{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["persoonsgegevens","budget Nibud","budget Nibud compact","budget Nibud compact (2)","budget kostensoort","budget kostensoort compact","logboek","afbetaalschema","overzicht schulden","kosten voeding en kleding"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":13,"comments":7,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"persoonsgegevens","index":0,"n_rows":37,"n_cols":13,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["budgetplan",null,"documentversie","2022-04-01"]
["naam klant",null,"beveiliging","niet beveiligd"]
["laatste wijziging","2022-04-01"]
[]
["in te vullen naar eigen inzicht"]
["alleen de grijze vlakken!"]
[]
[null,null,"persoon 1","persoon 2","persoon 3","persoon 4","persoon 5","persoon 6","persoon 7","persoon 8","persoon 9","persoon 10","persoon4"]
["persoonsgegevens","achternaam"]
[null,"voornaam"]
[null,"straat en huisnummer"]
[null,"postcode"]
[null,"plaats"]
[null,"tel vast"]
[null,"tel mobiel"]
[null,"mailadres"]
[null,"geboortedatum"]
[null,"leeftijd jr",{"$f":"_xlfn.FLOOR.MATH(($B$3-C17)/365.25)","v":122},{"$f":"_xlfn.FLOOR.MATH(($B$3-D17)/365.25)","v":122},122,122,122,122,122,122,122,122,{"$f":"_xlfn.FLOOR.MATH(($B$3-M17)/365.25)","v":122}]
[null,"BSN"]
["DIGID (niet verplicht)","gebruikersnaam"]
[null,"wachtwoord"]
["Stadsbank","klantnummer"]
[null,"wachtwoord"]
["Voedselbank Achterhoek","registratienummer"]
["Woning","huur/koop"]
[null,"WOZ waarde"]
["Rollend materieel","auto, motor, caravan"]
[null,"kenteken"]
[null,"geschatte waarde"]
["Loonbeslag","ja/nee"]
["Bankrekeningen","rekening 1"]
[null,"rekening 2"]
["GGN incasso","GGN dossiernummer"]
[null,"GGN gebruikersnaam"]
[null,"GGN wachtwoord"]
["Overig van belang","ING pas pincode"]
["(vrij in te vullen)"]

{"sheet":"budget Nibud","index":1,"n_rows":152,"n_cols":20,"rows_kept":152,"cut":false,"hidden":false,"merged":[]}
["budgetplan Nibud"]
["naam klant",null,{"$f":"persoonsgegevens!B2","v":0}]
["update",null,{"$f":"persoonsgegevens!B3","v":"2022-04-01"},null,"alleen de grijze vlakken gebruiken!"]
[]
[null,null,"maandinkomsten totaal","periode",null,"per maand",null,"opmerking",null,1]
[null,null,"netto loon/salaris 1","mnd",0,{"$f":"IF(D6=\"wk\",E6*52/12, IF(D6=\"4wk\",E6/4*52/12,IF(D6=\"mnd\",E6,IF(D6=\"kw\",E6/3,IF(D6=\"jr\",E6/12)))))","v":0},0,null,null,2,null,null,null,null,null,null,"https://www.berekenhet.nl/berekeningen.html"]
[null,null,"netto loon/salaris 2","4wk",0,{"$f":"IF(D7=\"wk\",E7*52/12, IF(D7=\"4wk\",E7/4*52/12,IF(D7=\"mnd\",E7,IF(D7=\"kw\",E7/3,IF(D7=\"jr\",E7/12)))))","v":0},0,null,null,3]
[null,null,"netto loon/salaris 3","mnd",0,0,0,null,null,4]
[null,null,"netto uitkering 1","mnd",0,0,0,null,null,5,null,null,null,null,null,null,"https://www.rijksoverheid.nl/actueel/nieuws/2019/12/18/uitkeringsbedragen-per-1-januari-2020"]
[null,null,"netto uitkering 2","mnd",0,0,0,null,null,6]
[null,null,"netto uitkering 3","mnd",0,0,0,null,null,7]
[null,null,"zorgtoeslag","jr",0,0,0,null,null,8,null,null,null,null,null,null,"http://www.belastingdienst.nl/rekenhulpen/toeslagen"]
[null,null,"huurtoeslag","jr",0,0,0,null,null,9,null,null,null,null,null,null,"http://www.belastingdienst.nl/wps/wcm/connect/bldcontentnl/belastingdienst/prive/toeslagen/inloggen_op_mijn_toeslagen"]
[null,null,"kindgebonden budget","jr",0,0,0,null,null,10,null,null,null,null,null,null,"https://digid.nl/inloggen"]
[null,null,"kinderopvangtoeslag","jr",0,0,0,null,null,11,null,null,null,null,null,null,"https://www.belastingdienst.nl/wps/wcm/connect/bldcontentnl/belastingdienst/prive/toeslagen/kinderopvangtoeslag/hoeveel-kinderopvangtoeslag-kan-ik-krijgen/maximaal-uurtarief-voor-de-kinderopvang"]
[null,null,"kinderbijslag","kw",0,0,0,null,null,12,null,null,null,null,null,null,"https://www.svb.nl/nl/kinderbijslag/bedragen-betaaldagen/bedragen-kinderbijslag"]
[null,null,"neveninkomsten","mnd",0,0,0,null,null,13]
[null,null,"te ontvangen partner alimentatie","mnd",0,0,0,null,null,14]
[null,null,"te ontvangen kinderalimentatie","mnd",0,0,0,null,null,15]
[null,null,"kostgeld/bijdrage medebewoners","mnd",0,{"$f":"IF(D20=\"wk\",E20*52/12, IF(D20=\"4wk\",E20/4*52/12,IF(D20=\"mnd\",E20,IF(D20=\"kw\",E20/3,IF(D20=\"jr\",E20/12)))))","v":0},0,null,null,16]
[null,null," teruggaaf IB via beschikking","mnd",0,0,0,null,null,17]
[null,null,"woontoeslag","mnd",0,0,0,null,null,18]
[null,null,"gem OIJ bijzondere bijstand1","mnd",0,0,0,null,null,19,null,null,null,null,null,null,"https://www.oude-ijsselstreek.nl/minimaregelingen"]
[null,null,"gem OIJ bijzondere bijstand2","mnd",0,0,0,null,null,20]
[null,null,"gem OIJ bijzondere bijstand3","mnd",0,0,0,null,null,21]
[null,null,"gem OIJ bijzondere bijstand4","mnd",0,{"$f":"IF(D26=\"wk\",E26*52/12, IF(D26=\"4wk\",E26/4*52/12,IF(D26=\"mnd\",E26,IF(D26=\"kw\",E26/3,IF(D26=\"jr\",E26/12)))))","v":0},0,null,null,22]
[null,null,"totaal",null,null,{"$f":"SUM(F6:F26)","v":0},null,null,null,23]
[null,null,null," ",null,null,null,null,null,24]
[null,null,"maanduitgaven",null,null,"mnd","Nibud norm","opmerking","% uitgaven",25,null,null,null,null,null,null,"http://www.nibud.nl/consumenten/persoonlijk-budgetadvies/"]
["woning",{"$f":"SUM(F30:F34)","v":1E-4},"huur","mnd",1E-4,{"$f":"IF(D30=\"wk\",E30*52/12, IF(D30=\"4wk\",E30/4*52/12,IF(D30=\"mnd\",E30,IF(D30=\"kw\",E30/3,IF(D30=\"jr\",E30/12)))))","v":1E-4},null,null,{"$f":"F30/$F$105","v":1},26,"f",{"$f":"IF(K30=\"f\",F30,0)","v":1E-4},{"$f":"IF(K30=\"v\",F30,0)","v":0},{"$f":"IF(K30=\"r\",F30,0)","v":0},{"$f":"IF(K30=\"a\",F30,0)","v":0},null,"https://www.zelfjeschuldenregelen.nl/"]
[null,null,"servicekosten","mnd",0,{"$f":"IF(D31=\"wk\",E31*52/12, IF(D31=\"4wk\",E31/4*52/12,IF(D31=\"mnd\",E31,IF(D31=\"kw\",E31/3,IF(D31=\"jr\",E31/12)))))","v":0},null," ",0,27,"f",0,0,0,0]
[null,null,"hypotheek","mnd",0,{"$f":"IF(D32=\"wk\",E32*52/12, IF(D32=\"4wk\",E32/4*52/12,IF(D32=\"mnd\",E32,IF(D32=\"kw\",E32/3,IF(D32=\"jr\",E32/12)))))","v":0},null," ",0,28,"f",0,0,0,0]
[null,null,"erfpacht","mnd",0,0,null," ",0,29,"f",0,0,0,0]
[null,null,"huur cv ketel","mnd",0,0,null," ",0,30,"f",0,0,0,0]
["energie ",{"$f":"SUM(F35:F39)","v":0},"gas en stroom","mnd",0,0,null," ",0,31,"f",0,0,0,0,null,"https://www.spoedenergie.nl/"]
["en lokale lasten",null,"drinkwater","kw",0,0,null," ",0,32,"f",0,0,0,0]
[null,null,"gemeentelijke belasting","jr",0,0,null," ",0,33,"f",0,0,0,0,null,"http://www.oude-ijsselstreek.nl/kwijtschelding-gemeentelijke-belastingen"]
[null,null,"waterschapslasten","mnd",0,0,null," ",0,34,"f",0,0,0,0,null,"https://mijnloket.gblt.nl"]
[null,null,"overige lokale lasten","mnd",0,0,null," ",0,35,"f",0,0,0,0]
["verzekeringen",{"$f":"SUM(F40:F47)","v":0},"zorgverzekering basis+aanvullend","mnd",0,0,null," ",0,36,"f",0,0,0,0,null,"https://www.hetcak.nl/zoeken?type=CAK.FAQ&searchtext=regelingregeling+wanbetaling+zorgpremie&searchmode=anyword"]
[null,null,"aansprakelijkheidsverzekering","mnd",0,0,null," ",0,37,"f",0,0,0,0]
[null,null,"inboedelverzekering","mnd",0,0,null,null,0,38,"f",0,0,0,0]
[null,null,"opstalverzekering","mnd",0,0,null," ",0,39,"f",0,0,0,0]
[null,null,"uitvaartverzekering","mnd",0,0,null," ",0,40,"f",0,0,0,0]
[null,null,"huisdierverzekering","mnd",0,0,null," ",0,41,"f",0,0,0,0,null,null,","]
[null,null,"overige verzekeringen","mnd",0,0,null," ",0,42,"f",0,0,0,0]
[null,null,"verzekeringsbundel","mnd",0,0,null," ",0,43,"f",0,0,0,0]
["abonnementen",{"$f":"SUM(F48:F61)","v":0},"telefoon vast","mnd",0,0,null," ",0,44,"f",0,0,0,0]
["en bellen",null,"internet","mnd",0,0,null," ",0,45,"f",0,0,0,0]
[null,null,"televisie","mnd",0,0,null," ",0,46,"f",0,0,0,0]
[null,null,"communicatiebundel","mnd",0,0,null," ",0,47,"f",0,0,0,0]
[null,null,"mobiele telefoon 1","mnd",0,0,null," ",0,48,"f",0,0,0,0]
[null,null,"mobiele telefoon 2","mnd",0,0,null," ",0,49,"f",0,0,0,0]
[null,null,"sportvereniging1","mnd",0,0,null," ",0,50,"v",0,0,0,0]
[null,null,"sportvereniging2","mnd",0,0,null," ",0,51,"v",0,0,0,0]
[null,null,"sportvereniging3","mnd",0,0,null," ",0,52,"v",0,0,0,0]
[null,null,"kranten en tijdschriften 1","jr",0,0,null," ",0,53,"v",0,0,0,0]
[null,null,"kranten en tijdschriften 2","mnd",0,0,null," ",0,54,"v",0,0,0,0]
[null,null,"kranten en tijdschriften 3","mnd",0,0,null," ",0,55,"v",0,0,0,0]
[null,null,"loterijen","mnd",0,0,null," ",0,56,"v",0,0,0,0]
[null,null,"goede doelen en giften","mnd",0,0,null," ",0,57,"v",0,0,0,0]
["school en ",{"$f":"SUM(F62:F63)","v":0},"school studie kinderen","mnd",0,0,null," ",{"$f":"F62/$F$105","v":0},58,"f",{"$f":"IF(K62=\"f\",F62,0)","v":0},{"$f":"IF(K62=\"v\",F62,0)","v":0},{"$f":"IF(K62=\"r\",F62,0)","v":0},{"$f":"IF(K62=\"a\",F62,0)","v":0}]
["studiekosten",null,"school studie volwassenen","mnd",0,0,null," ",0,59,"f",0,0,0,0]
["vervoer",{"$f":"SUM(F64:F70)","v":0},"motorrijtuigenbelasting","kw",0,{"$f":"IF(D64=\"wk\",E64*52/12, IF(D64=\"4wk\",E64/4*52/12,IF(D64=\"mnd\",E64,IF(D64=\"kw\",E64/3,IF(D64=\"jr\",E64/12)))))","v":0},null," ",0,60,"f",0,0,0,0]
[null,null,"autoverzekering","mnd",0,0,null," ",0,61,"f",0,0,0,0]
[null,null,"auto afbetaling of afschrijving","mnd",0,0,null," ",0,62,"r",0,0,0,0]
[null,null,"brandstof","wk",0,0,null," ",0,63,"v",0,0,0,0]
[null,null,"onderhoud auto","jr",0,0,null," ",0,64,"r",0,0,0,0]
[null,null,"fiets en openbaar vervoer","mnd",0,0,null," ",0,65,"v",0,0,0,0]
[null,null,"overig","mnd",0,0,null," ",0,66,"v",0,0,0,0]
["overige",{"$f":"SUM(F71:F79)","v":0},"kinderopvang","mnd",0,0,null," ",0,67,"f",0,0,0,0]
["vaste lasten",null,"te betalen partner alimentatie","mnd",0,0,null," ",0,68,"f",0,0,0,0]
[null,null,"te betalen kinder alimentatie","mnd",0,0,null," ",0,69,"f",0,0,0,0]
[null,null,"bijdrage  studerende kinderen","mnd",0,0,null," ",0,70,"f",0,0,0,0]
[null,null,"1 afbetaling","mnd",0,0,null," ",0,71,"a",0,0,0,0,null,"http://www.schuldinfo.nl/index.php?id=14"]
[null,null,"2 afbetaling","mnd",0,0,null," ",0,72,"a",0,0,0,0]
[null,null,"3 afbetaling","mnd",0,0,null," ",0,73,"a",0,0,0,0]
[null,null,"4 afbetaling","mnd",0,0,null," ",0,74,"a",0,0,0,0]
[null,null,"5 afbetaling","mnd",0,0,null," ",0,75,"a",0,0,0,0]
[null,null,"6 afbetaling","mnd",0,0,null," ",0,76,"a",0,0,0,0]
[null,null,"7 afbetaling","mnd",0,0,null," ",0,77,"a",0,0,0,0]
[null,null,"8 afbetaling","mnd",0,0,null," ",0,78,"a",0,0,0,0]
[null,null,"9 afbetaling","mnd",0,0,null," ",0,79,"a",0,0,0,0]
[null,null,"10 afbetaling","mnd",0,0,null," ",0,80,"a",0,0,0,0]
["kleding",{"$f":"SUM(F85:F86)","v":0},"kleding en schoenen","mnd",0,0,null," ",0,81,"v",0,0,0,0]
["en schoenen",null,"overige","mnd",0,0,null," ",0,82,"v",0,0,0,0]
["inventaris",{"$f":"SUM(F87:F89)","v":0},"onderhoud en aanschaf inventaris","mnd",0,0,null," ",0,83,"r",0,0,0,0]
["huis en tuin",null,"onderhoud huis en tuin","mnd",0,0,null," ",0,84,"r",0,0,0,0]
[null,null,"bijdrage VVE","mnd",0,0,null," ",0,85,"f",0,0,0,0]
["niet vergoede",{"$f":"SUM(F90:F92)","v":0},"eigen bijdrage/eigen risiko","mnd",0,0,null," ",0,86,"f",0,0,0,0]
["ziektekosten",null,"bijdrage CAK","mnd",0,0,null," ",0,87,"f",0,0,0,0,null,"https://www.hetcak.nl/zelf-regelen/eigen-bijdrage-rekenhulp"]
[null,null,"zelfzorgmiddelen","mnd",0,0,null," ",0,88,"v",0,0,0,0,null,"idem"]
["vrije tijd",{"$f":"SUM(F93:F97)","v":0},"vakantie, weekend weg","mnd",0,0,null," ",0,89,"v",0,0,0,0]
["en sparen",null,"hobby","mnd",0,0,null," ",{"$f":"F94/$F$105","v":0},90,"v",{"$f":"IF(K94=\"f\",F94,0)","v":0},{"$f":"IF(K94=\"v\",F94,0)","v":0},{"$f":"IF(K94=\"r\",F94,0)","v":0},{"$f":"IF(K94=\"a\",F94,0)","v":0}]
[null,null,"uitgaan","mnd",0,0,null," ",0,91,"v",0,0,0,0]
[null,null,"overig VT uitgaven","mnd",0,0,null," ",0,92,"v",0,0,0,0]
[null,null,"sparen","mnd",0,0,null," ",0,93,"v",0,0,0,0]
["huishoudelijke",{"$f":"SUM(F98:F104)","v":0},"voeding","mnd",0,0,null," ",0,94,"v",0,0,0,0,null,"https://voedselbankachterhoek.nl/aanvragende-hulpverleners/"]
["uitgaven",null,"wassen en schoonmaak","mnd",0,0,null," ",0,95,"v",0,0,0,0]
[null,null,"persoonlijke verzorging","jr",0,0,null," ",0,96,"v",0,0,0,0]
[null,null,"huishoudelijke dienstverlening","mnd",0,{"$f":"IF(D101=\"wk\",E101*52/12, IF(D101=\"4wk\",E101/4*52/12,IF(D101=\"mnd\",E101,IF(D101=\"kw\",E101/3,IF(D101=\"jr\",E101/12)))))","v":0},null," ",0,97,"v",0,0,0,0]
[null,null,"huisdieren","mnd",0,{"$f":"IF(D102=\"wk\",E102*52/12, IF(D102=\"4wk\",E102/4*52/12,IF(D102=\"mnd\",E102,IF(D102=\"kw\",E102/3,IF(D102=\"jr\",E102/12)))))","v":0},null," ",0,98,"v",0,0,0,0]
[" ",null,"roken","mnd",0,{"$f":"IF(D103=\"wk\",E103*52/12, IF(D103=\"4wk\",E103/4*52/12,IF(D103=\"mnd\",E103,IF(D103=\"kw\",E103/3,IF(D103=\"jr\",E103/12)))))","v":0},null," ",0,99,"v",0,0,0,0]
[null,null,"diversen zakgeld, kados, paspoort","mnd",0,{"$f":"IF(D104=\"wk\",E104*52/12, IF(D104=\"4wk\",E104/4*52/12,IF(D104=\"mnd\",E104,IF(D104=\"kw\",E104/3,IF(D104=\"jr\",E104/12)))))","v":0},null," ",0,100,"v",0,0,0,0]
[null,null,"totaal",null,null,{"$f":"SUM(F30:F104)","v":1E-4},null,null,null,101,null,{"$f":"SUM(L30:L104)","v":1E-4},{"$f":"SUM(M30:M104)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,102,null,"fix","var","res","afbet"]
[null,null,"Afloscapaciteit",null,null,null,null,"opmerking",null,103]
[null,null,"inkomsten totaal","mnd",null,{"$f":"F27","v":0},null,null,null,104]
[null,null,"uitgaven totaal","mnd",null,{"$f":"F105","v":1E-4},null,null,null,105,null,null,null,null,null,null,"http://www.bureauwsnp.nl"]
[null,null,"nog te besteden","mnd",null,{"$f":"F108-F109","v":-1E-4},null,null,null,106,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,111]
[null,null,"schulden",null,null,"geregeld ja/nee","regeling ja/nee","opmerking",null,112]
[" "," ","belastingdienst",null,0,null,null,null,null,113,"s"]
[" "," ","deurwaarder 1",null,0,null,null,null,null,114,"s"]
[" "," ","deurwaarder 2",null,0,null,null,null,null,115,"s"]
[" "," ","deurwaarder 3",null,0,null,null,null,null,116,"s"]
[" "," ","deurwaarder 4",null,0,null,null,null,null,117,"s"]
[" "," ","deurwaarder 5",null,0,null,null,null,null,118,"s"]
[" "," ","deurwaarder 6"," ",0,null,null,null,null,119,"s"]
[" "," ","deurwaarder 7"," ",0,null,null,null,null,120,"s"]
[" "," ","deurwaarder 8"," ",0,null,null,null,null,121,"s"]
[" "," ","deurwaarder 9"," ",0,null,null,null,null,122,"s"]
[" "," ","deurwaarder 10"," ",0,null,null,null,null,123,"s"]
[" "," ","huur"," ",0,null,null,null,null,124,"s"]
[" "," ","energie"," ",0,null,null,null,null,125,"s"]
[" "," ","zkv zorgverzekering"," ",0,null,null,null,null,126,"s"]
[" "," ","gemeente"," ",0,null,null,null,null,127,"s"]
[" "," ","DUO lening voor studie"," ",0,null,null,null,null,128,"s"]
[" "," ","CJIB"," ",0,null,null,null,null,129,"s",null,null,null,null,null,"https://www.nvvk.nl/page/1439/2020/12/01/CJIB-presenteert-verruiming-schuldregeling"]
[" "," ","pers lening/doorlopend krediet"," ",0,null,null,null,null,130,"s"]
[" "," ","roodstand betaalrekening"," ",0,null,null,null,null,131,"s"]
[" "," ","postorderbedrijf"," ",0,null,null,null,null,132,"s"]
[" "," ","overig 1"," ",0,null,null,null,null,133,"s"]
[" "," ","overig 2"," ",0,null,null,null,null,134,"s"]
[" "," ","overig 3"," ",0,null,null,null,null,135,"s"]
[" "," ","totaal",null,{"$f":"SUM(E113:E135)","v":0},null,null,null,null,136]
[null,null,null,null,null,null,null,null,null,137]
[null,null,"bijzondere inkomsten",null,null,null,null,"opmerking",null,138]
[null,null,"vakantiegeld"," ",0,null," ","wordt doorgaans in mei uitgekeerd",null,139,"b"]
[null,null,"teruggaaf IB vorig jaar"," ",0,null," "," ",null,140,"b"]
[null,null,"overig 1"," ",0,null," "," ",null,141,"b"]
[null,null,"overig 2"," ",0,null," "," ",null,142,"b"]
[null,null,"overig 3"," ",0,null," "," ",null,143,"b"]
[null,null,"totaal",null,{"$f":"SUM(E139:E143)","v":0},null,null,null,null,144]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," "]

{"sheet":"budget Nibud compact","index":2,"n_rows":144,"n_cols":16,"rows_kept":144,"cut":false,"hidden":false,"merged":[]}
["budgetplan Nibud",null,null,null,null,null,null,null,null,1,null,null,null,null,null,1]
["naam klant",null,{"$f":"persoonsgegevens!B2","v":0},null,null,null,null,null,null,2,null,null,null,null,null,1]
["update",null,{"$f":"persoonsgegevens!B3","v":"2022-04-01"},null,null,null,null,null,null,3,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,1]
[null,null,"maandinkomsten totaal","periode",null,"mnd",null,"opmerking",null,5,null,null,null,null,null,1]
[null,null,{"$f":"'budget Nibud'!C6","v":"netto loon/salaris 1"},{"$f":"'budget Nibud'!D6","v":"mnd"},{"$f":"'budget Nibud'!E6","v":0},{"$f":"'budget Nibud'!F6","v":0},{"$f":"'budget Nibud'!G6","v":0},{"$f":"'budget Nibud'!H6","v":0},null,6,null,null,null,null,null,{"$f":"IF(E6<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C7","v":"netto loon/salaris 2"},{"$f":"'budget Nibud'!D7","v":"4wk"},{"$f":"'budget Nibud'!E7","v":0},{"$f":"'budget Nibud'!F7","v":0},{"$f":"'budget Nibud'!G7","v":0},{"$f":"'budget Nibud'!H7","v":0},null,7,null,null,null,null,null,{"$f":"IF(E7<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C8","v":"netto loon/salaris 3"},{"$f":"'budget Nibud'!D8","v":"mnd"},{"$f":"'budget Nibud'!E8","v":0},{"$f":"'budget Nibud'!F8","v":0},{"$f":"'budget Nibud'!G8","v":0},{"$f":"'budget Nibud'!H8","v":0},null,8,null,null,null,null,null,{"$f":"IF(E8<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C9","v":"netto uitkering 1"},{"$f":"'budget Nibud'!D9","v":"mnd"},{"$f":"'budget Nibud'!E9","v":0},{"$f":"'budget Nibud'!F9","v":0},{"$f":"'budget Nibud'!G9","v":0},{"$f":"'budget Nibud'!H9","v":0},null,9,null,null,null,null,null,{"$f":"IF(E9<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C10","v":"netto uitkering 2"},{"$f":"'budget Nibud'!D10","v":"mnd"},{"$f":"'budget Nibud'!E10","v":0},{"$f":"'budget Nibud'!F10","v":0},{"$f":"'budget Nibud'!G10","v":0},{"$f":"'budget Nibud'!H10","v":0},null,10,null,null,null,null,null,{"$f":"IF(E10<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C11","v":"netto uitkering 3"},{"$f":"'budget Nibud'!D11","v":"mnd"},{"$f":"'budget Nibud'!E11","v":0},{"$f":"'budget Nibud'!F11","v":0},{"$f":"'budget Nibud'!G11","v":0},{"$f":"'budget Nibud'!H11","v":0},null,11,null,null,null,null,null,{"$f":"IF(E11<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C12","v":"zorgtoeslag"},{"$f":"'budget Nibud'!D12","v":"jr"},{"$f":"'budget Nibud'!E12","v":0},{"$f":"'budget Nibud'!F12","v":0},{"$f":"'budget Nibud'!G12","v":0},{"$f":"'budget Nibud'!H12","v":0},null,12,null,null,null,null,null,{"$f":"IF(E12<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C13","v":"huurtoeslag"},{"$f":"'budget Nibud'!D13","v":"jr"},{"$f":"'budget Nibud'!E13","v":0},{"$f":"'budget Nibud'!F13","v":0},{"$f":"'budget Nibud'!G13","v":0},{"$f":"'budget Nibud'!H13","v":0},null,13,null,null,null,null,null,{"$f":"IF(E13<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C14","v":"kindgebonden budget"},{"$f":"'budget Nibud'!D14","v":"jr"},{"$f":"'budget Nibud'!E14","v":0},{"$f":"'budget Nibud'!F14","v":0},{"$f":"'budget Nibud'!G14","v":0},{"$f":"'budget Nibud'!H14","v":0},null,14,null,null,null,null,null,{"$f":"IF(E14<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C15","v":"kinderopvangtoeslag"},{"$f":"'budget Nibud'!D15","v":"jr"},{"$f":"'budget Nibud'!E15","v":0},{"$f":"'budget Nibud'!F15","v":0},{"$f":"'budget Nibud'!G15","v":0},{"$f":"'budget Nibud'!H15","v":0},null,15,null,null,null,null,null,{"$f":"IF(E15<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C16","v":"kinderbijslag"},{"$f":"'budget Nibud'!D16","v":"kw"},{"$f":"'budget Nibud'!E16","v":0},{"$f":"'budget Nibud'!F16","v":0},{"$f":"'budget Nibud'!G16","v":0},{"$f":"'budget Nibud'!H16","v":0},null,16,null,null,null,null,null,{"$f":"IF(E16<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C17","v":"neveninkomsten"},{"$f":"'budget Nibud'!D17","v":"mnd"},{"$f":"'budget Nibud'!E17","v":0},{"$f":"'budget Nibud'!F17","v":0},{"$f":"'budget Nibud'!G17","v":0},{"$f":"'budget Nibud'!H17","v":0},null,17,null,null,null,null,null,{"$f":"IF(E17<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C18","v":"te ontvangen partner alimentatie"},{"$f":"'budget Nibud'!D18","v":"mnd"},{"$f":"'budget Nibud'!E18","v":0},{"$f":"'budget Nibud'!F18","v":0},{"$f":"'budget Nibud'!G18","v":0},{"$f":"'budget Nibud'!H18","v":0},null,18,null,null,null,null,null,{"$f":"IF(E18<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C19","v":"te ontvangen kinderalimentatie"},{"$f":"'budget Nibud'!D19","v":"mnd"},{"$f":"'budget Nibud'!E19","v":0},{"$f":"'budget Nibud'!F19","v":0},{"$f":"'budget Nibud'!G19","v":0},{"$f":"'budget Nibud'!H19","v":0},null,19,null,null,null,null,null,{"$f":"IF(E19<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C20","v":"kostgeld/bijdrage medebewoners"},{"$f":"'budget Nibud'!D20","v":"mnd"},{"$f":"'budget Nibud'!E20","v":0},{"$f":"'budget Nibud'!F20","v":0},{"$f":"'budget Nibud'!G20","v":0},{"$f":"'budget Nibud'!H20","v":0},null,20,null,null,null,null,null,{"$f":"IF(E20<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C21","v":" teruggaaf IB via beschikking"},{"$f":"'budget Nibud'!D21","v":"mnd"},{"$f":"'budget Nibud'!E21","v":0},{"$f":"'budget Nibud'!F21","v":0},{"$f":"'budget Nibud'!G21","v":0},{"$f":"'budget Nibud'!H21","v":0},null,21,null,null,null,null,null,{"$f":"IF(E21<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C22","v":"woontoeslag"},{"$f":"'budget Nibud'!D22","v":"mnd"},{"$f":"'budget Nibud'!E22","v":0},{"$f":"'budget Nibud'!F22","v":0},{"$f":"'budget Nibud'!G22","v":0},{"$f":"'budget Nibud'!H22","v":0},null,22,null,null,null,null,null,{"$f":"IF(E22<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C23","v":"gem OIJ bijzondere bijstand1"},{"$f":"'budget Nibud'!D23","v":"mnd"},{"$f":"'budget Nibud'!E23","v":0},{"$f":"'budget Nibud'!F23","v":0},{"$f":"'budget Nibud'!G23","v":0},{"$f":"'budget Nibud'!H23","v":0},null,23,null,null,null,null,null,{"$f":"IF(E23<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C24","v":"gem OIJ bijzondere bijstand2"},{"$f":"'budget Nibud'!D24","v":"mnd"},{"$f":"'budget Nibud'!E24","v":0},{"$f":"'budget Nibud'!F24","v":0},{"$f":"'budget Nibud'!G24","v":0},{"$f":"'budget Nibud'!H24","v":0},null,24,null,null,null,null,null,{"$f":"IF(E24<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C25","v":"gem OIJ bijzondere bijstand3"},{"$f":"'budget Nibud'!D25","v":"mnd"},{"$f":"'budget Nibud'!E25","v":0},{"$f":"'budget Nibud'!F25","v":0},{"$f":"'budget Nibud'!G25","v":0},{"$f":"'budget Nibud'!H25","v":0},null,25,null,null,null,null,null,{"$f":"IF(E25<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C26","v":"gem OIJ bijzondere bijstand4"},{"$f":"'budget Nibud'!D26","v":"mnd"},{"$f":"'budget Nibud'!E26","v":0},{"$f":"'budget Nibud'!F26","v":0},{"$f":"'budget Nibud'!G26","v":0},{"$f":"'budget Nibud'!H26","v":0},null,26,null,null,null,null,null,{"$f":"IF(E26<>0,1,0)","v":0}]
[null,null,"totaal",null,null,{"$f":"SUM(F6:F26)","v":0},null,null,null,27,null,null,null,null,null,1]
[null,null,null," ",null,null,null,null,null,28,null,null,null,null,null,1]
[null,null,"maanduitgaven",null,null,"mnd","Nibud norm","opmerking","% uitgaven",29,null,null,null,null,null,1]
[null,null,{"$f":"'budget Nibud'!C30","v":"huur"},{"$f":"'budget Nibud'!D30","v":"mnd"},{"$f":"'budget Nibud'!E30","v":1E-4},{"$f":"'budget Nibud'!F30","v":1E-4},{"$f":"'budget Nibud'!G30","v":0},{"$f":"'budget Nibud'!H30","v":0},{"$f":"'budget Nibud'!I30","v":1},30,"f",{"$f":"IF(K30=\"f\",F30,0)","v":1E-4},{"$f":"IF(K30=\"v\",F30,0)","v":0},{"$f":"IF(K30=\"r\",F30,0)","v":0},{"$f":"IF(K30=\"a\",F30,0)","v":0},{"$f":"IF(E30<>0,1,0)","v":1}]
[null,null,{"$f":"'budget Nibud'!C31","v":"servicekosten"},{"$f":"'budget Nibud'!D31","v":"mnd"},{"$f":"'budget Nibud'!E31","v":0},{"$f":"'budget Nibud'!F31","v":0},{"$f":"'budget Nibud'!G31","v":0},{"$f":"'budget Nibud'!H31","v":" "},{"$f":"'budget Nibud'!I31","v":0},31,"f",{"$f":"IF(K31=\"f\",F31,0)","v":0},{"$f":"IF(K31=\"v\",F31,0)","v":0},{"$f":"IF(K31=\"r\",F31,0)","v":0},{"$f":"IF(K31=\"a\",F31,0)","v":0},{"$f":"IF(E31<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C32","v":"hypotheek"},{"$f":"'budget Nibud'!D32","v":"mnd"},{"$f":"'budget Nibud'!E32","v":0},{"$f":"'budget Nibud'!F32","v":0},{"$f":"'budget Nibud'!G32","v":0},{"$f":"'budget Nibud'!H32","v":" "},{"$f":"'budget Nibud'!I32","v":0},32,"f",{"$f":"IF(K32=\"f\",F32,0)","v":0},{"$f":"IF(K32=\"v\",F32,0)","v":0},{"$f":"IF(K32=\"r\",F32,0)","v":0},{"$f":"IF(K32=\"a\",F32,0)","v":0},{"$f":"IF(E32<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C33","v":"erfpacht"},{"$f":"'budget Nibud'!D33","v":"mnd"},{"$f":"'budget Nibud'!E33","v":0},{"$f":"'budget Nibud'!F33","v":0},{"$f":"'budget Nibud'!G33","v":0},{"$f":"'budget Nibud'!H33","v":" "},{"$f":"'budget Nibud'!I33","v":0},33,"f",{"$f":"IF(K33=\"f\",F33,0)","v":0},{"$f":"IF(K33=\"v\",F33,0)","v":0},{"$f":"IF(K33=\"r\",F33,0)","v":0},{"$f":"IF(K33=\"a\",F33,0)","v":0},{"$f":"IF(E33<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C34","v":"huur cv ketel"},{"$f":"'budget Nibud'!D34","v":"mnd"},{"$f":"'budget Nibud'!E34","v":0},{"$f":"'budget Nibud'!F34","v":0},{"$f":"'budget Nibud'!G34","v":0},{"$f":"'budget Nibud'!H34","v":" "},{"$f":"'budget Nibud'!I34","v":0},34,"f",{"$f":"IF(K34=\"f\",F34,0)","v":0},{"$f":"IF(K34=\"v\",F34,0)","v":0},{"$f":"IF(K34=\"r\",F34,0)","v":0},{"$f":"IF(K34=\"a\",F34,0)","v":0},{"$f":"IF(E34<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C35","v":"gas en stroom"},{"$f":"'budget Nibud'!D35","v":"mnd"},{"$f":"'budget Nibud'!E35","v":0},{"$f":"'budget Nibud'!F35","v":0},{"$f":"'budget Nibud'!G35","v":0},{"$f":"'budget Nibud'!H35","v":" "},{"$f":"'budget Nibud'!I35","v":0},35,"f",{"$f":"IF(K35=\"f\",F35,0)","v":0},{"$f":"IF(K35=\"v\",F35,0)","v":0},{"$f":"IF(K35=\"r\",F35,0)","v":0},{"$f":"IF(K35=\"a\",F35,0)","v":0},{"$f":"IF(E35<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C36","v":"drinkwater"},{"$f":"'budget Nibud'!D36","v":"kw"},{"$f":"'budget Nibud'!E36","v":0},{"$f":"'budget Nibud'!F36","v":0},{"$f":"'budget Nibud'!G36","v":0},{"$f":"'budget Nibud'!H36","v":" "},{"$f":"'budget Nibud'!I36","v":0},36,"f",{"$f":"IF(K36=\"f\",F36,0)","v":0},{"$f":"IF(K36=\"v\",F36,0)","v":0},{"$f":"IF(K36=\"r\",F36,0)","v":0},{"$f":"IF(K36=\"a\",F36,0)","v":0},{"$f":"IF(E36<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C37","v":"gemeentelijke belasting"},{"$f":"'budget Nibud'!D37","v":"jr"},{"$f":"'budget Nibud'!E37","v":0},{"$f":"'budget Nibud'!F37","v":0},{"$f":"'budget Nibud'!G37","v":0},{"$f":"'budget Nibud'!H37","v":" "},{"$f":"'budget Nibud'!I37","v":0},37,"f",{"$f":"IF(K37=\"f\",F37,0)","v":0},{"$f":"IF(K37=\"v\",F37,0)","v":0},{"$f":"IF(K37=\"r\",F37,0)","v":0},{"$f":"IF(K37=\"a\",F37,0)","v":0},{"$f":"IF(E37<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C38","v":"waterschapslasten"},{"$f":"'budget Nibud'!D38","v":"mnd"},{"$f":"'budget Nibud'!E38","v":0},{"$f":"'budget Nibud'!F38","v":0},{"$f":"'budget Nibud'!G38","v":0},{"$f":"'budget Nibud'!H38","v":" "},{"$f":"'budget Nibud'!I38","v":0},38,"f",{"$f":"IF(K38=\"f\",F38,0)","v":0},{"$f":"IF(K38=\"v\",F38,0)","v":0},{"$f":"IF(K38=\"r\",F38,0)","v":0},{"$f":"IF(K38=\"a\",F38,0)","v":0},{"$f":"IF(E38<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C39","v":"overige lokale lasten"},{"$f":"'budget Nibud'!D39","v":"mnd"},{"$f":"'budget Nibud'!E39","v":0},{"$f":"'budget Nibud'!F39","v":0},{"$f":"'budget Nibud'!G39","v":0},{"$f":"'budget Nibud'!H39","v":" "},{"$f":"'budget Nibud'!I39","v":0},39,"f",{"$f":"IF(K39=\"f\",F39,0)","v":0},{"$f":"IF(K39=\"v\",F39,0)","v":0},{"$f":"IF(K39=\"r\",F39,0)","v":0},{"$f":"IF(K39=\"a\",F39,0)","v":0},{"$f":"IF(E39<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C40","v":"zorgverzekering basis+aanvullend"},{"$f":"'budget Nibud'!D40","v":"mnd"},{"$f":"'budget Nibud'!E40","v":0},{"$f":"'budget Nibud'!F40","v":0},{"$f":"'budget Nibud'!G40","v":0},{"$f":"'budget Nibud'!H40","v":" "},{"$f":"'budget Nibud'!I40","v":0},40,"f",{"$f":"IF(K40=\"f\",F40,0)","v":0},{"$f":"IF(K40=\"v\",F40,0)","v":0},{"$f":"IF(K40=\"r\",F40,0)","v":0},{"$f":"IF(K40=\"a\",F40,0)","v":0},{"$f":"IF(E40<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C41","v":"aansprakelijkheidsverzekering"},{"$f":"'budget Nibud'!D41","v":"mnd"},{"$f":"'budget Nibud'!E41","v":0},{"$f":"'budget Nibud'!F41","v":0},{"$f":"'budget Nibud'!G41","v":0},{"$f":"'budget Nibud'!H41","v":" "},{"$f":"'budget Nibud'!I41","v":0},41,"f",{"$f":"IF(K41=\"f\",F41,0)","v":0},{"$f":"IF(K41=\"v\",F41,0)","v":0},{"$f":"IF(K41=\"r\",F41,0)","v":0},{"$f":"IF(K41=\"a\",F41,0)","v":0},{"$f":"IF(E41<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C42","v":"inboedelverzekering"},{"$f":"'budget Nibud'!D42","v":"mnd"},{"$f":"'budget Nibud'!E42","v":0},{"$f":"'budget Nibud'!F42","v":0},{"$f":"'budget Nibud'!G42","v":0},{"$f":"'budget Nibud'!H42","v":0},{"$f":"'budget Nibud'!I42","v":0},42,"f",{"$f":"IF(K42=\"f\",F42,0)","v":0},{"$f":"IF(K42=\"v\",F42,0)","v":0},{"$f":"IF(K42=\"r\",F42,0)","v":0},{"$f":"IF(K42=\"a\",F42,0)","v":0},{"$f":"IF(E42<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C43","v":"opstalverzekering"},{"$f":"'budget Nibud'!D43","v":"mnd"},{"$f":"'budget Nibud'!E43","v":0},{"$f":"'budget Nibud'!F43","v":0},{"$f":"'budget Nibud'!G43","v":0},{"$f":"'budget Nibud'!H43","v":" "},{"$f":"'budget Nibud'!I43","v":0},43,"f",{"$f":"IF(K43=\"f\",F43,0)","v":0},{"$f":"IF(K43=\"v\",F43,0)","v":0},{"$f":"IF(K43=\"r\",F43,0)","v":0},{"$f":"IF(K43=\"a\",F43,0)","v":0},{"$f":"IF(E43<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C44","v":"uitvaartverzekering"},{"$f":"'budget Nibud'!D44","v":"mnd"},{"$f":"'budget Nibud'!E44","v":0},{"$f":"'budget Nibud'!F44","v":0},{"$f":"'budget Nibud'!G44","v":0},{"$f":"'budget Nibud'!H44","v":" "},{"$f":"'budget Nibud'!I44","v":0},44,"f",{"$f":"IF(K44=\"f\",F44,0)","v":0},{"$f":"IF(K44=\"v\",F44,0)","v":0},{"$f":"IF(K44=\"r\",F44,0)","v":0},{"$f":"IF(K44=\"a\",F44,0)","v":0},{"$f":"IF(E44<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C45","v":"huisdierverzekering"},{"$f":"'budget Nibud'!D45","v":"mnd"},{"$f":"'budget Nibud'!E45","v":0},{"$f":"'budget Nibud'!F45","v":0},{"$f":"'budget Nibud'!G45","v":0},{"$f":"'budget Nibud'!H45","v":" "},{"$f":"'budget Nibud'!I45","v":0},45,"f",{"$f":"IF(K45=\"f\",F45,0)","v":0},{"$f":"IF(K45=\"v\",F45,0)","v":0},{"$f":"IF(K45=\"r\",F45,0)","v":0},{"$f":"IF(K45=\"a\",F45,0)","v":0},{"$f":"IF(E45<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C46","v":"overige verzekeringen"},{"$f":"'budget Nibud'!D46","v":"mnd"},{"$f":"'budget Nibud'!E46","v":0},{"$f":"'budget Nibud'!F46","v":0},{"$f":"'budget Nibud'!G46","v":0},{"$f":"'budget Nibud'!H46","v":" "},{"$f":"'budget Nibud'!I46","v":0},46,"f",{"$f":"IF(K46=\"f\",F46,0)","v":0},{"$f":"IF(K46=\"v\",F46,0)","v":0},{"$f":"IF(K46=\"r\",F46,0)","v":0},{"$f":"IF(K46=\"a\",F46,0)","v":0},{"$f":"IF(E46<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C47","v":"verzekeringsbundel"},{"$f":"'budget Nibud'!D47","v":"mnd"},{"$f":"'budget Nibud'!E47","v":0},{"$f":"'budget Nibud'!F47","v":0},{"$f":"'budget Nibud'!G47","v":0},{"$f":"'budget Nibud'!H47","v":" "},{"$f":"'budget Nibud'!I47","v":0},47,"f",{"$f":"IF(K47=\"f\",F47,0)","v":0},{"$f":"IF(K47=\"v\",F47,0)","v":0},{"$f":"IF(K47=\"r\",F47,0)","v":0},{"$f":"IF(K47=\"a\",F47,0)","v":0},{"$f":"IF(E47<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C48","v":"telefoon vast"},{"$f":"'budget Nibud'!D48","v":"mnd"},{"$f":"'budget Nibud'!E48","v":0},{"$f":"'budget Nibud'!F48","v":0},{"$f":"'budget Nibud'!G48","v":0},{"$f":"'budget Nibud'!H48","v":" "},{"$f":"'budget Nibud'!I48","v":0},48,"f",{"$f":"IF(K48=\"f\",F48,0)","v":0},{"$f":"IF(K48=\"v\",F48,0)","v":0},{"$f":"IF(K48=\"r\",F48,0)","v":0},{"$f":"IF(K48=\"a\",F48,0)","v":0},{"$f":"IF(E48<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C49","v":"internet"},{"$f":"'budget Nibud'!D49","v":"mnd"},{"$f":"'budget Nibud'!E49","v":0},{"$f":"'budget Nibud'!F49","v":0},{"$f":"'budget Nibud'!G49","v":0},{"$f":"'budget Nibud'!H49","v":" "},{"$f":"'budget Nibud'!I49","v":0},49,"f",{"$f":"IF(K49=\"f\",F49,0)","v":0},{"$f":"IF(K49=\"v\",F49,0)","v":0},{"$f":"IF(K49=\"r\",F49,0)","v":0},{"$f":"IF(K49=\"a\",F49,0)","v":0},{"$f":"IF(E49<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C50","v":"televisie"},{"$f":"'budget Nibud'!D50","v":"mnd"},{"$f":"'budget Nibud'!E50","v":0},{"$f":"'budget Nibud'!F50","v":0},{"$f":"'budget Nibud'!G50","v":0},{"$f":"'budget Nibud'!H50","v":" "},{"$f":"'budget Nibud'!I50","v":0},50,"f",{"$f":"IF(K50=\"f\",F50,0)","v":0},{"$f":"IF(K50=\"v\",F50,0)","v":0},{"$f":"IF(K50=\"r\",F50,0)","v":0},{"$f":"IF(K50=\"a\",F50,0)","v":0},{"$f":"IF(E50<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C51","v":"communicatiebundel"},{"$f":"'budget Nibud'!D51","v":"mnd"},{"$f":"'budget Nibud'!E51","v":0},{"$f":"'budget Nibud'!F51","v":0},{"$f":"'budget Nibud'!G51","v":0},{"$f":"'budget Nibud'!H51","v":" "},{"$f":"'budget Nibud'!I51","v":0},51,"f",{"$f":"IF(K51=\"f\",F51,0)","v":0},{"$f":"IF(K51=\"v\",F51,0)","v":0},{"$f":"IF(K51=\"r\",F51,0)","v":0},{"$f":"IF(K51=\"a\",F51,0)","v":0},{"$f":"IF(E51<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C52","v":"mobiele telefoon 1"},{"$f":"'budget Nibud'!D52","v":"mnd"},{"$f":"'budget Nibud'!E52","v":0},{"$f":"'budget Nibud'!F52","v":0},{"$f":"'budget Nibud'!G52","v":0},{"$f":"'budget Nibud'!H52","v":" "},{"$f":"'budget Nibud'!I52","v":0},52,"f",{"$f":"IF(K52=\"f\",F52,0)","v":0},{"$f":"IF(K52=\"v\",F52,0)","v":0},{"$f":"IF(K52=\"r\",F52,0)","v":0},{"$f":"IF(K52=\"a\",F52,0)","v":0},{"$f":"IF(E52<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C53","v":"mobiele telefoon 2"},{"$f":"'budget Nibud'!D53","v":"mnd"},{"$f":"'budget Nibud'!E53","v":0},{"$f":"'budget Nibud'!F53","v":0},{"$f":"'budget Nibud'!G53","v":0},{"$f":"'budget Nibud'!H53","v":" "},{"$f":"'budget Nibud'!I53","v":0},53,"f",{"$f":"IF(K53=\"f\",F53,0)","v":0},{"$f":"IF(K53=\"v\",F53,0)","v":0},{"$f":"IF(K53=\"r\",F53,0)","v":0},{"$f":"IF(K53=\"a\",F53,0)","v":0},{"$f":"IF(E53<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C54","v":"sportvereniging1"},{"$f":"'budget Nibud'!D54","v":"mnd"},{"$f":"'budget Nibud'!E54","v":0},{"$f":"'budget Nibud'!F54","v":0},{"$f":"'budget Nibud'!G54","v":0},{"$f":"'budget Nibud'!H54","v":" "},{"$f":"'budget Nibud'!I54","v":0},54,"v",{"$f":"IF(K54=\"f\",F54,0)","v":0},{"$f":"IF(K54=\"v\",F54,0)","v":0},{"$f":"IF(K54=\"r\",F54,0)","v":0},{"$f":"IF(K54=\"a\",F54,0)","v":0},{"$f":"IF(E54<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C55","v":"sportvereniging2"},{"$f":"'budget Nibud'!D55","v":"mnd"},{"$f":"'budget Nibud'!E55","v":0},{"$f":"'budget Nibud'!F55","v":0},{"$f":"'budget Nibud'!G55","v":0},{"$f":"'budget Nibud'!H55","v":" "},{"$f":"'budget Nibud'!I55","v":0},55,"v",{"$f":"IF(K55=\"f\",F55,0)","v":0},{"$f":"IF(K55=\"v\",F55,0)","v":0},{"$f":"IF(K55=\"r\",F55,0)","v":0},{"$f":"IF(K55=\"a\",F55,0)","v":0},{"$f":"IF(E55<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C56","v":"sportvereniging3"},{"$f":"'budget Nibud'!D56","v":"mnd"},{"$f":"'budget Nibud'!E56","v":0},{"$f":"'budget Nibud'!F56","v":0},{"$f":"'budget Nibud'!G56","v":0},{"$f":"'budget Nibud'!H56","v":" "},{"$f":"'budget Nibud'!I56","v":0},56,"v",{"$f":"IF(K56=\"f\",F56,0)","v":0},{"$f":"IF(K56=\"v\",F56,0)","v":0},{"$f":"IF(K56=\"r\",F56,0)","v":0},{"$f":"IF(K56=\"a\",F56,0)","v":0},{"$f":"IF(E56<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C57","v":"kranten en tijdschriften 1"},{"$f":"'budget Nibud'!D57","v":"jr"},{"$f":"'budget Nibud'!E57","v":0},{"$f":"'budget Nibud'!F57","v":0},{"$f":"'budget Nibud'!G57","v":0},{"$f":"'budget Nibud'!H57","v":" "},{"$f":"'budget Nibud'!I57","v":0},57,"v",{"$f":"IF(K57=\"f\",F57,0)","v":0},{"$f":"IF(K57=\"v\",F57,0)","v":0},{"$f":"IF(K57=\"r\",F57,0)","v":0},{"$f":"IF(K57=\"a\",F57,0)","v":0},{"$f":"IF(E57<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C58","v":"kranten en tijdschriften 2"},{"$f":"'budget Nibud'!D58","v":"mnd"},{"$f":"'budget Nibud'!E58","v":0},{"$f":"'budget Nibud'!F58","v":0},{"$f":"'budget Nibud'!G58","v":0},{"$f":"'budget Nibud'!H58","v":" "},{"$f":"'budget Nibud'!I58","v":0},58,"v",{"$f":"IF(K58=\"f\",F58,0)","v":0},{"$f":"IF(K58=\"v\",F58,0)","v":0},{"$f":"IF(K58=\"r\",F58,0)","v":0},{"$f":"IF(K58=\"a\",F58,0)","v":0},{"$f":"IF(E58<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C59","v":"kranten en tijdschriften 3"},{"$f":"'budget Nibud'!D59","v":"mnd"},{"$f":"'budget Nibud'!E59","v":0},{"$f":"'budget Nibud'!F59","v":0},{"$f":"'budget Nibud'!G59","v":0},{"$f":"'budget Nibud'!H59","v":" "},{"$f":"'budget Nibud'!I59","v":0},59,"v",{"$f":"IF(K59=\"f\",F59,0)","v":0},{"$f":"IF(K59=\"v\",F59,0)","v":0},{"$f":"IF(K59=\"r\",F59,0)","v":0},{"$f":"IF(K59=\"a\",F59,0)","v":0},{"$f":"IF(E59<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C60","v":"loterijen"},{"$f":"'budget Nibud'!D60","v":"mnd"},{"$f":"'budget Nibud'!E60","v":0},{"$f":"'budget Nibud'!F60","v":0},{"$f":"'budget Nibud'!G60","v":0},{"$f":"'budget Nibud'!H60","v":" "},{"$f":"'budget Nibud'!I60","v":0},60,"v",{"$f":"IF(K60=\"f\",F60,0)","v":0},{"$f":"IF(K60=\"v\",F60,0)","v":0},{"$f":"IF(K60=\"r\",F60,0)","v":0},{"$f":"IF(K60=\"a\",F60,0)","v":0},{"$f":"IF(E60<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C61","v":"goede doelen en giften"},{"$f":"'budget Nibud'!D61","v":"mnd"},{"$f":"'budget Nibud'!E61","v":0},{"$f":"'budget Nibud'!F61","v":0},{"$f":"'budget Nibud'!G61","v":0},{"$f":"'budget Nibud'!H61","v":" "},{"$f":"'budget Nibud'!I61","v":0},61,"v",{"$f":"IF(K61=\"f\",F61,0)","v":0},{"$f":"IF(K61=\"v\",F61,0)","v":0},{"$f":"IF(K61=\"r\",F61,0)","v":0},{"$f":"IF(K61=\"a\",F61,0)","v":0},{"$f":"IF(E61<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C62","v":"school studie kinderen"},{"$f":"'budget Nibud'!D62","v":"mnd"},{"$f":"'budget Nibud'!E62","v":0},{"$f":"'budget Nibud'!F62","v":0},{"$f":"'budget Nibud'!G62","v":0},{"$f":"'budget Nibud'!H62","v":" "},{"$f":"'budget Nibud'!I62","v":0},62,"f",{"$f":"IF(K62=\"f\",F62,0)","v":0},{"$f":"IF(K62=\"v\",F62,0)","v":0},{"$f":"IF(K62=\"r\",F62,0)","v":0},{"$f":"IF(K62=\"a\",F62,0)","v":0},{"$f":"IF(E62<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C63","v":"school studie volwassenen"},{"$f":"'budget Nibud'!D63","v":"mnd"},{"$f":"'budget Nibud'!E63","v":0},{"$f":"'budget Nibud'!F63","v":0},{"$f":"'budget Nibud'!G63","v":0},{"$f":"'budget Nibud'!H63","v":" "},{"$f":"'budget Nibud'!I63","v":0},63,"f",{"$f":"IF(K63=\"f\",F63,0)","v":0},{"$f":"IF(K63=\"v\",F63,0)","v":0},{"$f":"IF(K63=\"r\",F63,0)","v":0},{"$f":"IF(K63=\"a\",F63,0)","v":0},{"$f":"IF(E63<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C64","v":"motorrijtuigenbelasting"},{"$f":"'budget Nibud'!D64","v":"kw"},{"$f":"'budget Nibud'!E64","v":0},{"$f":"'budget Nibud'!F64","v":0},{"$f":"'budget Nibud'!G64","v":0},{"$f":"'budget Nibud'!H64","v":" "},{"$f":"'budget Nibud'!I64","v":0},64,"f",{"$f":"IF(K64=\"f\",F64,0)","v":0},{"$f":"IF(K64=\"v\",F64,0)","v":0},{"$f":"IF(K64=\"r\",F64,0)","v":0},{"$f":"IF(K64=\"a\",F64,0)","v":0},{"$f":"IF(E64<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C65","v":"autoverzekering"},{"$f":"'budget Nibud'!D65","v":"mnd"},{"$f":"'budget Nibud'!E65","v":0},{"$f":"'budget Nibud'!F65","v":0},{"$f":"'budget Nibud'!G65","v":0},{"$f":"'budget Nibud'!H65","v":" "},{"$f":"'budget Nibud'!I65","v":0},65,"f",{"$f":"IF(K65=\"f\",F65,0)","v":0},{"$f":"IF(K65=\"v\",F65,0)","v":0},{"$f":"IF(K65=\"r\",F65,0)","v":0},{"$f":"IF(K65=\"a\",F65,0)","v":0},{"$f":"IF(E65<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C66","v":"auto afbetaling of afschrijving"},{"$f":"'budget Nibud'!D66","v":"mnd"},{"$f":"'budget Nibud'!E66","v":0},{"$f":"'budget Nibud'!F66","v":0},{"$f":"'budget Nibud'!G66","v":0},{"$f":"'budget Nibud'!H66","v":" "},{"$f":"'budget Nibud'!I66","v":0},66,"r",{"$f":"IF(K66=\"f\",F66,0)","v":0},{"$f":"IF(K66=\"v\",F66,0)","v":0},{"$f":"IF(K66=\"r\",F66,0)","v":0},{"$f":"IF(K66=\"a\",F66,0)","v":0},{"$f":"IF(E66<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C67","v":"brandstof"},{"$f":"'budget Nibud'!D67","v":"wk"},{"$f":"'budget Nibud'!E67","v":0},{"$f":"'budget Nibud'!F67","v":0},{"$f":"'budget Nibud'!G67","v":0},{"$f":"'budget Nibud'!H67","v":" "},{"$f":"'budget Nibud'!I67","v":0},67,"v",{"$f":"IF(K67=\"f\",F67,0)","v":0},{"$f":"IF(K67=\"v\",F67,0)","v":0},{"$f":"IF(K67=\"r\",F67,0)","v":0},{"$f":"IF(K67=\"a\",F67,0)","v":0},{"$f":"IF(E67<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C68","v":"onderhoud auto"},{"$f":"'budget Nibud'!D68","v":"jr"},{"$f":"'budget Nibud'!E68","v":0},{"$f":"'budget Nibud'!F68","v":0},{"$f":"'budget Nibud'!G68","v":0},{"$f":"'budget Nibud'!H68","v":" "},{"$f":"'budget Nibud'!I68","v":0},68,"r",{"$f":"IF(K68=\"f\",F68,0)","v":0},{"$f":"IF(K68=\"v\",F68,0)","v":0},{"$f":"IF(K68=\"r\",F68,0)","v":0},{"$f":"IF(K68=\"a\",F68,0)","v":0},{"$f":"IF(E68<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C69","v":"fiets en openbaar vervoer"},{"$f":"'budget Nibud'!D69","v":"mnd"},{"$f":"'budget Nibud'!E69","v":0},{"$f":"'budget Nibud'!F69","v":0},{"$f":"'budget Nibud'!G69","v":0},{"$f":"'budget Nibud'!H69","v":" "},{"$f":"'budget Nibud'!I69","v":0},69,"v",{"$f":"IF(K69=\"f\",F69,0)","v":0},{"$f":"IF(K69=\"v\",F69,0)","v":0},{"$f":"IF(K69=\"r\",F69,0)","v":0},{"$f":"IF(K69=\"a\",F69,0)","v":0},{"$f":"IF(E69<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C70","v":"overig"},{"$f":"'budget Nibud'!D70","v":"mnd"},{"$f":"'budget Nibud'!E70","v":0},{"$f":"'budget Nibud'!F70","v":0},{"$f":"'budget Nibud'!G70","v":0},{"$f":"'budget Nibud'!H70","v":" "},{"$f":"'budget Nibud'!I70","v":0},70,"v",{"$f":"IF(K70=\"f\",F70,0)","v":0},{"$f":"IF(K70=\"v\",F70,0)","v":0},{"$f":"IF(K70=\"r\",F70,0)","v":0},{"$f":"IF(K70=\"a\",F70,0)","v":0},{"$f":"IF(E70<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C71","v":"kinderopvang"},{"$f":"'budget Nibud'!D71","v":"mnd"},{"$f":"'budget Nibud'!E71","v":0},{"$f":"'budget Nibud'!F71","v":0},{"$f":"'budget Nibud'!G71","v":0},{"$f":"'budget Nibud'!H71","v":" "},{"$f":"'budget Nibud'!I71","v":0},71,"f",{"$f":"IF(K71=\"f\",F71,0)","v":0},{"$f":"IF(K71=\"v\",F71,0)","v":0},{"$f":"IF(K71=\"r\",F71,0)","v":0},{"$f":"IF(K71=\"a\",F71,0)","v":0},{"$f":"IF(E71<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C72","v":"te betalen partner alimentatie"},{"$f":"'budget Nibud'!D72","v":"mnd"},{"$f":"'budget Nibud'!E72","v":0},{"$f":"'budget Nibud'!F72","v":0},{"$f":"'budget Nibud'!G72","v":0},{"$f":"'budget Nibud'!H72","v":" "},{"$f":"'budget Nibud'!I72","v":0},72,"f",{"$f":"IF(K72=\"f\",F72,0)","v":0},{"$f":"IF(K72=\"v\",F72,0)","v":0},{"$f":"IF(K72=\"r\",F72,0)","v":0},{"$f":"IF(K72=\"a\",F72,0)","v":0},{"$f":"IF(E72<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C73","v":"te betalen kinder alimentatie"},{"$f":"'budget Nibud'!D73","v":"mnd"},{"$f":"'budget Nibud'!E73","v":0},{"$f":"'budget Nibud'!F73","v":0},{"$f":"'budget Nibud'!G73","v":0},{"$f":"'budget Nibud'!H73","v":" "},{"$f":"'budget Nibud'!I73","v":0},73,"f",{"$f":"IF(K73=\"f\",F73,0)","v":0},{"$f":"IF(K73=\"v\",F73,0)","v":0},{"$f":"IF(K73=\"r\",F73,0)","v":0},{"$f":"IF(K73=\"a\",F73,0)","v":0},{"$f":"IF(E73<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C74","v":"bijdrage  studerende kinderen"},{"$f":"'budget Nibud'!D74","v":"mnd"},{"$f":"'budget Nibud'!E74","v":0},{"$f":"'budget Nibud'!F74","v":0},{"$f":"'budget Nibud'!G74","v":0},{"$f":"'budget Nibud'!H74","v":" "},{"$f":"'budget Nibud'!I74","v":0},74,"f",{"$f":"IF(K74=\"f\",F74,0)","v":0},{"$f":"IF(K74=\"v\",F74,0)","v":0},{"$f":"IF(K74=\"r\",F74,0)","v":0},{"$f":"IF(K74=\"a\",F74,0)","v":0},{"$f":"IF(E74<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C75","v":"1 afbetaling"},{"$f":"'budget Nibud'!D75","v":"mnd"},{"$f":"'budget Nibud'!E75","v":0},{"$f":"'budget Nibud'!F75","v":0},{"$f":"'budget Nibud'!G75","v":0},{"$f":"'budget Nibud'!H75","v":" "},{"$f":"'budget Nibud'!I75","v":0},75,"a",{"$f":"IF(K75=\"f\",F75,0)","v":0},{"$f":"IF(K75=\"v\",F75,0)","v":0},{"$f":"IF(K75=\"r\",F75,0)","v":0},{"$f":"IF(K75=\"a\",F75,0)","v":0},{"$f":"IF(E75<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C76","v":"2 afbetaling"},{"$f":"'budget Nibud'!D76","v":"mnd"},{"$f":"'budget Nibud'!E76","v":0},{"$f":"'budget Nibud'!F76","v":0},{"$f":"'budget Nibud'!G76","v":0},{"$f":"'budget Nibud'!H76","v":" "},{"$f":"'budget Nibud'!I76","v":0},76,"a",{"$f":"IF(K76=\"f\",F76,0)","v":0},{"$f":"IF(K76=\"v\",F76,0)","v":0},{"$f":"IF(K76=\"r\",F76,0)","v":0},{"$f":"IF(K76=\"a\",F76,0)","v":0},{"$f":"IF(E76<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C77","v":"3 afbetaling"},{"$f":"'budget Nibud'!D77","v":"mnd"},{"$f":"'budget Nibud'!E77","v":0},{"$f":"'budget Nibud'!F77","v":0},{"$f":"'budget Nibud'!G77","v":0},{"$f":"'budget Nibud'!H77","v":" "},{"$f":"'budget Nibud'!I77","v":0},77,"a",{"$f":"IF(K77=\"f\",F77,0)","v":0},{"$f":"IF(K77=\"v\",F77,0)","v":0},{"$f":"IF(K77=\"r\",F77,0)","v":0},{"$f":"IF(K77=\"a\",F77,0)","v":0},{"$f":"IF(E77<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C78","v":"4 afbetaling"},{"$f":"'budget Nibud'!D78","v":"mnd"},{"$f":"'budget Nibud'!E78","v":0},{"$f":"'budget Nibud'!F78","v":0},{"$f":"'budget Nibud'!G78","v":0},{"$f":"'budget Nibud'!H78","v":" "},{"$f":"'budget Nibud'!I78","v":0},78,"a",{"$f":"IF(K78=\"f\",F78,0)","v":0},{"$f":"IF(K78=\"v\",F78,0)","v":0},{"$f":"IF(K78=\"r\",F78,0)","v":0},{"$f":"IF(K78=\"a\",F78,0)","v":0},{"$f":"IF(E78<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C79","v":"5 afbetaling"},{"$f":"'budget Nibud'!D79","v":"mnd"},{"$f":"'budget Nibud'!E79","v":0},{"$f":"'budget Nibud'!F79","v":0},{"$f":"'budget Nibud'!G79","v":0},{"$f":"'budget Nibud'!H79","v":" "},{"$f":"'budget Nibud'!I79","v":0},79,"a",{"$f":"IF(K79=\"f\",F79,0)","v":0},{"$f":"IF(K79=\"v\",F79,0)","v":0},{"$f":"IF(K79=\"r\",F79,0)","v":0},{"$f":"IF(K79=\"a\",F79,0)","v":0},{"$f":"IF(E79<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C80","v":"6 afbetaling"},{"$f":"'budget Nibud'!D80","v":"mnd"},{"$f":"'budget Nibud'!E80","v":0},{"$f":"'budget Nibud'!F80","v":0},{"$f":"'budget Nibud'!G80","v":0},{"$f":"'budget Nibud'!H80","v":" "},{"$f":"'budget Nibud'!I80","v":0},80,"a",{"$f":"IF(K80=\"f\",F80,0)","v":0},{"$f":"IF(K80=\"v\",F80,0)","v":0},{"$f":"IF(K80=\"r\",F80,0)","v":0},{"$f":"IF(K80=\"a\",F80,0)","v":0},{"$f":"IF(E80<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C81","v":"7 afbetaling"},{"$f":"'budget Nibud'!D81","v":"mnd"},{"$f":"'budget Nibud'!E81","v":0},{"$f":"'budget Nibud'!F81","v":0},{"$f":"'budget Nibud'!G81","v":0},{"$f":"'budget Nibud'!H81","v":" "},{"$f":"'budget Nibud'!I81","v":0},81,"a",{"$f":"IF(K81=\"f\",F81,0)","v":0},{"$f":"IF(K81=\"v\",F81,0)","v":0},{"$f":"IF(K81=\"r\",F81,0)","v":0},{"$f":"IF(K81=\"a\",F81,0)","v":0},{"$f":"IF(E81<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C82","v":"8 afbetaling"},{"$f":"'budget Nibud'!D82","v":"mnd"},{"$f":"'budget Nibud'!E82","v":0},{"$f":"'budget Nibud'!F82","v":0},{"$f":"'budget Nibud'!G82","v":0},{"$f":"'budget Nibud'!H82","v":" "},{"$f":"'budget Nibud'!I82","v":0},82,"a",{"$f":"IF(K82=\"f\",F82,0)","v":0},{"$f":"IF(K82=\"v\",F82,0)","v":0},{"$f":"IF(K82=\"r\",F82,0)","v":0},{"$f":"IF(K82=\"a\",F82,0)","v":0},{"$f":"IF(E82<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C83","v":"9 afbetaling"},{"$f":"'budget Nibud'!D83","v":"mnd"},{"$f":"'budget Nibud'!E83","v":0},{"$f":"'budget Nibud'!F83","v":0},{"$f":"'budget Nibud'!G83","v":0},{"$f":"'budget Nibud'!H83","v":" "},{"$f":"'budget Nibud'!I83","v":0},83,"a",{"$f":"IF(K83=\"f\",F83,0)","v":0},{"$f":"IF(K83=\"v\",F83,0)","v":0},{"$f":"IF(K83=\"r\",F83,0)","v":0},{"$f":"IF(K83=\"a\",F83,0)","v":0},{"$f":"IF(E83<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C84","v":"10 afbetaling"},{"$f":"'budget Nibud'!D84","v":"mnd"},{"$f":"'budget Nibud'!E84","v":0},{"$f":"'budget Nibud'!F84","v":0},{"$f":"'budget Nibud'!G84","v":0},{"$f":"'budget Nibud'!H84","v":" "},{"$f":"'budget Nibud'!I84","v":0},84,"a",{"$f":"IF(K84=\"f\",F84,0)","v":0},{"$f":"IF(K84=\"v\",F84,0)","v":0},{"$f":"IF(K84=\"r\",F84,0)","v":0},{"$f":"IF(K84=\"a\",F84,0)","v":0},{"$f":"IF(E84<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C85","v":"kleding en schoenen"},{"$f":"'budget Nibud'!D85","v":"mnd"},{"$f":"'budget Nibud'!E85","v":0},{"$f":"'budget Nibud'!F85","v":0},{"$f":"'budget Nibud'!G85","v":0},{"$f":"'budget Nibud'!H85","v":" "},{"$f":"'budget Nibud'!I85","v":0},85,"v",{"$f":"IF(K85=\"f\",F85,0)","v":0},{"$f":"IF(K85=\"v\",F85,0)","v":0},{"$f":"IF(K85=\"r\",F85,0)","v":0},{"$f":"IF(K85=\"a\",F85,0)","v":0},{"$f":"IF(E85<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C86","v":"overige"},{"$f":"'budget Nibud'!D86","v":"mnd"},{"$f":"'budget Nibud'!E86","v":0},{"$f":"'budget Nibud'!F86","v":0},{"$f":"'budget Nibud'!G86","v":0},{"$f":"'budget Nibud'!H86","v":" "},{"$f":"'budget Nibud'!I86","v":0},86,"v",{"$f":"IF(K86=\"f\",F86,0)","v":0},{"$f":"IF(K86=\"v\",F86,0)","v":0},{"$f":"IF(K86=\"r\",F86,0)","v":0},{"$f":"IF(K86=\"a\",F86,0)","v":0},{"$f":"IF(E86<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C87","v":"onderhoud en aanschaf inventaris"},{"$f":"'budget Nibud'!D87","v":"mnd"},{"$f":"'budget Nibud'!E87","v":0},{"$f":"'budget Nibud'!F87","v":0},{"$f":"'budget Nibud'!G87","v":0},{"$f":"'budget Nibud'!H87","v":" "},{"$f":"'budget Nibud'!I87","v":0},87,"r",{"$f":"IF(K87=\"f\",F87,0)","v":0},{"$f":"IF(K87=\"v\",F87,0)","v":0},{"$f":"IF(K87=\"r\",F87,0)","v":0},{"$f":"IF(K87=\"a\",F87,0)","v":0},{"$f":"IF(E87<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C88","v":"onderhoud huis en tuin"},{"$f":"'budget Nibud'!D88","v":"mnd"},{"$f":"'budget Nibud'!E88","v":0},{"$f":"'budget Nibud'!F88","v":0},{"$f":"'budget Nibud'!G88","v":0},{"$f":"'budget Nibud'!H88","v":" "},{"$f":"'budget Nibud'!I88","v":0},88,"r",{"$f":"IF(K88=\"f\",F88,0)","v":0},{"$f":"IF(K88=\"v\",F88,0)","v":0},{"$f":"IF(K88=\"r\",F88,0)","v":0},{"$f":"IF(K88=\"a\",F88,0)","v":0},{"$f":"IF(E88<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C89","v":"bijdrage VVE"},{"$f":"'budget Nibud'!D89","v":"mnd"},{"$f":"'budget Nibud'!E89","v":0},{"$f":"'budget Nibud'!F89","v":0},{"$f":"'budget Nibud'!G89","v":0},{"$f":"'budget Nibud'!H89","v":" "},{"$f":"'budget Nibud'!I89","v":0},89,"f",{"$f":"IF(K89=\"f\",F89,0)","v":0},{"$f":"IF(K89=\"v\",F89,0)","v":0},{"$f":"IF(K89=\"r\",F89,0)","v":0},{"$f":"IF(K89=\"a\",F89,0)","v":0},{"$f":"IF(E89<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C90","v":"eigen bijdrage/eigen risiko"},{"$f":"'budget Nibud'!D90","v":"mnd"},{"$f":"'budget Nibud'!E90","v":0},{"$f":"'budget Nibud'!F90","v":0},{"$f":"'budget Nibud'!G90","v":0},{"$f":"'budget Nibud'!H90","v":" "},{"$f":"'budget Nibud'!I90","v":0},90,"f",{"$f":"IF(K90=\"f\",F90,0)","v":0},{"$f":"IF(K90=\"v\",F90,0)","v":0},{"$f":"IF(K90=\"r\",F90,0)","v":0},{"$f":"IF(K90=\"a\",F90,0)","v":0},{"$f":"IF(E90<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C91","v":"bijdrage CAK"},{"$f":"'budget Nibud'!D91","v":"mnd"},{"$f":"'budget Nibud'!E91","v":0},{"$f":"'budget Nibud'!F91","v":0},{"$f":"'budget Nibud'!G91","v":0},{"$f":"'budget Nibud'!H91","v":" "},{"$f":"'budget Nibud'!I91","v":0},91,"f",{"$f":"IF(K91=\"f\",F91,0)","v":0},{"$f":"IF(K91=\"v\",F91,0)","v":0},{"$f":"IF(K91=\"r\",F91,0)","v":0},{"$f":"IF(K91=\"a\",F91,0)","v":0},{"$f":"IF(E91<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C92","v":"zelfzorgmiddelen"},{"$f":"'budget Nibud'!D92","v":"mnd"},{"$f":"'budget Nibud'!E92","v":0},{"$f":"'budget Nibud'!F92","v":0},{"$f":"'budget Nibud'!G92","v":0},{"$f":"'budget Nibud'!H92","v":" "},{"$f":"'budget Nibud'!I92","v":0},92,"v",{"$f":"IF(K92=\"f\",F92,0)","v":0},{"$f":"IF(K92=\"v\",F92,0)","v":0},{"$f":"IF(K92=\"r\",F92,0)","v":0},{"$f":"IF(K92=\"a\",F92,0)","v":0},{"$f":"IF(E92<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C93","v":"vakantie, weekend weg"},{"$f":"'budget Nibud'!D93","v":"mnd"},{"$f":"'budget Nibud'!E93","v":0},{"$f":"'budget Nibud'!F93","v":0},{"$f":"'budget Nibud'!G93","v":0},{"$f":"'budget Nibud'!H93","v":" "},{"$f":"'budget Nibud'!I93","v":0},93,"v",{"$f":"IF(K93=\"f\",F93,0)","v":0},{"$f":"IF(K93=\"v\",F93,0)","v":0},{"$f":"IF(K93=\"r\",F93,0)","v":0},{"$f":"IF(K93=\"a\",F93,0)","v":0},{"$f":"IF(E93<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C94","v":"hobby"},{"$f":"'budget Nibud'!D94","v":"mnd"},{"$f":"'budget Nibud'!E94","v":0},{"$f":"'budget Nibud'!F94","v":0},{"$f":"'budget Nibud'!G94","v":0},{"$f":"'budget Nibud'!H94","v":" "},{"$f":"'budget Nibud'!I94","v":0},94,"v",{"$f":"IF(K94=\"f\",F94,0)","v":0},{"$f":"IF(K94=\"v\",F94,0)","v":0},{"$f":"IF(K94=\"r\",F94,0)","v":0},{"$f":"IF(K94=\"a\",F94,0)","v":0},{"$f":"IF(E94<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C95","v":"uitgaan"},{"$f":"'budget Nibud'!D95","v":"mnd"},{"$f":"'budget Nibud'!E95","v":0},{"$f":"'budget Nibud'!F95","v":0},{"$f":"'budget Nibud'!G95","v":0},{"$f":"'budget Nibud'!H95","v":" "},{"$f":"'budget Nibud'!I95","v":0},95,"v",{"$f":"IF(K95=\"f\",F95,0)","v":0},{"$f":"IF(K95=\"v\",F95,0)","v":0},{"$f":"IF(K95=\"r\",F95,0)","v":0},{"$f":"IF(K95=\"a\",F95,0)","v":0},{"$f":"IF(E95<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C96","v":"overig VT uitgaven"},{"$f":"'budget Nibud'!D96","v":"mnd"},{"$f":"'budget Nibud'!E96","v":0},{"$f":"'budget Nibud'!F96","v":0},{"$f":"'budget Nibud'!G96","v":0},{"$f":"'budget Nibud'!H96","v":" "},{"$f":"'budget Nibud'!I96","v":0},96,"v",{"$f":"IF(K96=\"f\",F96,0)","v":0},{"$f":"IF(K96=\"v\",F96,0)","v":0},{"$f":"IF(K96=\"r\",F96,0)","v":0},{"$f":"IF(K96=\"a\",F96,0)","v":0},{"$f":"IF(E96<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C97","v":"sparen"},{"$f":"'budget Nibud'!D97","v":"mnd"},{"$f":"'budget Nibud'!E97","v":0},{"$f":"'budget Nibud'!F97","v":0},{"$f":"'budget Nibud'!G97","v":0},{"$f":"'budget Nibud'!H97","v":" "},{"$f":"'budget Nibud'!I97","v":0},97,"v",{"$f":"IF(K97=\"f\",F97,0)","v":0},{"$f":"IF(K97=\"v\",F97,0)","v":0},{"$f":"IF(K97=\"r\",F97,0)","v":0},{"$f":"IF(K97=\"a\",F97,0)","v":0},{"$f":"IF(E97<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C98","v":"voeding"},{"$f":"'budget Nibud'!D98","v":"mnd"},{"$f":"'budget Nibud'!E98","v":0},{"$f":"'budget Nibud'!F98","v":0},{"$f":"'budget Nibud'!G98","v":0},{"$f":"'budget Nibud'!H98","v":" "},{"$f":"'budget Nibud'!I98","v":0},98,"v",{"$f":"IF(K98=\"f\",F98,0)","v":0},{"$f":"IF(K98=\"v\",F98,0)","v":0},{"$f":"IF(K98=\"r\",F98,0)","v":0},{"$f":"IF(K98=\"a\",F98,0)","v":0},{"$f":"IF(E98<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C99","v":"wassen en schoonmaak"},{"$f":"'budget Nibud'!D99","v":"mnd"},{"$f":"'budget Nibud'!E99","v":0},{"$f":"'budget Nibud'!F99","v":0},{"$f":"'budget Nibud'!G99","v":0},{"$f":"'budget Nibud'!H99","v":" "},{"$f":"'budget Nibud'!I99","v":0},99,"v",{"$f":"IF(K99=\"f\",F99,0)","v":0},{"$f":"IF(K99=\"v\",F99,0)","v":0},{"$f":"IF(K99=\"r\",F99,0)","v":0},{"$f":"IF(K99=\"a\",F99,0)","v":0},{"$f":"IF(E99<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C100","v":"persoonlijke verzorging"},{"$f":"'budget Nibud'!D100","v":"jr"},{"$f":"'budget Nibud'!E100","v":0},{"$f":"'budget Nibud'!F100","v":0},{"$f":"'budget Nibud'!G100","v":0},{"$f":"'budget Nibud'!H100","v":" "},{"$f":"'budget Nibud'!I100","v":0},100,"v",{"$f":"IF(K100=\"f\",F100,0)","v":0},{"$f":"IF(K100=\"v\",F100,0)","v":0},{"$f":"IF(K100=\"r\",F100,0)","v":0},{"$f":"IF(K100=\"a\",F100,0)","v":0},{"$f":"IF(E100<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C101","v":"huishoudelijke dienstverlening"},{"$f":"'budget Nibud'!D101","v":"mnd"},{"$f":"'budget Nibud'!E101","v":0},{"$f":"'budget Nibud'!F101","v":0},{"$f":"'budget Nibud'!G101","v":0},{"$f":"'budget Nibud'!H101","v":" "},{"$f":"'budget Nibud'!I101","v":0},101,"v",{"$f":"IF(K101=\"f\",F101,0)","v":0},{"$f":"IF(K101=\"v\",F101,0)","v":0},{"$f":"IF(K101=\"r\",F101,0)","v":0},{"$f":"IF(K101=\"a\",F101,0)","v":0},{"$f":"IF(E101<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C102","v":"huisdieren"},{"$f":"'budget Nibud'!D102","v":"mnd"},{"$f":"'budget Nibud'!E102","v":0},{"$f":"'budget Nibud'!F102","v":0},{"$f":"'budget Nibud'!G102","v":0},{"$f":"'budget Nibud'!H102","v":" "},{"$f":"'budget Nibud'!I102","v":0},102,"v",{"$f":"IF(K102=\"f\",F102,0)","v":0},{"$f":"IF(K102=\"v\",F102,0)","v":0},{"$f":"IF(K102=\"r\",F102,0)","v":0},{"$f":"IF(K102=\"a\",F102,0)","v":0},{"$f":"IF(E102<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C103","v":"roken"},{"$f":"'budget Nibud'!D103","v":"mnd"},{"$f":"'budget Nibud'!E103","v":0},{"$f":"'budget Nibud'!F103","v":0},{"$f":"'budget Nibud'!G103","v":0},{"$f":"'budget Nibud'!H103","v":" "},{"$f":"'budget Nibud'!I103","v":0},103,"v",{"$f":"IF(K103=\"f\",F103,0)","v":0},{"$f":"IF(K103=\"v\",F103,0)","v":0},{"$f":"IF(K103=\"r\",F103,0)","v":0},{"$f":"IF(K103=\"a\",F103,0)","v":0},{"$f":"IF(E103<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C104","v":"diversen zakgeld, kados, paspoort"},{"$f":"'budget Nibud'!D104","v":"mnd"},{"$f":"'budget Nibud'!E104","v":0},{"$f":"'budget Nibud'!F104","v":0},{"$f":"'budget Nibud'!G104","v":0},{"$f":"'budget Nibud'!H104","v":" "},{"$f":"'budget Nibud'!I104","v":0},104,"v",{"$f":"IF(K104=\"f\",F104,0)","v":0},{"$f":"IF(K104=\"v\",F104,0)","v":0},{"$f":"IF(K104=\"r\",F104,0)","v":0},{"$f":"IF(K104=\"a\",F104,0)","v":0},{"$f":"IF(E104<>0,1,0)","v":0}]
[null,null,"totaal",null,null,{"$f":"SUM(F30:F104)","v":1E-4},null,null,null,105,null,{"$f":"SUM(L30:L104)","v":1E-4},{"$f":"SUM(M30:M104)","v":0},{"$f":"SUM(N30:N104)","v":0},{"$f":"SUM(O30:O104)","v":0},1]
[null,null,null,null,null,null,null,null,null,106,null,"fix","var","res","afbet",1]
[null,null,"Afloscapaciteit",null,null,null,null,"opmerking",null,107,null,null,null,null,null,1]
[null,null,{"$f":"'budget Nibud'!C108","v":"inkomsten totaal"},{"$f":"'budget Nibud'!D108","v":"mnd"},{"$f":"'budget Nibud'!E108","v":0},{"$f":"'budget Nibud'!F108","v":0},{"$f":"'budget Nibud'!G108","v":0},{"$f":"'budget Nibud'!H108","v":0},null,108,null,null,null,null,null,{"$f":"IF(F108<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C109","v":"uitgaven totaal"},{"$f":"'budget Nibud'!D109","v":"mnd"},{"$f":"'budget Nibud'!E109","v":0},{"$f":"'budget Nibud'!F109","v":1E-4},{"$f":"'budget Nibud'!G109","v":0},{"$f":"'budget Nibud'!H109","v":0},null,109,null,null,null,null,null,{"$f":"IF(F109<>0,1,0)","v":1}]
[null,null,{"$f":"'budget Nibud'!C110","v":"nog te besteden"},{"$f":"'budget Nibud'!D110","v":"mnd"},{"$f":"'budget Nibud'!E110","v":0},{"$f":"'budget Nibud'!F110","v":-1E-4},{"$f":"'budget Nibud'!G110","v":0},{"$f":"'budget Nibud'!H110","v":0},null,110,null,null,null,null,null,{"$f":"IF(F110<>0,1,0)","v":1}]
[null,null,null,null,null,null,null,null,null,115,null,null,null,null,null,1]
[null,null,"schulden",null,null,"geregeld ja/nee","regeling ja/nee","opmerking",null,116,null,null,null,null,null,1]
[null,null,{"$f":"'budget Nibud'!C113","v":"belastingdienst"},null,{"$f":"'budget Nibud'!E113","v":0},{"$f":"'budget Nibud'!F113","v":0},{"$f":"'budget Nibud'!G113","v":0},{"$f":"'budget Nibud'!H113","v":0},null,117,null,null,null,null,null,{"$f":"IF(E113<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C114","v":"deurwaarder 1"},null,{"$f":"'budget Nibud'!E114","v":0},{"$f":"'budget Nibud'!F114","v":0},{"$f":"'budget Nibud'!G114","v":0},{"$f":"'budget Nibud'!H114","v":0},null,118,null,null,null,null,null,{"$f":"IF(E114<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C115","v":"deurwaarder 2"},null,{"$f":"'budget Nibud'!E115","v":0},{"$f":"'budget Nibud'!F115","v":0},{"$f":"'budget Nibud'!G115","v":0},{"$f":"'budget Nibud'!H115","v":0},null,119,null,null,null,null,null,{"$f":"IF(E115<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C116","v":"deurwaarder 3"},null,{"$f":"'budget Nibud'!E116","v":0},{"$f":"'budget Nibud'!F116","v":0},{"$f":"'budget Nibud'!G116","v":0},{"$f":"'budget Nibud'!H116","v":0},null,120,null,null,null,null,null,{"$f":"IF(E116<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C117","v":"deurwaarder 4"},null,{"$f":"'budget Nibud'!E117","v":0},{"$f":"'budget Nibud'!F117","v":0},{"$f":"'budget Nibud'!G117","v":0},{"$f":"'budget Nibud'!H117","v":0},null,121,null,null,null,null,null,{"$f":"IF(E117<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C118","v":"deurwaarder 5"},null,{"$f":"'budget Nibud'!E118","v":0},{"$f":"'budget Nibud'!F118","v":0},{"$f":"'budget Nibud'!G118","v":0},{"$f":"'budget Nibud'!H118","v":0},null,122,null,null,null,null,null,{"$f":"IF(E118<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C119","v":"deurwaarder 6"},null,{"$f":"'budget Nibud'!E119","v":0},{"$f":"'budget Nibud'!F119","v":0},{"$f":"'budget Nibud'!G119","v":0},{"$f":"'budget Nibud'!H119","v":0},null,123,null,null,null,null,null,{"$f":"IF(E119<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C120","v":"deurwaarder 7"},null,{"$f":"'budget Nibud'!E120","v":0},{"$f":"'budget Nibud'!F120","v":0},{"$f":"'budget Nibud'!G120","v":0},{"$f":"'budget Nibud'!H120","v":0},null,124,null,null,null,null,null,{"$f":"IF(E120<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C121","v":"deurwaarder 8"},null,{"$f":"'budget Nibud'!E121","v":0},{"$f":"'budget Nibud'!F121","v":0},{"$f":"'budget Nibud'!G121","v":0},{"$f":"'budget Nibud'!H121","v":0},null,125,null,null,null,null,null,{"$f":"IF(E121<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C122","v":"deurwaarder 9"},null,{"$f":"'budget Nibud'!E122","v":0},{"$f":"'budget Nibud'!F122","v":0},{"$f":"'budget Nibud'!G122","v":0},{"$f":"'budget Nibud'!H122","v":0},null,126,null,null,null,null,null,{"$f":"IF(E122<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C123","v":"deurwaarder 10"},null,{"$f":"'budget Nibud'!E123","v":0},{"$f":"'budget Nibud'!F123","v":0},{"$f":"'budget Nibud'!G123","v":0},{"$f":"'budget Nibud'!H123","v":0},null,127,null,null,null,null,null,{"$f":"IF(E123<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C124","v":"huur"},null,{"$f":"'budget Nibud'!E124","v":0},{"$f":"'budget Nibud'!F124","v":0},{"$f":"'budget Nibud'!G124","v":0},{"$f":"'budget Nibud'!H124","v":0},null,128,null,null,null,null,null,{"$f":"IF(E124<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C125","v":"energie"},null,{"$f":"'budget Nibud'!E125","v":0},{"$f":"'budget Nibud'!F125","v":0},{"$f":"'budget Nibud'!G125","v":0},{"$f":"'budget Nibud'!H125","v":0},null,129,null,null,null,null,null,{"$f":"IF(E125<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C126","v":"zkv zorgverzekering"},null,{"$f":"'budget Nibud'!E126","v":0},{"$f":"'budget Nibud'!F126","v":0},{"$f":"'budget Nibud'!G126","v":0},{"$f":"'budget Nibud'!H126","v":0},null,130,null,null,null,null,null,{"$f":"IF(E126<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C127","v":"gemeente"},null,{"$f":"'budget Nibud'!E127","v":0},{"$f":"'budget Nibud'!F127","v":0},{"$f":"'budget Nibud'!G127","v":0},{"$f":"'budget Nibud'!H127","v":0},null,131,null,null,null,null,null,{"$f":"IF(E127<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C128","v":"DUO lening voor studie"},null,{"$f":"'budget Nibud'!E128","v":0},{"$f":"'budget Nibud'!F128","v":0},{"$f":"'budget Nibud'!G128","v":0},{"$f":"'budget Nibud'!H128","v":0},null,132,null,null,null,null,null,{"$f":"IF(E128<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C129","v":"CJIB"},null,{"$f":"'budget Nibud'!E129","v":0},{"$f":"'budget Nibud'!F129","v":0},{"$f":"'budget Nibud'!G129","v":0},{"$f":"'budget Nibud'!H129","v":0},null,133,null,null,null,null,null,{"$f":"IF(E129<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C130","v":"pers lening/doorlopend krediet"},null,{"$f":"'budget Nibud'!E130","v":0},{"$f":"'budget Nibud'!F130","v":0},{"$f":"'budget Nibud'!G130","v":0},{"$f":"'budget Nibud'!H130","v":0},null,134,null,null,null,null,null,{"$f":"IF(E130<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C131","v":"roodstand betaalrekening"},null,{"$f":"'budget Nibud'!E131","v":0},{"$f":"'budget Nibud'!F131","v":0},{"$f":"'budget Nibud'!G131","v":0},{"$f":"'budget Nibud'!H131","v":0},null,135,null,null,null,null,null,{"$f":"IF(E131<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C132","v":"postorderbedrijf"},null,{"$f":"'budget Nibud'!E132","v":0},{"$f":"'budget Nibud'!F132","v":0},{"$f":"'budget Nibud'!G132","v":0},{"$f":"'budget Nibud'!H132","v":0},null,136,null,null,null,null,null,{"$f":"IF(E132<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C133","v":"overig 1"},null,{"$f":"'budget Nibud'!E133","v":0},{"$f":"'budget Nibud'!F133","v":0},{"$f":"'budget Nibud'!G133","v":0},{"$f":"'budget Nibud'!H133","v":0},null,137,null,null,null,null,null,{"$f":"IF(E133<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C134","v":"overig 2"},null,{"$f":"'budget Nibud'!E134","v":0},{"$f":"'budget Nibud'!F134","v":0},{"$f":"'budget Nibud'!G134","v":0},{"$f":"'budget Nibud'!H134","v":0},null,138,null,null,null,null,null,{"$f":"IF(E134<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C135","v":"overig 3"},null,{"$f":"'budget Nibud'!E135","v":0},{"$f":"'budget Nibud'!F135","v":0},{"$f":"'budget Nibud'!G135","v":0},{"$f":"'budget Nibud'!H135","v":0},null,139,null,null,null,null,null,{"$f":"IF(E135<>0,1,0)","v":0}]
[null,null,"totaal",null,{"$f":"SUM(E113:E135)","v":0},null,null,null,null,140,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,141,null,null,null,null,null,1]
[null,null,"bijzondere inkomsten",null,null,null,null,"opmerking",null,142,null,null,null,null,null,1]
[null,null,{"$f":"'budget Nibud'!C139","v":"vakantiegeld"},null,{"$f":"'budget Nibud'!E139","v":0},null,{"$f":"'budget Nibud'!G139","v":" "},{"$f":"'budget Nibud'!H139","v":"wordt doorgaans in mei uitgekeerd"},null,143,null,null,null,null,null,{"$f":"IF(E139<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C140","v":"teruggaaf IB vorig jaar"},null,{"$f":"'budget Nibud'!E140","v":0},null,{"$f":"'budget Nibud'!G140","v":" "},{"$f":"'budget Nibud'!H140","v":" "},null,144,null,null,null,null,null,{"$f":"IF(E140<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C141","v":"overig 1"},null,{"$f":"'budget Nibud'!E141","v":0},null,{"$f":"'budget Nibud'!G141","v":" "},{"$f":"'budget Nibud'!H141","v":" "},null,145,null,null,null,null,null,{"$f":"IF(E141<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C142","v":"overig 2"},null,{"$f":"'budget Nibud'!E142","v":0},null,{"$f":"'budget Nibud'!G142","v":" "},{"$f":"'budget Nibud'!H142","v":" "},null,146,null,null,null,null,null,{"$f":"IF(E142<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C143","v":"overig 3"},null,{"$f":"'budget Nibud'!E143","v":0},null,{"$f":"'budget Nibud'!G143","v":" "},{"$f":"'budget Nibud'!H143","v":" "},null,147,null,null,null,null,null,{"$f":"IF(E143<>0,1,0)","v":0}]
[null,null,"totaal",null,{"$f":"SUM(E139:E143)","v":0},null,null,null,null,148,null,null,null,null,null,1]

{"sheet":"budget Nibud compact (2)","index":3,"n_rows":148,"n_cols":16,"rows_kept":148,"cut":false,"hidden":true,"merged":[]}
["budgetplan Nibud",null,null,null,null,null,null,null,null,1,null,null,null,null,null,1]
["naam klant",null,{"$f":"persoonsgegevens!B2","v":0},null,null,null,null,null,null,2,null,null,null,null,null,1]
["update",null,{"$f":"persoonsgegevens!B3","v":"2022-04-01"},null,null,null,null,null,null,3,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,1]
[null,null,"maandinkomsten totaal","periode",null,"mnd",null,"opmerking",null,5,null,null,null,null,null,1]
[null,null,{"$f":"'budget Nibud'!C6","v":"netto loon/salaris 1"},{"$f":"'budget Nibud'!D6","v":"mnd"},{"$f":"'budget Nibud'!E6","v":0},{"$f":"'budget Nibud'!F6","v":0},{"$f":"'budget Nibud'!G6","v":0},{"$f":"'budget Nibud'!H6","v":0},null,6,null,null,null,null,null,{"$f":"IF(E6<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C7","v":"netto loon/salaris 2"},{"$f":"'budget Nibud'!D7","v":"4wk"},{"$f":"'budget Nibud'!E7","v":0},{"$f":"'budget Nibud'!F7","v":0},{"$f":"'budget Nibud'!G7","v":0},{"$f":"'budget Nibud'!H7","v":0},null,7,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C8","v":"netto loon/salaris 3"},{"$f":"'budget Nibud'!D8","v":"mnd"},{"$f":"'budget Nibud'!E8","v":0},{"$f":"'budget Nibud'!F8","v":0},{"$f":"'budget Nibud'!G8","v":0},{"$f":"'budget Nibud'!H8","v":0},null,8,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C9","v":"netto uitkering 1"},{"$f":"'budget Nibud'!D9","v":"mnd"},{"$f":"'budget Nibud'!E9","v":0},{"$f":"'budget Nibud'!F9","v":0},{"$f":"'budget Nibud'!G9","v":0},{"$f":"'budget Nibud'!H9","v":0},null,9,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C10","v":"netto uitkering 2"},{"$f":"'budget Nibud'!D10","v":"mnd"},{"$f":"'budget Nibud'!E10","v":0},{"$f":"'budget Nibud'!F10","v":0},{"$f":"'budget Nibud'!G10","v":0},{"$f":"'budget Nibud'!H10","v":0},null,10,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C11","v":"netto uitkering 3"},{"$f":"'budget Nibud'!D11","v":"mnd"},{"$f":"'budget Nibud'!E11","v":0},{"$f":"'budget Nibud'!F11","v":0},{"$f":"'budget Nibud'!G11","v":0},{"$f":"'budget Nibud'!H11","v":0},null,11,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C12","v":"zorgtoeslag"},{"$f":"'budget Nibud'!D12","v":"jr"},{"$f":"'budget Nibud'!E12","v":0},{"$f":"'budget Nibud'!F12","v":0},{"$f":"'budget Nibud'!G12","v":0},{"$f":"'budget Nibud'!H12","v":0},null,12,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C13","v":"huurtoeslag"},{"$f":"'budget Nibud'!D13","v":"jr"},{"$f":"'budget Nibud'!E13","v":0},{"$f":"'budget Nibud'!F13","v":0},{"$f":"'budget Nibud'!G13","v":0},{"$f":"'budget Nibud'!H13","v":0},null,13,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C14","v":"kindgebonden budget"},{"$f":"'budget Nibud'!D14","v":"jr"},{"$f":"'budget Nibud'!E14","v":0},{"$f":"'budget Nibud'!F14","v":0},{"$f":"'budget Nibud'!G14","v":0},{"$f":"'budget Nibud'!H14","v":0},null,14,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C15","v":"kinderopvangtoeslag"},{"$f":"'budget Nibud'!D15","v":"jr"},{"$f":"'budget Nibud'!E15","v":0},{"$f":"'budget Nibud'!F15","v":0},{"$f":"'budget Nibud'!G15","v":0},{"$f":"'budget Nibud'!H15","v":0},null,15,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C16","v":"kinderbijslag"},{"$f":"'budget Nibud'!D16","v":"kw"},{"$f":"'budget Nibud'!E16","v":0},{"$f":"'budget Nibud'!F16","v":0},{"$f":"'budget Nibud'!G16","v":0},{"$f":"'budget Nibud'!H16","v":0},null,16,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C17","v":"neveninkomsten"},{"$f":"'budget Nibud'!D17","v":"mnd"},{"$f":"'budget Nibud'!E17","v":0},{"$f":"'budget Nibud'!F17","v":0},{"$f":"'budget Nibud'!G17","v":0},{"$f":"'budget Nibud'!H17","v":0},null,17,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C18","v":"te ontvangen partner alimentatie"},{"$f":"'budget Nibud'!D18","v":"mnd"},{"$f":"'budget Nibud'!E18","v":0},{"$f":"'budget Nibud'!F18","v":0},{"$f":"'budget Nibud'!G18","v":0},{"$f":"'budget Nibud'!H18","v":0},null,18,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C19","v":"te ontvangen kinderalimentatie"},{"$f":"'budget Nibud'!D19","v":"mnd"},{"$f":"'budget Nibud'!E19","v":0},{"$f":"'budget Nibud'!F19","v":0},{"$f":"'budget Nibud'!G19","v":0},{"$f":"'budget Nibud'!H19","v":0},null,19,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C20","v":"kostgeld/bijdrage medebewoners"},{"$f":"'budget Nibud'!D20","v":"mnd"},{"$f":"'budget Nibud'!E20","v":0},{"$f":"'budget Nibud'!F20","v":0},{"$f":"'budget Nibud'!G20","v":0},{"$f":"'budget Nibud'!H20","v":0},null,20,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C21","v":" teruggaaf IB via beschikking"},{"$f":"'budget Nibud'!D21","v":"mnd"},{"$f":"'budget Nibud'!E21","v":0},{"$f":"'budget Nibud'!F21","v":0},{"$f":"'budget Nibud'!G21","v":0},{"$f":"'budget Nibud'!H21","v":0},null,21,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C22","v":"woontoeslag"},{"$f":"'budget Nibud'!D22","v":"mnd"},{"$f":"'budget Nibud'!E22","v":0},{"$f":"'budget Nibud'!F22","v":0},{"$f":"'budget Nibud'!G22","v":0},{"$f":"'budget Nibud'!H22","v":0},null,22,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C23","v":"gem OIJ bijzondere bijstand1"},{"$f":"'budget Nibud'!D23","v":"mnd"},{"$f":"'budget Nibud'!E23","v":0},{"$f":"'budget Nibud'!F23","v":0},{"$f":"'budget Nibud'!G23","v":0},{"$f":"'budget Nibud'!H23","v":0},null,23,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C24","v":"gem OIJ bijzondere bijstand2"},{"$f":"'budget Nibud'!D24","v":"mnd"},{"$f":"'budget Nibud'!E24","v":0},{"$f":"'budget Nibud'!F24","v":0},{"$f":"'budget Nibud'!G24","v":0},{"$f":"'budget Nibud'!H24","v":0},null,24,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C25","v":"gem OIJ bijzondere bijstand3"},{"$f":"'budget Nibud'!D25","v":"mnd"},{"$f":"'budget Nibud'!E25","v":0},{"$f":"'budget Nibud'!F25","v":0},{"$f":"'budget Nibud'!G25","v":0},{"$f":"'budget Nibud'!H25","v":0},null,25,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C26","v":"gem OIJ bijzondere bijstand4"},{"$f":"'budget Nibud'!D26","v":"mnd"},{"$f":"'budget Nibud'!E26","v":0},{"$f":"'budget Nibud'!F26","v":0},{"$f":"'budget Nibud'!G26","v":0},{"$f":"'budget Nibud'!H26","v":0},null,26,null,null,null,null,null,0]
[null,null,"totaal",null,null,{"$f":"SUM(F6:F26)","v":0},null,null,null,27,null,null,null,null,null,1]
[null,null,null," ",null,null,null,null,null,28,null,null,null,null,null,1]
[null,null,"maanduitgaven",null,null,"mnd","Nibud norm","opmerking","% uitgaven",29,null,null,null,null,null,1]
[null,null,{"$f":"'budget Nibud'!C75","v":"1 afbetaling"},{"$f":"'budget Nibud'!D75","v":"mnd"},{"$f":"'budget Nibud'!E75","v":0},{"$f":"'budget Nibud'!F75","v":0},{"$f":"'budget Nibud'!G75","v":0},{"$f":"'budget Nibud'!H75","v":" "},{"$f":"'budget Nibud'!I75","v":0},75,"a",{"$f":"IF(K30=\"f\",F30,0)","v":0},{"$f":"IF(K30=\"v\",F30,0)","v":0},{"$f":"IF(K30=\"r\",F30,0)","v":0},{"$f":"IF(K30=\"a\",F30,0)","v":0},{"$f":"IF(E30<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C76","v":"2 afbetaling"},{"$f":"'budget Nibud'!D76","v":"mnd"},{"$f":"'budget Nibud'!E76","v":0},{"$f":"'budget Nibud'!F76","v":0},{"$f":"'budget Nibud'!G76","v":0},{"$f":"'budget Nibud'!H76","v":" "},{"$f":"'budget Nibud'!I76","v":0},76,"a",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C77","v":"3 afbetaling"},{"$f":"'budget Nibud'!D77","v":"mnd"},{"$f":"'budget Nibud'!E77","v":0},{"$f":"'budget Nibud'!F77","v":0},{"$f":"'budget Nibud'!G77","v":0},{"$f":"'budget Nibud'!H77","v":" "},{"$f":"'budget Nibud'!I77","v":0},77,"a",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C78","v":"4 afbetaling"},{"$f":"'budget Nibud'!D78","v":"mnd"},{"$f":"'budget Nibud'!E78","v":0},{"$f":"'budget Nibud'!F78","v":0},{"$f":"'budget Nibud'!G78","v":0},{"$f":"'budget Nibud'!H78","v":" "},{"$f":"'budget Nibud'!I78","v":0},78,"a",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C79","v":"5 afbetaling"},{"$f":"'budget Nibud'!D79","v":"mnd"},{"$f":"'budget Nibud'!E79","v":0},{"$f":"'budget Nibud'!F79","v":0},{"$f":"'budget Nibud'!G79","v":0},{"$f":"'budget Nibud'!H79","v":" "},{"$f":"'budget Nibud'!I79","v":0},79,"a",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C80","v":"6 afbetaling"},{"$f":"'budget Nibud'!D80","v":"mnd"},{"$f":"'budget Nibud'!E80","v":0},{"$f":"'budget Nibud'!F80","v":0},{"$f":"'budget Nibud'!G80","v":0},{"$f":"'budget Nibud'!H80","v":" "},{"$f":"'budget Nibud'!I80","v":0},80,"a",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C81","v":"7 afbetaling"},{"$f":"'budget Nibud'!D81","v":"mnd"},{"$f":"'budget Nibud'!E81","v":0},{"$f":"'budget Nibud'!F81","v":0},{"$f":"'budget Nibud'!G81","v":0},{"$f":"'budget Nibud'!H81","v":" "},{"$f":"'budget Nibud'!I81","v":0},81,"a",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C82","v":"8 afbetaling"},{"$f":"'budget Nibud'!D82","v":"mnd"},{"$f":"'budget Nibud'!E82","v":0},{"$f":"'budget Nibud'!F82","v":0},{"$f":"'budget Nibud'!G82","v":0},{"$f":"'budget Nibud'!H82","v":" "},{"$f":"'budget Nibud'!I82","v":0},82,"a",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C83","v":"9 afbetaling"},{"$f":"'budget Nibud'!D83","v":"mnd"},{"$f":"'budget Nibud'!E83","v":0},{"$f":"'budget Nibud'!F83","v":0},{"$f":"'budget Nibud'!G83","v":0},{"$f":"'budget Nibud'!H83","v":" "},{"$f":"'budget Nibud'!I83","v":0},83,"a",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C84","v":"10 afbetaling"},{"$f":"'budget Nibud'!D84","v":"mnd"},{"$f":"'budget Nibud'!E84","v":0},{"$f":"'budget Nibud'!F84","v":0},{"$f":"'budget Nibud'!G84","v":0},{"$f":"'budget Nibud'!H84","v":" "},{"$f":"'budget Nibud'!I84","v":0},84,"a",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C30","v":"huur"},{"$f":"'budget Nibud'!D30","v":"mnd"},{"$f":"'budget Nibud'!E30","v":1E-4},{"$f":"'budget Nibud'!F30","v":1E-4},{"$f":"'budget Nibud'!G30","v":0},{"$f":"'budget Nibud'!H30","v":0},{"$f":"'budget Nibud'!I30","v":1},30,"f",1E-4,0,0,0,1]
[null,null,{"$f":"'budget Nibud'!C31","v":"servicekosten"},{"$f":"'budget Nibud'!D31","v":"mnd"},{"$f":"'budget Nibud'!E31","v":0},{"$f":"'budget Nibud'!F31","v":0},{"$f":"'budget Nibud'!G31","v":0},{"$f":"'budget Nibud'!H31","v":" "},{"$f":"'budget Nibud'!I31","v":0},31,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C32","v":"hypotheek"},{"$f":"'budget Nibud'!D32","v":"mnd"},{"$f":"'budget Nibud'!E32","v":0},{"$f":"'budget Nibud'!F32","v":0},{"$f":"'budget Nibud'!G32","v":0},{"$f":"'budget Nibud'!H32","v":" "},{"$f":"'budget Nibud'!I32","v":0},32,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C33","v":"erfpacht"},{"$f":"'budget Nibud'!D33","v":"mnd"},{"$f":"'budget Nibud'!E33","v":0},{"$f":"'budget Nibud'!F33","v":0},{"$f":"'budget Nibud'!G33","v":0},{"$f":"'budget Nibud'!H33","v":" "},{"$f":"'budget Nibud'!I33","v":0},33,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C34","v":"huur cv ketel"},{"$f":"'budget Nibud'!D34","v":"mnd"},{"$f":"'budget Nibud'!E34","v":0},{"$f":"'budget Nibud'!F34","v":0},{"$f":"'budget Nibud'!G34","v":0},{"$f":"'budget Nibud'!H34","v":" "},{"$f":"'budget Nibud'!I34","v":0},34,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C35","v":"gas en stroom"},{"$f":"'budget Nibud'!D35","v":"mnd"},{"$f":"'budget Nibud'!E35","v":0},{"$f":"'budget Nibud'!F35","v":0},{"$f":"'budget Nibud'!G35","v":0},{"$f":"'budget Nibud'!H35","v":" "},{"$f":"'budget Nibud'!I35","v":0},35,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C36","v":"drinkwater"},{"$f":"'budget Nibud'!D36","v":"kw"},{"$f":"'budget Nibud'!E36","v":0},{"$f":"'budget Nibud'!F36","v":0},{"$f":"'budget Nibud'!G36","v":0},{"$f":"'budget Nibud'!H36","v":" "},{"$f":"'budget Nibud'!I36","v":0},36,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C37","v":"gemeentelijke belasting"},{"$f":"'budget Nibud'!D37","v":"jr"},{"$f":"'budget Nibud'!E37","v":0},{"$f":"'budget Nibud'!F37","v":0},{"$f":"'budget Nibud'!G37","v":0},{"$f":"'budget Nibud'!H37","v":" "},{"$f":"'budget Nibud'!I37","v":0},37,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C38","v":"waterschapslasten"},{"$f":"'budget Nibud'!D38","v":"mnd"},{"$f":"'budget Nibud'!E38","v":0},{"$f":"'budget Nibud'!F38","v":0},{"$f":"'budget Nibud'!G38","v":0},{"$f":"'budget Nibud'!H38","v":" "},{"$f":"'budget Nibud'!I38","v":0},38,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C39","v":"overige lokale lasten"},{"$f":"'budget Nibud'!D39","v":"mnd"},{"$f":"'budget Nibud'!E39","v":0},{"$f":"'budget Nibud'!F39","v":0},{"$f":"'budget Nibud'!G39","v":0},{"$f":"'budget Nibud'!H39","v":" "},{"$f":"'budget Nibud'!I39","v":0},39,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C40","v":"zorgverzekering basis+aanvullend"},{"$f":"'budget Nibud'!D40","v":"mnd"},{"$f":"'budget Nibud'!E40","v":0},{"$f":"'budget Nibud'!F40","v":0},{"$f":"'budget Nibud'!G40","v":0},{"$f":"'budget Nibud'!H40","v":" "},{"$f":"'budget Nibud'!I40","v":0},40,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C41","v":"aansprakelijkheidsverzekering"},{"$f":"'budget Nibud'!D41","v":"mnd"},{"$f":"'budget Nibud'!E41","v":0},{"$f":"'budget Nibud'!F41","v":0},{"$f":"'budget Nibud'!G41","v":0},{"$f":"'budget Nibud'!H41","v":" "},{"$f":"'budget Nibud'!I41","v":0},41,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C42","v":"inboedelverzekering"},{"$f":"'budget Nibud'!D42","v":"mnd"},{"$f":"'budget Nibud'!E42","v":0},{"$f":"'budget Nibud'!F42","v":0},{"$f":"'budget Nibud'!G42","v":0},{"$f":"'budget Nibud'!H42","v":0},{"$f":"'budget Nibud'!I42","v":0},42,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C43","v":"opstalverzekering"},{"$f":"'budget Nibud'!D43","v":"mnd"},{"$f":"'budget Nibud'!E43","v":0},{"$f":"'budget Nibud'!F43","v":0},{"$f":"'budget Nibud'!G43","v":0},{"$f":"'budget Nibud'!H43","v":" "},{"$f":"'budget Nibud'!I43","v":0},43,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C44","v":"uitvaartverzekering"},{"$f":"'budget Nibud'!D44","v":"mnd"},{"$f":"'budget Nibud'!E44","v":0},{"$f":"'budget Nibud'!F44","v":0},{"$f":"'budget Nibud'!G44","v":0},{"$f":"'budget Nibud'!H44","v":" "},{"$f":"'budget Nibud'!I44","v":0},44,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C45","v":"huisdierverzekering"},{"$f":"'budget Nibud'!D45","v":"mnd"},{"$f":"'budget Nibud'!E45","v":0},{"$f":"'budget Nibud'!F45","v":0},{"$f":"'budget Nibud'!G45","v":0},{"$f":"'budget Nibud'!H45","v":" "},{"$f":"'budget Nibud'!I45","v":0},45,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C46","v":"overige verzekeringen"},{"$f":"'budget Nibud'!D46","v":"mnd"},{"$f":"'budget Nibud'!E46","v":0},{"$f":"'budget Nibud'!F46","v":0},{"$f":"'budget Nibud'!G46","v":0},{"$f":"'budget Nibud'!H46","v":" "},{"$f":"'budget Nibud'!I46","v":0},46,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C47","v":"verzekeringsbundel"},{"$f":"'budget Nibud'!D47","v":"mnd"},{"$f":"'budget Nibud'!E47","v":0},{"$f":"'budget Nibud'!F47","v":0},{"$f":"'budget Nibud'!G47","v":0},{"$f":"'budget Nibud'!H47","v":" "},{"$f":"'budget Nibud'!I47","v":0},47,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C48","v":"telefoon vast"},{"$f":"'budget Nibud'!D48","v":"mnd"},{"$f":"'budget Nibud'!E48","v":0},{"$f":"'budget Nibud'!F48","v":0},{"$f":"'budget Nibud'!G48","v":0},{"$f":"'budget Nibud'!H48","v":" "},{"$f":"'budget Nibud'!I48","v":0},48,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C49","v":"internet"},{"$f":"'budget Nibud'!D49","v":"mnd"},{"$f":"'budget Nibud'!E49","v":0},{"$f":"'budget Nibud'!F49","v":0},{"$f":"'budget Nibud'!G49","v":0},{"$f":"'budget Nibud'!H49","v":" "},{"$f":"'budget Nibud'!I49","v":0},49,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C50","v":"televisie"},{"$f":"'budget Nibud'!D50","v":"mnd"},{"$f":"'budget Nibud'!E50","v":0},{"$f":"'budget Nibud'!F50","v":0},{"$f":"'budget Nibud'!G50","v":0},{"$f":"'budget Nibud'!H50","v":" "},{"$f":"'budget Nibud'!I50","v":0},50,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C51","v":"communicatiebundel"},{"$f":"'budget Nibud'!D51","v":"mnd"},{"$f":"'budget Nibud'!E51","v":0},{"$f":"'budget Nibud'!F51","v":0},{"$f":"'budget Nibud'!G51","v":0},{"$f":"'budget Nibud'!H51","v":" "},{"$f":"'budget Nibud'!I51","v":0},51,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C52","v":"mobiele telefoon 1"},{"$f":"'budget Nibud'!D52","v":"mnd"},{"$f":"'budget Nibud'!E52","v":0},{"$f":"'budget Nibud'!F52","v":0},{"$f":"'budget Nibud'!G52","v":0},{"$f":"'budget Nibud'!H52","v":" "},{"$f":"'budget Nibud'!I52","v":0},52,"f",{"$f":"IF(K62=\"f\",F62,0)","v":0},{"$f":"IF(K62=\"v\",F62,0)","v":0},{"$f":"IF(K62=\"r\",F62,0)","v":0},{"$f":"IF(K62=\"a\",F62,0)","v":0},{"$f":"IF(E62<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C53","v":"mobiele telefoon 2"},{"$f":"'budget Nibud'!D53","v":"mnd"},{"$f":"'budget Nibud'!E53","v":0},{"$f":"'budget Nibud'!F53","v":0},{"$f":"'budget Nibud'!G53","v":0},{"$f":"'budget Nibud'!H53","v":" "},{"$f":"'budget Nibud'!I53","v":0},53,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C62","v":"school studie kinderen"},{"$f":"'budget Nibud'!D62","v":"mnd"},{"$f":"'budget Nibud'!E62","v":0},{"$f":"'budget Nibud'!F62","v":0},{"$f":"'budget Nibud'!G62","v":0},{"$f":"'budget Nibud'!H62","v":" "},{"$f":"'budget Nibud'!I62","v":0},62,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C63","v":"school studie volwassenen"},{"$f":"'budget Nibud'!D63","v":"mnd"},{"$f":"'budget Nibud'!E63","v":0},{"$f":"'budget Nibud'!F63","v":0},{"$f":"'budget Nibud'!G63","v":0},{"$f":"'budget Nibud'!H63","v":" "},{"$f":"'budget Nibud'!I63","v":0},63,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C64","v":"motorrijtuigenbelasting"},{"$f":"'budget Nibud'!D64","v":"kw"},{"$f":"'budget Nibud'!E64","v":0},{"$f":"'budget Nibud'!F64","v":0},{"$f":"'budget Nibud'!G64","v":0},{"$f":"'budget Nibud'!H64","v":" "},{"$f":"'budget Nibud'!I64","v":0},64,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C65","v":"autoverzekering"},{"$f":"'budget Nibud'!D65","v":"mnd"},{"$f":"'budget Nibud'!E65","v":0},{"$f":"'budget Nibud'!F65","v":0},{"$f":"'budget Nibud'!G65","v":0},{"$f":"'budget Nibud'!H65","v":" "},{"$f":"'budget Nibud'!I65","v":0},65,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C71","v":"kinderopvang"},{"$f":"'budget Nibud'!D71","v":"mnd"},{"$f":"'budget Nibud'!E71","v":0},{"$f":"'budget Nibud'!F71","v":0},{"$f":"'budget Nibud'!G71","v":0},{"$f":"'budget Nibud'!H71","v":" "},{"$f":"'budget Nibud'!I71","v":0},71,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C72","v":"te betalen partner alimentatie"},{"$f":"'budget Nibud'!D72","v":"mnd"},{"$f":"'budget Nibud'!E72","v":0},{"$f":"'budget Nibud'!F72","v":0},{"$f":"'budget Nibud'!G72","v":0},{"$f":"'budget Nibud'!H72","v":" "},{"$f":"'budget Nibud'!I72","v":0},72,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C73","v":"te betalen kinder alimentatie"},{"$f":"'budget Nibud'!D73","v":"mnd"},{"$f":"'budget Nibud'!E73","v":0},{"$f":"'budget Nibud'!F73","v":0},{"$f":"'budget Nibud'!G73","v":0},{"$f":"'budget Nibud'!H73","v":" "},{"$f":"'budget Nibud'!I73","v":0},73,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C74","v":"bijdrage  studerende kinderen"},{"$f":"'budget Nibud'!D74","v":"mnd"},{"$f":"'budget Nibud'!E74","v":0},{"$f":"'budget Nibud'!F74","v":0},{"$f":"'budget Nibud'!G74","v":0},{"$f":"'budget Nibud'!H74","v":" "},{"$f":"'budget Nibud'!I74","v":0},74,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C89","v":"bijdrage VVE"},{"$f":"'budget Nibud'!D89","v":"mnd"},{"$f":"'budget Nibud'!E89","v":0},{"$f":"'budget Nibud'!F89","v":0},{"$f":"'budget Nibud'!G89","v":0},{"$f":"'budget Nibud'!H89","v":" "},{"$f":"'budget Nibud'!I89","v":0},89,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C90","v":"eigen bijdrage/eigen risiko"},{"$f":"'budget Nibud'!D90","v":"mnd"},{"$f":"'budget Nibud'!E90","v":0},{"$f":"'budget Nibud'!F90","v":0},{"$f":"'budget Nibud'!G90","v":0},{"$f":"'budget Nibud'!H90","v":" "},{"$f":"'budget Nibud'!I90","v":0},90,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C91","v":"bijdrage CAK"},{"$f":"'budget Nibud'!D91","v":"mnd"},{"$f":"'budget Nibud'!E91","v":0},{"$f":"'budget Nibud'!F91","v":0},{"$f":"'budget Nibud'!G91","v":0},{"$f":"'budget Nibud'!H91","v":" "},{"$f":"'budget Nibud'!I91","v":0},91,"f",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C66","v":"auto afbetaling of afschrijving"},{"$f":"'budget Nibud'!D66","v":"mnd"},{"$f":"'budget Nibud'!E66","v":0},{"$f":"'budget Nibud'!F66","v":0},{"$f":"'budget Nibud'!G66","v":0},{"$f":"'budget Nibud'!H66","v":" "},{"$f":"'budget Nibud'!I66","v":0},66,"r",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C68","v":"onderhoud auto"},{"$f":"'budget Nibud'!D68","v":"jr"},{"$f":"'budget Nibud'!E68","v":0},{"$f":"'budget Nibud'!F68","v":0},{"$f":"'budget Nibud'!G68","v":0},{"$f":"'budget Nibud'!H68","v":" "},{"$f":"'budget Nibud'!I68","v":0},68,"r",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C87","v":"onderhoud en aanschaf inventaris"},{"$f":"'budget Nibud'!D87","v":"mnd"},{"$f":"'budget Nibud'!E87","v":0},{"$f":"'budget Nibud'!F87","v":0},{"$f":"'budget Nibud'!G87","v":0},{"$f":"'budget Nibud'!H87","v":" "},{"$f":"'budget Nibud'!I87","v":0},87,"r",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C88","v":"onderhoud huis en tuin"},{"$f":"'budget Nibud'!D88","v":"mnd"},{"$f":"'budget Nibud'!E88","v":0},{"$f":"'budget Nibud'!F88","v":0},{"$f":"'budget Nibud'!G88","v":0},{"$f":"'budget Nibud'!H88","v":" "},{"$f":"'budget Nibud'!I88","v":0},88,"r",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C54","v":"sportvereniging1"},{"$f":"'budget Nibud'!D54","v":"mnd"},{"$f":"'budget Nibud'!E54","v":0},{"$f":"'budget Nibud'!F54","v":0},{"$f":"'budget Nibud'!G54","v":0},{"$f":"'budget Nibud'!H54","v":" "},{"$f":"'budget Nibud'!I54","v":0},54,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C55","v":"sportvereniging2"},{"$f":"'budget Nibud'!D55","v":"mnd"},{"$f":"'budget Nibud'!E55","v":0},{"$f":"'budget Nibud'!F55","v":0},{"$f":"'budget Nibud'!G55","v":0},{"$f":"'budget Nibud'!H55","v":" "},{"$f":"'budget Nibud'!I55","v":0},55,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C56","v":"sportvereniging3"},{"$f":"'budget Nibud'!D56","v":"mnd"},{"$f":"'budget Nibud'!E56","v":0},{"$f":"'budget Nibud'!F56","v":0},{"$f":"'budget Nibud'!G56","v":0},{"$f":"'budget Nibud'!H56","v":" "},{"$f":"'budget Nibud'!I56","v":0},56,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C57","v":"kranten en tijdschriften 1"},{"$f":"'budget Nibud'!D57","v":"jr"},{"$f":"'budget Nibud'!E57","v":0},{"$f":"'budget Nibud'!F57","v":0},{"$f":"'budget Nibud'!G57","v":0},{"$f":"'budget Nibud'!H57","v":" "},{"$f":"'budget Nibud'!I57","v":0},57,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C58","v":"kranten en tijdschriften 2"},{"$f":"'budget Nibud'!D58","v":"mnd"},{"$f":"'budget Nibud'!E58","v":0},{"$f":"'budget Nibud'!F58","v":0},{"$f":"'budget Nibud'!G58","v":0},{"$f":"'budget Nibud'!H58","v":" "},{"$f":"'budget Nibud'!I58","v":0},58,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C59","v":"kranten en tijdschriften 3"},{"$f":"'budget Nibud'!D59","v":"mnd"},{"$f":"'budget Nibud'!E59","v":0},{"$f":"'budget Nibud'!F59","v":0},{"$f":"'budget Nibud'!G59","v":0},{"$f":"'budget Nibud'!H59","v":" "},{"$f":"'budget Nibud'!I59","v":0},59,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C60","v":"loterijen"},{"$f":"'budget Nibud'!D60","v":"mnd"},{"$f":"'budget Nibud'!E60","v":0},{"$f":"'budget Nibud'!F60","v":0},{"$f":"'budget Nibud'!G60","v":0},{"$f":"'budget Nibud'!H60","v":" "},{"$f":"'budget Nibud'!I60","v":0},60,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C61","v":"goede doelen en giften"},{"$f":"'budget Nibud'!D61","v":"mnd"},{"$f":"'budget Nibud'!E61","v":0},{"$f":"'budget Nibud'!F61","v":0},{"$f":"'budget Nibud'!G61","v":0},{"$f":"'budget Nibud'!H61","v":" "},{"$f":"'budget Nibud'!I61","v":0},61,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C67","v":"brandstof"},{"$f":"'budget Nibud'!D67","v":"wk"},{"$f":"'budget Nibud'!E67","v":0},{"$f":"'budget Nibud'!F67","v":0},{"$f":"'budget Nibud'!G67","v":0},{"$f":"'budget Nibud'!H67","v":" "},{"$f":"'budget Nibud'!I67","v":0},67,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C69","v":"fiets en openbaar vervoer"},{"$f":"'budget Nibud'!D69","v":"mnd"},{"$f":"'budget Nibud'!E69","v":0},{"$f":"'budget Nibud'!F69","v":0},{"$f":"'budget Nibud'!G69","v":0},{"$f":"'budget Nibud'!H69","v":" "},{"$f":"'budget Nibud'!I69","v":0},69,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C70","v":"overig"},{"$f":"'budget Nibud'!D70","v":"mnd"},{"$f":"'budget Nibud'!E70","v":0},{"$f":"'budget Nibud'!F70","v":0},{"$f":"'budget Nibud'!G70","v":0},{"$f":"'budget Nibud'!H70","v":" "},{"$f":"'budget Nibud'!I70","v":0},70,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C85","v":"kleding en schoenen"},{"$f":"'budget Nibud'!D85","v":"mnd"},{"$f":"'budget Nibud'!E85","v":0},{"$f":"'budget Nibud'!F85","v":0},{"$f":"'budget Nibud'!G85","v":0},{"$f":"'budget Nibud'!H85","v":" "},{"$f":"'budget Nibud'!I85","v":0},85,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C86","v":"overige"},{"$f":"'budget Nibud'!D86","v":"mnd"},{"$f":"'budget Nibud'!E86","v":0},{"$f":"'budget Nibud'!F86","v":0},{"$f":"'budget Nibud'!G86","v":0},{"$f":"'budget Nibud'!H86","v":" "},{"$f":"'budget Nibud'!I86","v":0},86,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C92","v":"zelfzorgmiddelen"},{"$f":"'budget Nibud'!D92","v":"mnd"},{"$f":"'budget Nibud'!E92","v":0},{"$f":"'budget Nibud'!F92","v":0},{"$f":"'budget Nibud'!G92","v":0},{"$f":"'budget Nibud'!H92","v":" "},{"$f":"'budget Nibud'!I92","v":0},92,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C93","v":"vakantie, weekend weg"},{"$f":"'budget Nibud'!D93","v":"mnd"},{"$f":"'budget Nibud'!E93","v":0},{"$f":"'budget Nibud'!F93","v":0},{"$f":"'budget Nibud'!G93","v":0},{"$f":"'budget Nibud'!H93","v":" "},{"$f":"'budget Nibud'!I93","v":0},93,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C94","v":"hobby"},{"$f":"'budget Nibud'!D94","v":"mnd"},{"$f":"'budget Nibud'!E94","v":0},{"$f":"'budget Nibud'!F94","v":0},{"$f":"'budget Nibud'!G94","v":0},{"$f":"'budget Nibud'!H94","v":" "},{"$f":"'budget Nibud'!I94","v":0},94,"v",{"$f":"IF(K94=\"f\",F94,0)","v":0},{"$f":"IF(K94=\"v\",F94,0)","v":0},{"$f":"IF(K94=\"r\",F94,0)","v":0},{"$f":"IF(K94=\"a\",F94,0)","v":0},{"$f":"IF(E94<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C95","v":"uitgaan"},{"$f":"'budget Nibud'!D95","v":"mnd"},{"$f":"'budget Nibud'!E95","v":0},{"$f":"'budget Nibud'!F95","v":0},{"$f":"'budget Nibud'!G95","v":0},{"$f":"'budget Nibud'!H95","v":" "},{"$f":"'budget Nibud'!I95","v":0},95,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C96","v":"overig VT uitgaven"},{"$f":"'budget Nibud'!D96","v":"mnd"},{"$f":"'budget Nibud'!E96","v":0},{"$f":"'budget Nibud'!F96","v":0},{"$f":"'budget Nibud'!G96","v":0},{"$f":"'budget Nibud'!H96","v":" "},{"$f":"'budget Nibud'!I96","v":0},96,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C97","v":"sparen"},{"$f":"'budget Nibud'!D97","v":"mnd"},{"$f":"'budget Nibud'!E97","v":0},{"$f":"'budget Nibud'!F97","v":0},{"$f":"'budget Nibud'!G97","v":0},{"$f":"'budget Nibud'!H97","v":" "},{"$f":"'budget Nibud'!I97","v":0},97,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C98","v":"voeding"},{"$f":"'budget Nibud'!D98","v":"mnd"},{"$f":"'budget Nibud'!E98","v":0},{"$f":"'budget Nibud'!F98","v":0},{"$f":"'budget Nibud'!G98","v":0},{"$f":"'budget Nibud'!H98","v":" "},{"$f":"'budget Nibud'!I98","v":0},98,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C99","v":"wassen en schoonmaak"},{"$f":"'budget Nibud'!D99","v":"mnd"},{"$f":"'budget Nibud'!E99","v":0},{"$f":"'budget Nibud'!F99","v":0},{"$f":"'budget Nibud'!G99","v":0},{"$f":"'budget Nibud'!H99","v":" "},{"$f":"'budget Nibud'!I99","v":0},99,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C100","v":"persoonlijke verzorging"},{"$f":"'budget Nibud'!D100","v":"jr"},{"$f":"'budget Nibud'!E100","v":0},{"$f":"'budget Nibud'!F100","v":0},{"$f":"'budget Nibud'!G100","v":0},{"$f":"'budget Nibud'!H100","v":" "},{"$f":"'budget Nibud'!I100","v":0},100,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C101","v":"huishoudelijke dienstverlening"},{"$f":"'budget Nibud'!D101","v":"mnd"},{"$f":"'budget Nibud'!E101","v":0},{"$f":"'budget Nibud'!F101","v":0},{"$f":"'budget Nibud'!G101","v":0},{"$f":"'budget Nibud'!H101","v":" "},{"$f":"'budget Nibud'!I101","v":0},101,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C102","v":"huisdieren"},{"$f":"'budget Nibud'!D102","v":"mnd"},{"$f":"'budget Nibud'!E102","v":0},{"$f":"'budget Nibud'!F102","v":0},{"$f":"'budget Nibud'!G102","v":0},{"$f":"'budget Nibud'!H102","v":" "},{"$f":"'budget Nibud'!I102","v":0},102,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C103","v":"roken"},{"$f":"'budget Nibud'!D103","v":"mnd"},{"$f":"'budget Nibud'!E103","v":0},{"$f":"'budget Nibud'!F103","v":0},{"$f":"'budget Nibud'!G103","v":0},{"$f":"'budget Nibud'!H103","v":" "},{"$f":"'budget Nibud'!I103","v":0},103,"v",0,0,0,0,0]
[null,null,{"$f":"'budget Nibud'!C104","v":"diversen zakgeld, kados, paspoort"},{"$f":"'budget Nibud'!D104","v":"mnd"},{"$f":"'budget Nibud'!E104","v":0},{"$f":"'budget Nibud'!F104","v":0},{"$f":"'budget Nibud'!G104","v":0},{"$f":"'budget Nibud'!H104","v":" "},{"$f":"'budget Nibud'!I104","v":0},104,"v",0,0,0,0,0]
[null,null,"totaal",null,null,{"$f":"SUM(F30:F104)","v":1E-4},null,null,null,105,null,{"$f":"SUM(L30:L104)","v":1E-4},{"$f":"SUM(M30:M104)","v":0},{"$f":"SUM(N30:N104)","v":0},{"$f":"SUM(O30:O104)","v":0},1]
[null,null,null,null,null,null,null,null,null,106,null,"fix","var","res","afbet",1]
[null,null,"Afloscapaciteit",null,null,null,null,"opmerking",null,107,null,null,null,null,null,1]
[null,null,{"$f":"'budget Nibud'!C108","v":"inkomsten totaal"},{"$f":"'budget Nibud'!D108","v":"mnd"},{"$f":"'budget Nibud'!E108","v":0},{"$f":"'budget Nibud'!F108","v":0},{"$f":"'budget Nibud'!G108","v":0},{"$f":"'budget Nibud'!H108","v":0},null,108,null,null,null,null,null,{"$f":"IF(F108<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C109","v":"uitgaven totaal"},{"$f":"'budget Nibud'!D109","v":"mnd"},{"$f":"'budget Nibud'!E109","v":0},{"$f":"'budget Nibud'!F109","v":1E-4},{"$f":"'budget Nibud'!G109","v":0},{"$f":"'budget Nibud'!H109","v":0},null,109,null,null,null,null,null,1]
[null,null,{"$f":"'budget Nibud'!C110","v":"nog te besteden"},{"$f":"'budget Nibud'!D110","v":"mnd"},{"$f":"'budget Nibud'!E110","v":0},{"$f":"'budget Nibud'!F110","v":-1E-4},{"$f":"'budget Nibud'!G110","v":0},{"$f":"'budget Nibud'!H110","v":0},null,110,null,null,null,null,null,1]
[null,null,{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},null,111,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},null,112,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},null,113,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},null,114,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,115,null,null,null,null,null,1]
[null,null,"schulden",null,null,null,"regeling ja/nee","opmerking",null,116,null,null,null,null,null,1]
[null,null,{"$f":"'budget Nibud'!C113","v":"belastingdienst"},null,null,{"$f":"'budget Nibud'!E113","v":0},{"$f":"'budget Nibud'!G113","v":0},{"$f":"'budget Nibud'!H113","v":0},null,117,null,null,null,null,null,{"$f":"IF(F117<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C114","v":"deurwaarder 1"},null,null,{"$f":"'budget Nibud'!E114","v":0},{"$f":"'budget Nibud'!G114","v":0},{"$f":"'budget Nibud'!H114","v":0},null,118,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C115","v":"deurwaarder 2"},null,null,{"$f":"'budget Nibud'!E115","v":0},{"$f":"'budget Nibud'!G115","v":0},{"$f":"'budget Nibud'!H115","v":0},null,119,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C116","v":"deurwaarder 3"},null,null,{"$f":"'budget Nibud'!E116","v":0},{"$f":"'budget Nibud'!G116","v":0},{"$f":"'budget Nibud'!H116","v":0},null,120,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C117","v":"deurwaarder 4"},null,null,{"$f":"'budget Nibud'!E117","v":0},{"$f":"'budget Nibud'!G117","v":0},{"$f":"'budget Nibud'!H117","v":0},null,121,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C118","v":"deurwaarder 5"},null,null,{"$f":"'budget Nibud'!E118","v":0},{"$f":"'budget Nibud'!G118","v":0},{"$f":"'budget Nibud'!H118","v":0},null,122,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C119","v":"deurwaarder 6"},null,null,{"$f":"'budget Nibud'!E119","v":0},{"$f":"'budget Nibud'!G119","v":0},{"$f":"'budget Nibud'!H119","v":0},null,123,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C120","v":"deurwaarder 7"},null,null,{"$f":"'budget Nibud'!E120","v":0},{"$f":"'budget Nibud'!G120","v":0},{"$f":"'budget Nibud'!H120","v":0},null,124,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C121","v":"deurwaarder 8"},null,null,{"$f":"'budget Nibud'!E121","v":0},{"$f":"'budget Nibud'!G121","v":0},{"$f":"'budget Nibud'!H121","v":0},null,125,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C122","v":"deurwaarder 9"},null,null,{"$f":"'budget Nibud'!E122","v":0},{"$f":"'budget Nibud'!G122","v":0},{"$f":"'budget Nibud'!H122","v":0},null,126,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C123","v":"deurwaarder 10"},null,null,{"$f":"'budget Nibud'!E123","v":0},{"$f":"'budget Nibud'!G123","v":0},{"$f":"'budget Nibud'!H123","v":0},null,127,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C124","v":"huur"},null,null,{"$f":"'budget Nibud'!E124","v":0},{"$f":"'budget Nibud'!G124","v":0},{"$f":"'budget Nibud'!H124","v":0},null,128,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C125","v":"energie"},null,null,{"$f":"'budget Nibud'!E125","v":0},{"$f":"'budget Nibud'!G125","v":0},{"$f":"'budget Nibud'!H125","v":0},null,129,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C126","v":"zkv zorgverzekering"},null,null,{"$f":"'budget Nibud'!E126","v":0},{"$f":"'budget Nibud'!G126","v":0},{"$f":"'budget Nibud'!H126","v":0},null,130,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C127","v":"gemeente"},null,null,{"$f":"'budget Nibud'!E127","v":0},{"$f":"'budget Nibud'!G127","v":0},{"$f":"'budget Nibud'!H127","v":0},null,131,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C128","v":"DUO lening voor studie"},null,null,{"$f":"'budget Nibud'!E128","v":0},{"$f":"'budget Nibud'!G128","v":0},{"$f":"'budget Nibud'!H128","v":0},null,132,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C129","v":"CJIB"},null,null,{"$f":"'budget Nibud'!E129","v":0},{"$f":"'budget Nibud'!G129","v":0},{"$f":"'budget Nibud'!H129","v":0},null,133,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C130","v":"pers lening/doorlopend krediet"},null,null,{"$f":"'budget Nibud'!E130","v":0},{"$f":"'budget Nibud'!G130","v":0},{"$f":"'budget Nibud'!H130","v":0},null,134,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C131","v":"roodstand betaalrekening"},null,null,{"$f":"'budget Nibud'!E131","v":0},{"$f":"'budget Nibud'!G131","v":0},{"$f":"'budget Nibud'!H131","v":0},null,135,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C132","v":"postorderbedrijf"},null,null,{"$f":"'budget Nibud'!E132","v":0},{"$f":"'budget Nibud'!G132","v":0},{"$f":"'budget Nibud'!H132","v":0},null,136,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C133","v":"overig 1"},null,null,{"$f":"'budget Nibud'!E133","v":0},{"$f":"'budget Nibud'!G133","v":0},{"$f":"'budget Nibud'!H133","v":0},null,137,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C134","v":"overig 2"},null,null,{"$f":"'budget Nibud'!E134","v":0},{"$f":"'budget Nibud'!G134","v":0},{"$f":"'budget Nibud'!H134","v":0},null,138,null,null,null,null,null,0]
[null,null,{"$f":"'budget Nibud'!C135","v":"overig 3"},null,null,{"$f":"'budget Nibud'!E135","v":0},{"$f":"'budget Nibud'!G135","v":0},{"$f":"'budget Nibud'!H135","v":0},null,139,null,null,null,null,null,0]
[null,null,"totaal",null,null,{"$f":"SUM(F117:F139)","v":0},null,null,null,140,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,141,null,null,null,null,null,1]
[null,null,"bijzondere inkomsten",null,null,null,null,"opmerking",null,142,null,null,null,null,null,1]
[null,null,{"$f":"'budget Nibud'!C139","v":"vakantiegeld"},null,null,{"$f":"'budget Nibud'!E139","v":0},{"$f":"'budget Nibud'!G139","v":" "},{"$f":"'budget Nibud'!H139","v":"wordt doorgaans in mei uitgekeerd"},null,143,null,null,null,null,null,{"$f":"IF(F143<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C140","v":"teruggaaf IB vorig jaar"},null,null,{"$f":"'budget Nibud'!E140","v":0},{"$f":"'budget Nibud'!G140","v":" "},{"$f":"'budget Nibud'!H140","v":" "},null,144,null,null,null,null,null,{"$f":"IF(F144<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C141","v":"overig 1"},null,null,{"$f":"'budget Nibud'!E141","v":0},{"$f":"'budget Nibud'!G141","v":" "},{"$f":"'budget Nibud'!H141","v":" "},null,145,null,null,null,null,null,{"$f":"IF(F145<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C142","v":"overig 2"},null,null,{"$f":"'budget Nibud'!E142","v":0},{"$f":"'budget Nibud'!G142","v":" "},{"$f":"'budget Nibud'!H142","v":" "},null,146,null,null,null,null,null,{"$f":"IF(F146<>0,1,0)","v":0}]
[null,null,{"$f":"'budget Nibud'!C143","v":"overig 3"},null,null,{"$f":"'budget Nibud'!E143","v":0},{"$f":"'budget Nibud'!G143","v":" "},{"$f":"'budget Nibud'!H143","v":" "},null,147,null,null,null,null,null,{"$f":"IF(F147<>0,1,0)","v":0}]
[null,null,"totaal",null,null,{"$f":"SUM(F143:F147)","v":0},null,null,null,148,null,null,null,null,null,1]

{"sheet":"budget kostensoort","index":4,"n_rows":153,"n_cols":17,"rows_kept":153,"cut":false,"hidden":false,"merged":[]}
["budgetplan naar kostensoort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["naam",{"$f":"persoonsgegevens!B2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["update",{"$f":"persoonsgegevens!B3","v":"2022-04-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["maandinkomsten totaal","periode",null,"mnd",null,"opmerking",null,1,null,null,null,null,null,null,null,null,1]
[{"$f":"'budget Nibud compact (2)'!C6","v":"netto loon/salaris 1"},{"$f":"'budget Nibud compact (2)'!D6","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E6","v":0},{"$f":"'budget Nibud compact (2)'!F6","v":0},{"$f":"'budget Nibud compact (2)'!G6","v":0},{"$f":"'budget Nibud compact (2)'!H6","v":0},null,2,null,null,null,null,null,null,null,null,{"$f":"IF(D6<>0,1,0)","v":0}]
[{"$f":"'budget Nibud compact (2)'!C7","v":"netto loon/salaris 2"},{"$f":"'budget Nibud compact (2)'!D7","v":"4wk"},{"$f":"'budget Nibud compact (2)'!E7","v":0},{"$f":"'budget Nibud compact (2)'!F7","v":0},{"$f":"'budget Nibud compact (2)'!G7","v":0},{"$f":"'budget Nibud compact (2)'!H7","v":0},null,3,null,null,null,null,null,null,null,null,{"$f":"IF(D7<>0,1,0)","v":0}]
[{"$f":"'budget Nibud compact (2)'!C8","v":"netto loon/salaris 3"},{"$f":"'budget Nibud compact (2)'!D8","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E8","v":0},{"$f":"'budget Nibud compact (2)'!F8","v":0},{"$f":"'budget Nibud compact (2)'!G8","v":0},{"$f":"'budget Nibud compact (2)'!H8","v":0},null,4,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C9","v":"netto uitkering 1"},{"$f":"'budget Nibud compact (2)'!D9","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E9","v":0},{"$f":"'budget Nibud compact (2)'!F9","v":0},{"$f":"'budget Nibud compact (2)'!G9","v":0},{"$f":"'budget Nibud compact (2)'!H9","v":0},null,5,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C10","v":"netto uitkering 2"},{"$f":"'budget Nibud compact (2)'!D10","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E10","v":0},{"$f":"'budget Nibud compact (2)'!F10","v":0},{"$f":"'budget Nibud compact (2)'!G10","v":0},{"$f":"'budget Nibud compact (2)'!H10","v":0},null,6,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C11","v":"netto uitkering 3"},{"$f":"'budget Nibud compact (2)'!D11","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E11","v":0},{"$f":"'budget Nibud compact (2)'!F11","v":0},{"$f":"'budget Nibud compact (2)'!G11","v":0},{"$f":"'budget Nibud compact (2)'!H11","v":0},null,7,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C12","v":"zorgtoeslag"},{"$f":"'budget Nibud compact (2)'!D12","v":"jr"},{"$f":"'budget Nibud compact (2)'!E12","v":0},{"$f":"'budget Nibud compact (2)'!F12","v":0},{"$f":"'budget Nibud compact (2)'!G12","v":0},{"$f":"'budget Nibud compact (2)'!H12","v":0},null,8,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C13","v":"huurtoeslag"},{"$f":"'budget Nibud compact (2)'!D13","v":"jr"},{"$f":"'budget Nibud compact (2)'!E13","v":0},{"$f":"'budget Nibud compact (2)'!F13","v":0},{"$f":"'budget Nibud compact (2)'!G13","v":0},{"$f":"'budget Nibud compact (2)'!H13","v":0},null,9,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C14","v":"kindgebonden budget"},{"$f":"'budget Nibud compact (2)'!D14","v":"jr"},{"$f":"'budget Nibud compact (2)'!E14","v":0},{"$f":"'budget Nibud compact (2)'!F14","v":0},{"$f":"'budget Nibud compact (2)'!G14","v":0},{"$f":"'budget Nibud compact (2)'!H14","v":0},null,10,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C15","v":"kinderopvangtoeslag"},{"$f":"'budget Nibud compact (2)'!D15","v":"jr"},{"$f":"'budget Nibud compact (2)'!E15","v":0},{"$f":"'budget Nibud compact (2)'!F15","v":0},{"$f":"'budget Nibud compact (2)'!G15","v":0},{"$f":"'budget Nibud compact (2)'!H15","v":0},null,11,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C16","v":"kinderbijslag"},{"$f":"'budget Nibud compact (2)'!D16","v":"kw"},{"$f":"'budget Nibud compact (2)'!E16","v":0},{"$f":"'budget Nibud compact (2)'!F16","v":0},{"$f":"'budget Nibud compact (2)'!G16","v":0},{"$f":"'budget Nibud compact (2)'!H16","v":0},null,12,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C17","v":"neveninkomsten"},{"$f":"'budget Nibud compact (2)'!D17","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E17","v":0},{"$f":"'budget Nibud compact (2)'!F17","v":0},{"$f":"'budget Nibud compact (2)'!G17","v":0},{"$f":"'budget Nibud compact (2)'!H17","v":0},null,13,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C18","v":"te ontvangen partner alimentatie"},{"$f":"'budget Nibud compact (2)'!D18","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E18","v":0},{"$f":"'budget Nibud compact (2)'!F18","v":0},{"$f":"'budget Nibud compact (2)'!G18","v":0},{"$f":"'budget Nibud compact (2)'!H18","v":0},null,14,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C19","v":"te ontvangen kinderalimentatie"},{"$f":"'budget Nibud compact (2)'!D19","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E19","v":0},{"$f":"'budget Nibud compact (2)'!F19","v":0},{"$f":"'budget Nibud compact (2)'!G19","v":0},{"$f":"'budget Nibud compact (2)'!H19","v":0},null,15,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C20","v":"kostgeld/bijdrage medebewoners"},{"$f":"'budget Nibud compact (2)'!D20","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E20","v":0},{"$f":"'budget Nibud compact (2)'!F20","v":0},{"$f":"'budget Nibud compact (2)'!G20","v":0},{"$f":"'budget Nibud compact (2)'!H20","v":0},null,16,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C21","v":" teruggaaf IB via beschikking"},{"$f":"'budget Nibud compact (2)'!D21","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E21","v":0},{"$f":"'budget Nibud compact (2)'!F21","v":0},{"$f":"'budget Nibud compact (2)'!G21","v":0},{"$f":"'budget Nibud compact (2)'!H21","v":0},null,17,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C22","v":"woontoeslag"},{"$f":"'budget Nibud compact (2)'!D22","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E22","v":0},{"$f":"'budget Nibud compact (2)'!F22","v":0},{"$f":"'budget Nibud compact (2)'!G22","v":0},{"$f":"'budget Nibud compact (2)'!H22","v":0},null,18,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C23","v":"gem OIJ bijzondere bijstand1"},{"$f":"'budget Nibud compact (2)'!D23","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E23","v":0},{"$f":"'budget Nibud compact (2)'!F23","v":0},{"$f":"'budget Nibud compact (2)'!G23","v":0},{"$f":"'budget Nibud compact (2)'!H23","v":0},null,19,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C24","v":"gem OIJ bijzondere bijstand2"},{"$f":"'budget Nibud compact (2)'!D24","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E24","v":0},{"$f":"'budget Nibud compact (2)'!F24","v":0},{"$f":"'budget Nibud compact (2)'!G24","v":0},{"$f":"'budget Nibud compact (2)'!H24","v":0},null,20,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C25","v":"gem OIJ bijzondere bijstand3"},{"$f":"'budget Nibud compact (2)'!D25","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E25","v":0},{"$f":"'budget Nibud compact (2)'!F25","v":0},{"$f":"'budget Nibud compact (2)'!G25","v":0},{"$f":"'budget Nibud compact (2)'!H25","v":0},null,21,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C26","v":"gem OIJ bijzondere bijstand4"},{"$f":"'budget Nibud compact (2)'!D26","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E26","v":0},{"$f":"'budget Nibud compact (2)'!F26","v":0},{"$f":"'budget Nibud compact (2)'!G26","v":0},{"$f":"'budget Nibud compact (2)'!H26","v":0},null,22,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C27","v":"totaal"},null,null,{"$f":"SUM(D6:D26)","v":0},null,null,null,23,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,1]
["Vaste kosten","periode",null,"mnd","Nibud norm","opmerking",null,25,null,null,null,null,null,null,null,null,1]
[{"$f":"'budget Nibud compact (2)'!C40","v":"huur"},{"$f":"'budget Nibud compact (2)'!D40","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E40","v":1E-4},{"$f":"'budget Nibud compact (2)'!F40","v":1E-4},{"$f":"'budget Nibud compact (2)'!G40","v":0},{"$f":"'budget Nibud compact (2)'!H40","v":0},{"$f":"'budget Nibud compact (2)'!I40","v":1},26,{"$f":"'budget Nibud'!K30","v":"f"},{"$f":"'budget Nibud'!L30","v":1E-4},{"$f":"'budget Nibud'!M30","v":0},{"$f":"'budget Nibud'!N30","v":0},{"$f":"'budget Nibud'!O30","v":0},null,null,null,1]
[{"$f":"'budget Nibud compact (2)'!C41","v":"servicekosten"},{"$f":"'budget Nibud compact (2)'!D41","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E41","v":0},{"$f":"'budget Nibud compact (2)'!F41","v":0},{"$f":"'budget Nibud compact (2)'!G41","v":0},{"$f":"'budget Nibud compact (2)'!H41","v":" "},{"$f":"'budget Nibud compact (2)'!I41","v":0},27,{"$f":"'budget Nibud'!K31","v":"f"},{"$f":"'budget Nibud'!L31","v":0},{"$f":"'budget Nibud'!M31","v":0},{"$f":"'budget Nibud'!N31","v":0},{"$f":"'budget Nibud'!O31","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C42","v":"hypotheek"},{"$f":"'budget Nibud compact (2)'!D42","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E42","v":0},{"$f":"'budget Nibud compact (2)'!F42","v":0},{"$f":"'budget Nibud compact (2)'!G42","v":0},{"$f":"'budget Nibud compact (2)'!H42","v":" "},{"$f":"'budget Nibud compact (2)'!I42","v":0},28,{"$f":"'budget Nibud'!K32","v":"f"},{"$f":"'budget Nibud'!L32","v":0},{"$f":"'budget Nibud'!M32","v":0},{"$f":"'budget Nibud'!N32","v":0},{"$f":"'budget Nibud'!O32","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C43","v":"erfpacht"},{"$f":"'budget Nibud compact (2)'!D43","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E43","v":0},{"$f":"'budget Nibud compact (2)'!F43","v":0},{"$f":"'budget Nibud compact (2)'!G43","v":0},{"$f":"'budget Nibud compact (2)'!H43","v":" "},{"$f":"'budget Nibud compact (2)'!I43","v":0},29,{"$f":"'budget Nibud'!K33","v":"f"},{"$f":"'budget Nibud'!L33","v":0},{"$f":"'budget Nibud'!M33","v":0},{"$f":"'budget Nibud'!N33","v":0},{"$f":"'budget Nibud'!O33","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C44","v":"huur cv ketel"},{"$f":"'budget Nibud compact (2)'!D44","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E44","v":0},{"$f":"'budget Nibud compact (2)'!F44","v":0},{"$f":"'budget Nibud compact (2)'!G44","v":0},{"$f":"'budget Nibud compact (2)'!H44","v":" "},{"$f":"'budget Nibud compact (2)'!I44","v":0},30,{"$f":"'budget Nibud'!K34","v":"f"},{"$f":"'budget Nibud'!L34","v":0},{"$f":"'budget Nibud'!M34","v":0},{"$f":"'budget Nibud'!N34","v":0},{"$f":"'budget Nibud'!O34","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C45","v":"gas en stroom"},{"$f":"'budget Nibud compact (2)'!D45","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E45","v":0},{"$f":"'budget Nibud compact (2)'!F45","v":0},{"$f":"'budget Nibud compact (2)'!G45","v":0},{"$f":"'budget Nibud compact (2)'!H45","v":" "},{"$f":"'budget Nibud compact (2)'!I45","v":0},31,{"$f":"'budget Nibud'!K35","v":"f"},{"$f":"'budget Nibud'!L35","v":0},{"$f":"'budget Nibud'!M35","v":0},{"$f":"'budget Nibud'!N35","v":0},{"$f":"'budget Nibud'!O35","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C46","v":"drinkwater"},{"$f":"'budget Nibud compact (2)'!D46","v":"kw"},{"$f":"'budget Nibud compact (2)'!E46","v":0},{"$f":"'budget Nibud compact (2)'!F46","v":0},{"$f":"'budget Nibud compact (2)'!G46","v":0},{"$f":"'budget Nibud compact (2)'!H46","v":" "},{"$f":"'budget Nibud compact (2)'!I46","v":0},32,{"$f":"'budget Nibud'!K36","v":"f"},{"$f":"'budget Nibud'!L36","v":0},{"$f":"'budget Nibud'!M36","v":0},{"$f":"'budget Nibud'!N36","v":0},{"$f":"'budget Nibud'!O36","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C47","v":"gemeentelijke belasting"},{"$f":"'budget Nibud compact (2)'!D47","v":"jr"},{"$f":"'budget Nibud compact (2)'!E47","v":0},{"$f":"'budget Nibud compact (2)'!F47","v":0},{"$f":"'budget Nibud compact (2)'!G47","v":0},{"$f":"'budget Nibud compact (2)'!H47","v":" "},{"$f":"'budget Nibud compact (2)'!I47","v":0},33,{"$f":"'budget Nibud'!K37","v":"f"},{"$f":"'budget Nibud'!L37","v":0},{"$f":"'budget Nibud'!M37","v":0},{"$f":"'budget Nibud'!N37","v":0},{"$f":"'budget Nibud'!O37","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C48","v":"waterschapslasten"},{"$f":"'budget Nibud compact (2)'!D48","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E48","v":0},{"$f":"'budget Nibud compact (2)'!F48","v":0},{"$f":"'budget Nibud compact (2)'!G48","v":0},{"$f":"'budget Nibud compact (2)'!H48","v":" "},{"$f":"'budget Nibud compact (2)'!I48","v":0},34,{"$f":"'budget Nibud'!K38","v":"f"},{"$f":"'budget Nibud'!L38","v":0},{"$f":"'budget Nibud'!M38","v":0},{"$f":"'budget Nibud'!N38","v":0},{"$f":"'budget Nibud'!O38","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C49","v":"overige lokale lasten"},{"$f":"'budget Nibud compact (2)'!D49","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E49","v":0},{"$f":"'budget Nibud compact (2)'!F49","v":0},{"$f":"'budget Nibud compact (2)'!G49","v":0},{"$f":"'budget Nibud compact (2)'!H49","v":" "},{"$f":"'budget Nibud compact (2)'!I49","v":0},35,{"$f":"'budget Nibud'!K39","v":"f"},{"$f":"'budget Nibud'!L39","v":0},{"$f":"'budget Nibud'!M39","v":0},{"$f":"'budget Nibud'!N39","v":0},{"$f":"'budget Nibud'!O39","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C50","v":"zorgverzekering basis+aanvullend"},{"$f":"'budget Nibud compact (2)'!D50","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E50","v":0},{"$f":"'budget Nibud compact (2)'!F50","v":0},{"$f":"'budget Nibud compact (2)'!G50","v":0},{"$f":"'budget Nibud compact (2)'!H50","v":" "},{"$f":"'budget Nibud compact (2)'!I50","v":0},36,{"$f":"'budget Nibud'!K40","v":"f"},{"$f":"'budget Nibud'!L40","v":0},{"$f":"'budget Nibud'!M40","v":0},{"$f":"'budget Nibud'!N40","v":0},{"$f":"'budget Nibud'!O40","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C51","v":"aansprakelijkheidsverzekering"},{"$f":"'budget Nibud compact (2)'!D51","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E51","v":0},{"$f":"'budget Nibud compact (2)'!F51","v":0},{"$f":"'budget Nibud compact (2)'!G51","v":0},{"$f":"'budget Nibud compact (2)'!H51","v":" "},{"$f":"'budget Nibud compact (2)'!I51","v":0},37,{"$f":"'budget Nibud'!K41","v":"f"},{"$f":"'budget Nibud'!L41","v":0},{"$f":"'budget Nibud'!M41","v":0},{"$f":"'budget Nibud'!N41","v":0},{"$f":"'budget Nibud'!O41","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C52","v":"inboedelverzekering"},{"$f":"'budget Nibud compact (2)'!D52","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E52","v":0},{"$f":"'budget Nibud compact (2)'!F52","v":0},{"$f":"'budget Nibud compact (2)'!G52","v":0},{"$f":"'budget Nibud compact (2)'!H52","v":0},{"$f":"'budget Nibud compact (2)'!I52","v":0},38,{"$f":"'budget Nibud'!K42","v":"f"},{"$f":"'budget Nibud'!L42","v":0},{"$f":"'budget Nibud'!M42","v":0},{"$f":"'budget Nibud'!N42","v":0},{"$f":"'budget Nibud'!O42","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C53","v":"opstalverzekering"},{"$f":"'budget Nibud compact (2)'!D53","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E53","v":0},{"$f":"'budget Nibud compact (2)'!F53","v":0},{"$f":"'budget Nibud compact (2)'!G53","v":0},{"$f":"'budget Nibud compact (2)'!H53","v":" "},{"$f":"'budget Nibud compact (2)'!I53","v":0},39,{"$f":"'budget Nibud'!K43","v":"f"},{"$f":"'budget Nibud'!L43","v":0},{"$f":"'budget Nibud'!M43","v":0},{"$f":"'budget Nibud'!N43","v":0},{"$f":"'budget Nibud'!O43","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C54","v":"uitvaartverzekering"},{"$f":"'budget Nibud compact (2)'!D54","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E54","v":0},{"$f":"'budget Nibud compact (2)'!F54","v":0},{"$f":"'budget Nibud compact (2)'!G54","v":0},{"$f":"'budget Nibud compact (2)'!H54","v":" "},{"$f":"'budget Nibud compact (2)'!I54","v":0},40,{"$f":"'budget Nibud'!K44","v":"f"},{"$f":"'budget Nibud'!L44","v":0},{"$f":"'budget Nibud'!M44","v":0},{"$f":"'budget Nibud'!N44","v":0},{"$f":"'budget Nibud'!O44","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C55","v":"huisdierverzekering"},{"$f":"'budget Nibud compact (2)'!D55","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E55","v":0},{"$f":"'budget Nibud compact (2)'!F55","v":0},{"$f":"'budget Nibud compact (2)'!G55","v":0},{"$f":"'budget Nibud compact (2)'!H55","v":" "},{"$f":"'budget Nibud compact (2)'!I55","v":0},41,{"$f":"'budget Nibud'!K45","v":"f"},{"$f":"'budget Nibud'!L45","v":0},{"$f":"'budget Nibud'!M45","v":0},{"$f":"'budget Nibud'!N45","v":0},{"$f":"'budget Nibud'!O45","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C56","v":"overige verzekeringen"},{"$f":"'budget Nibud compact (2)'!D56","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E56","v":0},{"$f":"'budget Nibud compact (2)'!F56","v":0},{"$f":"'budget Nibud compact (2)'!G56","v":0},{"$f":"'budget Nibud compact (2)'!H56","v":" "},{"$f":"'budget Nibud compact (2)'!I56","v":0},42,{"$f":"'budget Nibud'!K46","v":"f"},{"$f":"'budget Nibud'!L46","v":0},{"$f":"'budget Nibud'!M46","v":0},{"$f":"'budget Nibud'!N46","v":0},{"$f":"'budget Nibud'!O46","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C57","v":"verzekeringsbundel"},{"$f":"'budget Nibud compact (2)'!D57","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E57","v":0},{"$f":"'budget Nibud compact (2)'!F57","v":0},{"$f":"'budget Nibud compact (2)'!G57","v":0},{"$f":"'budget Nibud compact (2)'!H57","v":" "},{"$f":"'budget Nibud compact (2)'!I57","v":0},43,{"$f":"'budget Nibud'!K47","v":"f"},{"$f":"'budget Nibud'!L47","v":0},{"$f":"'budget Nibud'!M47","v":0},{"$f":"'budget Nibud'!N47","v":0},{"$f":"'budget Nibud'!O47","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C58","v":"telefoon vast"},{"$f":"'budget Nibud compact (2)'!D58","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E58","v":0},{"$f":"'budget Nibud compact (2)'!F58","v":0},{"$f":"'budget Nibud compact (2)'!G58","v":0},{"$f":"'budget Nibud compact (2)'!H58","v":" "},{"$f":"'budget Nibud compact (2)'!I58","v":0},44,{"$f":"'budget Nibud'!K48","v":"f"},{"$f":"'budget Nibud'!L48","v":0},{"$f":"'budget Nibud'!M48","v":0},{"$f":"'budget Nibud'!N48","v":0},{"$f":"'budget Nibud'!O48","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C59","v":"internet"},{"$f":"'budget Nibud compact (2)'!D59","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E59","v":0},{"$f":"'budget Nibud compact (2)'!F59","v":0},{"$f":"'budget Nibud compact (2)'!G59","v":0},{"$f":"'budget Nibud compact (2)'!H59","v":" "},{"$f":"'budget Nibud compact (2)'!I59","v":0},45,{"$f":"'budget Nibud'!K49","v":"f"},{"$f":"'budget Nibud'!L49","v":0},{"$f":"'budget Nibud'!M49","v":0},{"$f":"'budget Nibud'!N49","v":0},{"$f":"'budget Nibud'!O49","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C60","v":"televisie"},{"$f":"'budget Nibud compact (2)'!D60","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E60","v":0},{"$f":"'budget Nibud compact (2)'!F60","v":0},{"$f":"'budget Nibud compact (2)'!G60","v":0},{"$f":"'budget Nibud compact (2)'!H60","v":" "},{"$f":"'budget Nibud compact (2)'!I60","v":0},46,{"$f":"'budget Nibud'!K50","v":"f"},{"$f":"'budget Nibud'!L50","v":0},{"$f":"'budget Nibud'!M50","v":0},{"$f":"'budget Nibud'!N50","v":0},{"$f":"'budget Nibud'!O50","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C61","v":"communicatiebundel"},{"$f":"'budget Nibud compact (2)'!D61","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E61","v":0},{"$f":"'budget Nibud compact (2)'!F61","v":0},{"$f":"'budget Nibud compact (2)'!G61","v":0},{"$f":"'budget Nibud compact (2)'!H61","v":" "},{"$f":"'budget Nibud compact (2)'!I61","v":0},47,{"$f":"'budget Nibud'!K51","v":"f"},{"$f":"'budget Nibud'!L51","v":0},{"$f":"'budget Nibud'!M51","v":0},{"$f":"'budget Nibud'!N51","v":0},{"$f":"'budget Nibud'!O51","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C62","v":"mobiele telefoon 1"},{"$f":"'budget Nibud compact (2)'!D62","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E62","v":0},{"$f":"'budget Nibud compact (2)'!F62","v":0},{"$f":"'budget Nibud compact (2)'!G62","v":0},{"$f":"'budget Nibud compact (2)'!H62","v":" "},{"$f":"'budget Nibud compact (2)'!I62","v":0},48,{"$f":"'budget Nibud'!K52","v":"f"},{"$f":"'budget Nibud'!L52","v":0},{"$f":"'budget Nibud'!M52","v":0},{"$f":"'budget Nibud'!N52","v":0},{"$f":"'budget Nibud'!O52","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C63","v":"mobiele telefoon 2"},{"$f":"'budget Nibud compact (2)'!D63","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E63","v":0},{"$f":"'budget Nibud compact (2)'!F63","v":0},{"$f":"'budget Nibud compact (2)'!G63","v":0},{"$f":"'budget Nibud compact (2)'!H63","v":" "},{"$f":"'budget Nibud compact (2)'!I63","v":0},49,{"$f":"'budget Nibud'!K53","v":"f"},{"$f":"'budget Nibud'!L53","v":0},{"$f":"'budget Nibud'!M53","v":0},{"$f":"'budget Nibud'!N53","v":0},{"$f":"'budget Nibud'!O53","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C64","v":"school studie kinderen"},{"$f":"'budget Nibud compact (2)'!D64","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E64","v":0},{"$f":"'budget Nibud compact (2)'!F64","v":0},{"$f":"'budget Nibud compact (2)'!G64","v":0},{"$f":"'budget Nibud compact (2)'!H64","v":" "},{"$f":"'budget Nibud compact (2)'!I64","v":0},50,{"$f":"'budget Nibud'!K62","v":"f"},{"$f":"'budget Nibud'!L62","v":0},{"$f":"'budget Nibud'!M62","v":0},{"$f":"'budget Nibud'!N62","v":0},{"$f":"'budget Nibud'!O62","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C65","v":"school studie volwassenen"},{"$f":"'budget Nibud compact (2)'!D65","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E65","v":0},{"$f":"'budget Nibud compact (2)'!F65","v":0},{"$f":"'budget Nibud compact (2)'!G65","v":0},{"$f":"'budget Nibud compact (2)'!H65","v":" "},{"$f":"'budget Nibud compact (2)'!I65","v":0},51,{"$f":"'budget Nibud'!K63","v":"f"},{"$f":"'budget Nibud'!L63","v":0},{"$f":"'budget Nibud'!M63","v":0},{"$f":"'budget Nibud'!N63","v":0},{"$f":"'budget Nibud'!O63","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C66","v":"motorrijtuigenbelasting"},{"$f":"'budget Nibud compact (2)'!D66","v":"kw"},{"$f":"'budget Nibud compact (2)'!E66","v":0},{"$f":"'budget Nibud compact (2)'!F66","v":0},{"$f":"'budget Nibud compact (2)'!G66","v":0},{"$f":"'budget Nibud compact (2)'!H66","v":" "},{"$f":"'budget Nibud compact (2)'!I66","v":0},52,{"$f":"'budget Nibud'!K64","v":"f"},{"$f":"'budget Nibud'!L64","v":0},{"$f":"'budget Nibud'!M64","v":0},{"$f":"'budget Nibud'!N64","v":0},{"$f":"'budget Nibud'!O64","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C67","v":"autoverzekering"},{"$f":"'budget Nibud compact (2)'!D67","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E67","v":0},{"$f":"'budget Nibud compact (2)'!F67","v":0},{"$f":"'budget Nibud compact (2)'!G67","v":0},{"$f":"'budget Nibud compact (2)'!H67","v":" "},{"$f":"'budget Nibud compact (2)'!I67","v":0},53,{"$f":"'budget Nibud'!K65","v":"f"},{"$f":"'budget Nibud'!L65","v":0},{"$f":"'budget Nibud'!M65","v":0},{"$f":"'budget Nibud'!N65","v":0},{"$f":"'budget Nibud'!O65","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C68","v":"kinderopvang"},{"$f":"'budget Nibud compact (2)'!D68","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E68","v":0},{"$f":"'budget Nibud compact (2)'!F68","v":0},{"$f":"'budget Nibud compact (2)'!G68","v":0},{"$f":"'budget Nibud compact (2)'!H68","v":" "},{"$f":"'budget Nibud compact (2)'!I68","v":0},54,{"$f":"'budget Nibud'!K71","v":"f"},{"$f":"'budget Nibud'!L71","v":0},{"$f":"'budget Nibud'!M71","v":0},{"$f":"'budget Nibud'!N71","v":0},{"$f":"'budget Nibud'!O71","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C69","v":"te betalen partner alimentatie"},{"$f":"'budget Nibud compact (2)'!D69","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E69","v":0},{"$f":"'budget Nibud compact (2)'!F69","v":0},{"$f":"'budget Nibud compact (2)'!G69","v":0},{"$f":"'budget Nibud compact (2)'!H69","v":" "},{"$f":"'budget Nibud compact (2)'!I69","v":0},55,{"$f":"'budget Nibud'!K72","v":"f"},{"$f":"'budget Nibud'!L72","v":0},{"$f":"'budget Nibud'!M72","v":0},{"$f":"'budget Nibud'!N72","v":0},{"$f":"'budget Nibud'!O72","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C70","v":"te betalen kinder alimentatie"},{"$f":"'budget Nibud compact (2)'!D70","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E70","v":0},{"$f":"'budget Nibud compact (2)'!F70","v":0},{"$f":"'budget Nibud compact (2)'!G70","v":0},{"$f":"'budget Nibud compact (2)'!H70","v":" "},{"$f":"'budget Nibud compact (2)'!I70","v":0},56,{"$f":"'budget Nibud'!K73","v":"f"},{"$f":"'budget Nibud'!L73","v":0},{"$f":"'budget Nibud'!M73","v":0},{"$f":"'budget Nibud'!N73","v":0},{"$f":"'budget Nibud'!O73","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C71","v":"bijdrage  studerende kinderen"},{"$f":"'budget Nibud compact (2)'!D71","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E71","v":0},{"$f":"'budget Nibud compact (2)'!F71","v":0},{"$f":"'budget Nibud compact (2)'!G71","v":0},{"$f":"'budget Nibud compact (2)'!H71","v":" "},{"$f":"'budget Nibud compact (2)'!I71","v":0},57,{"$f":"'budget Nibud'!K74","v":"f"},{"$f":"'budget Nibud'!L74","v":0},{"$f":"'budget Nibud'!M74","v":0},{"$f":"'budget Nibud'!N74","v":0},{"$f":"'budget Nibud'!O74","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C72","v":"bijdrage VVE"},{"$f":"'budget Nibud compact (2)'!D72","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E72","v":0},{"$f":"'budget Nibud compact (2)'!F72","v":0},{"$f":"'budget Nibud compact (2)'!G72","v":0},{"$f":"'budget Nibud compact (2)'!H72","v":" "},{"$f":"'budget Nibud compact (2)'!I72","v":0},58,{"$f":"'budget Nibud'!K89","v":"f"},{"$f":"'budget Nibud'!L89","v":0},{"$f":"'budget Nibud'!M89","v":0},{"$f":"'budget Nibud'!N89","v":0},{"$f":"'budget Nibud'!O89","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C73","v":"eigen bijdrage/eigen risiko"},{"$f":"'budget Nibud compact (2)'!D73","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E73","v":0},{"$f":"'budget Nibud compact (2)'!F73","v":0},{"$f":"'budget Nibud compact (2)'!G73","v":0},{"$f":"'budget Nibud compact (2)'!H73","v":" "},{"$f":"'budget Nibud compact (2)'!I73","v":0},59,{"$f":"'budget Nibud'!K90","v":"f"},{"$f":"'budget Nibud'!L90","v":0},{"$f":"'budget Nibud'!M90","v":0},{"$f":"'budget Nibud'!N90","v":0},{"$f":"'budget Nibud'!O90","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C74","v":"bijdrage CAK"},{"$f":"'budget Nibud compact (2)'!D74","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E74","v":0},{"$f":"'budget Nibud compact (2)'!F74","v":0},{"$f":"'budget Nibud compact (2)'!G74","v":0},{"$f":"'budget Nibud compact (2)'!H74","v":" "},{"$f":"'budget Nibud compact (2)'!I74","v":0},60,{"$f":"'budget Nibud'!K91","v":"f"},{"$f":"'budget Nibud'!L91","v":0},{"$f":"'budget Nibud'!M91","v":0},{"$f":"'budget Nibud'!N91","v":0},{"$f":"'budget Nibud'!O91","v":0},null,null,null,0]
["totaal",null,null,{"$f":"SUM(D30:D64)","v":1E-4},null,null,null,61,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,62,null,null,null,null,null,null,null,null,1]
["Variabele kosten","periode",null,"mnd","Nibud norm","opmerking",null,63,null,null,null,null,null,null,null,null,1]
[{"$f":"'budget Nibud compact (2)'!C79","v":"sportvereniging1"},{"$f":"'budget Nibud compact (2)'!D79","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E79","v":0},{"$f":"'budget Nibud compact (2)'!F79","v":0},{"$f":"'budget Nibud compact (2)'!G79","v":0},{"$f":"'budget Nibud compact (2)'!H79","v":" "},{"$f":"'budget Nibud compact (2)'!I79","v":0},64,{"$f":"'budget Nibud'!K54","v":"v"},{"$f":"'budget Nibud'!L54","v":0},{"$f":"'budget Nibud'!M54","v":0},{"$f":"'budget Nibud'!N54","v":0},{"$f":"'budget Nibud'!O54","v":0},null,null,null,{"$f":"IF(D68<>0,1,0)","v":0}]
[{"$f":"'budget Nibud compact (2)'!C80","v":"sportvereniging2"},{"$f":"'budget Nibud compact (2)'!D80","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E80","v":0},{"$f":"'budget Nibud compact (2)'!F80","v":0},{"$f":"'budget Nibud compact (2)'!G80","v":0},{"$f":"'budget Nibud compact (2)'!H80","v":" "},{"$f":"'budget Nibud compact (2)'!I80","v":0},65,{"$f":"'budget Nibud'!K55","v":"v"},{"$f":"'budget Nibud'!L55","v":0},{"$f":"'budget Nibud'!M55","v":0},{"$f":"'budget Nibud'!N55","v":0},{"$f":"'budget Nibud'!O55","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C81","v":"sportvereniging3"},{"$f":"'budget Nibud compact (2)'!D81","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E81","v":0},{"$f":"'budget Nibud compact (2)'!F81","v":0},{"$f":"'budget Nibud compact (2)'!G81","v":0},{"$f":"'budget Nibud compact (2)'!H81","v":" "},{"$f":"'budget Nibud compact (2)'!I81","v":0},66,{"$f":"'budget Nibud'!K56","v":"v"},{"$f":"'budget Nibud'!L56","v":0},{"$f":"'budget Nibud'!M56","v":0},{"$f":"'budget Nibud'!N56","v":0},{"$f":"'budget Nibud'!O56","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C82","v":"kranten en tijdschriften 1"},{"$f":"'budget Nibud compact (2)'!D82","v":"jr"},{"$f":"'budget Nibud compact (2)'!E82","v":0},{"$f":"'budget Nibud compact (2)'!F82","v":0},{"$f":"'budget Nibud compact (2)'!G82","v":0},{"$f":"'budget Nibud compact (2)'!H82","v":" "},{"$f":"'budget Nibud compact (2)'!I82","v":0},67,{"$f":"'budget Nibud'!K57","v":"v"},{"$f":"'budget Nibud'!L57","v":0},{"$f":"'budget Nibud'!M57","v":0},{"$f":"'budget Nibud'!N57","v":0},{"$f":"'budget Nibud'!O57","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C83","v":"kranten en tijdschriften 2"},{"$f":"'budget Nibud compact (2)'!D83","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E83","v":0},{"$f":"'budget Nibud compact (2)'!F83","v":0},{"$f":"'budget Nibud compact (2)'!G83","v":0},{"$f":"'budget Nibud compact (2)'!H83","v":" "},{"$f":"'budget Nibud compact (2)'!I83","v":0},68,{"$f":"'budget Nibud'!K58","v":"v"},{"$f":"'budget Nibud'!L58","v":0},{"$f":"'budget Nibud'!M58","v":0},{"$f":"'budget Nibud'!N58","v":0},{"$f":"'budget Nibud'!O58","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C84","v":"kranten en tijdschriften 3"},{"$f":"'budget Nibud compact (2)'!D84","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E84","v":0},{"$f":"'budget Nibud compact (2)'!F84","v":0},{"$f":"'budget Nibud compact (2)'!G84","v":0},{"$f":"'budget Nibud compact (2)'!H84","v":" "},{"$f":"'budget Nibud compact (2)'!I84","v":0},69,{"$f":"'budget Nibud'!K59","v":"v"},{"$f":"'budget Nibud'!L59","v":0},{"$f":"'budget Nibud'!M59","v":0},{"$f":"'budget Nibud'!N59","v":0},{"$f":"'budget Nibud'!O59","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C85","v":"loterijen"},{"$f":"'budget Nibud compact (2)'!D85","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E85","v":0},{"$f":"'budget Nibud compact (2)'!F85","v":0},{"$f":"'budget Nibud compact (2)'!G85","v":0},{"$f":"'budget Nibud compact (2)'!H85","v":" "},{"$f":"'budget Nibud compact (2)'!I85","v":0},70,{"$f":"'budget Nibud'!K60","v":"v"},{"$f":"'budget Nibud'!L60","v":0},{"$f":"'budget Nibud'!M60","v":0},{"$f":"'budget Nibud'!N60","v":0},{"$f":"'budget Nibud'!O60","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C86","v":"goede doelen en giften"},{"$f":"'budget Nibud compact (2)'!D86","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E86","v":0},{"$f":"'budget Nibud compact (2)'!F86","v":0},{"$f":"'budget Nibud compact (2)'!G86","v":0},{"$f":"'budget Nibud compact (2)'!H86","v":" "},{"$f":"'budget Nibud compact (2)'!I86","v":0},71,{"$f":"'budget Nibud'!K61","v":"v"},{"$f":"'budget Nibud'!L61","v":0},{"$f":"'budget Nibud'!M61","v":0},{"$f":"'budget Nibud'!N61","v":0},{"$f":"'budget Nibud'!O61","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C87","v":"brandstof"},{"$f":"'budget Nibud compact (2)'!D87","v":"wk"},{"$f":"'budget Nibud compact (2)'!E87","v":0},{"$f":"'budget Nibud compact (2)'!F87","v":0},{"$f":"'budget Nibud compact (2)'!G87","v":0},{"$f":"'budget Nibud compact (2)'!H87","v":" "},{"$f":"'budget Nibud compact (2)'!I87","v":0},72,{"$f":"'budget Nibud'!K67","v":"v"},{"$f":"'budget Nibud'!L67","v":0},{"$f":"'budget Nibud'!M67","v":0},{"$f":"'budget Nibud'!N67","v":0},{"$f":"'budget Nibud'!O67","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C88","v":"fiets en openbaar vervoer"},{"$f":"'budget Nibud compact (2)'!D88","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E88","v":0},{"$f":"'budget Nibud compact (2)'!F88","v":0},{"$f":"'budget Nibud compact (2)'!G88","v":0},{"$f":"'budget Nibud compact (2)'!H88","v":" "},{"$f":"'budget Nibud compact (2)'!I88","v":0},73,{"$f":"'budget Nibud'!K69","v":"v"},{"$f":"'budget Nibud'!L69","v":0},{"$f":"'budget Nibud'!M69","v":0},{"$f":"'budget Nibud'!N69","v":0},{"$f":"'budget Nibud'!O69","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C89","v":"overig"},{"$f":"'budget Nibud compact (2)'!D89","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E89","v":0},{"$f":"'budget Nibud compact (2)'!F89","v":0},{"$f":"'budget Nibud compact (2)'!G89","v":0},{"$f":"'budget Nibud compact (2)'!H89","v":" "},{"$f":"'budget Nibud compact (2)'!I89","v":0},74,{"$f":"'budget Nibud'!K70","v":"v"},{"$f":"'budget Nibud'!L70","v":0},{"$f":"'budget Nibud'!M70","v":0},{"$f":"'budget Nibud'!N70","v":0},{"$f":"'budget Nibud'!O70","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C90","v":"kleding en schoenen"},{"$f":"'budget Nibud compact (2)'!D90","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E90","v":0},{"$f":"'budget Nibud compact (2)'!F90","v":0},{"$f":"'budget Nibud compact (2)'!G90","v":0},{"$f":"'budget Nibud compact (2)'!H90","v":" "},{"$f":"'budget Nibud compact (2)'!I90","v":0},75,{"$f":"'budget Nibud'!K85","v":"v"},{"$f":"'budget Nibud'!L85","v":0},{"$f":"'budget Nibud'!M85","v":0},{"$f":"'budget Nibud'!N85","v":0},{"$f":"'budget Nibud'!O85","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C91","v":"overige"},{"$f":"'budget Nibud compact (2)'!D91","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E91","v":0},{"$f":"'budget Nibud compact (2)'!F91","v":0},{"$f":"'budget Nibud compact (2)'!G91","v":0},{"$f":"'budget Nibud compact (2)'!H91","v":" "},{"$f":"'budget Nibud compact (2)'!I91","v":0},76,{"$f":"'budget Nibud'!K86","v":"v"},{"$f":"'budget Nibud'!L86","v":0},{"$f":"'budget Nibud'!M86","v":0},{"$f":"'budget Nibud'!N86","v":0},{"$f":"'budget Nibud'!O86","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C92","v":"zelfzorgmiddelen"},{"$f":"'budget Nibud compact (2)'!D92","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E92","v":0},{"$f":"'budget Nibud compact (2)'!F92","v":0},{"$f":"'budget Nibud compact (2)'!G92","v":0},{"$f":"'budget Nibud compact (2)'!H92","v":" "},{"$f":"'budget Nibud compact (2)'!I92","v":0},77,{"$f":"'budget Nibud'!K92","v":"v"},{"$f":"'budget Nibud'!L92","v":0},{"$f":"'budget Nibud'!M92","v":0},{"$f":"'budget Nibud'!N92","v":0},{"$f":"'budget Nibud'!O92","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C93","v":"vakantie, weekend weg"},{"$f":"'budget Nibud compact (2)'!D93","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E93","v":0},{"$f":"'budget Nibud compact (2)'!F93","v":0},{"$f":"'budget Nibud compact (2)'!G93","v":0},{"$f":"'budget Nibud compact (2)'!H93","v":" "},{"$f":"'budget Nibud compact (2)'!I93","v":0},78,{"$f":"'budget Nibud'!K93","v":"v"},{"$f":"'budget Nibud'!L93","v":0},{"$f":"'budget Nibud'!M93","v":0},{"$f":"'budget Nibud'!N93","v":0},{"$f":"'budget Nibud'!O93","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C94","v":"hobby"},{"$f":"'budget Nibud compact (2)'!D94","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E94","v":0},{"$f":"'budget Nibud compact (2)'!F94","v":0},{"$f":"'budget Nibud compact (2)'!G94","v":0},{"$f":"'budget Nibud compact (2)'!H94","v":" "},{"$f":"'budget Nibud compact (2)'!I94","v":0},79,{"$f":"'budget Nibud'!K94","v":"v"},{"$f":"'budget Nibud'!L94","v":0},{"$f":"'budget Nibud'!M94","v":0},{"$f":"'budget Nibud'!N94","v":0},{"$f":"'budget Nibud'!O94","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C95","v":"uitgaan"},{"$f":"'budget Nibud compact (2)'!D95","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E95","v":0},{"$f":"'budget Nibud compact (2)'!F95","v":0},{"$f":"'budget Nibud compact (2)'!G95","v":0},{"$f":"'budget Nibud compact (2)'!H95","v":" "},{"$f":"'budget Nibud compact (2)'!I95","v":0},80,{"$f":"'budget Nibud'!K95","v":"v"},{"$f":"'budget Nibud'!L95","v":0},{"$f":"'budget Nibud'!M95","v":0},{"$f":"'budget Nibud'!N95","v":0},{"$f":"'budget Nibud'!O95","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C96","v":"overig VT uitgaven"},{"$f":"'budget Nibud compact (2)'!D96","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E96","v":0},{"$f":"'budget Nibud compact (2)'!F96","v":0},{"$f":"'budget Nibud compact (2)'!G96","v":0},{"$f":"'budget Nibud compact (2)'!H96","v":" "},{"$f":"'budget Nibud compact (2)'!I96","v":0},81,{"$f":"'budget Nibud'!K96","v":"v"},{"$f":"'budget Nibud'!L96","v":0},{"$f":"'budget Nibud'!M96","v":0},{"$f":"'budget Nibud'!N96","v":0},{"$f":"'budget Nibud'!O96","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C97","v":"sparen"},{"$f":"'budget Nibud compact (2)'!D97","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E97","v":0},{"$f":"'budget Nibud compact (2)'!F97","v":0},{"$f":"'budget Nibud compact (2)'!G97","v":0},{"$f":"'budget Nibud compact (2)'!H97","v":" "},{"$f":"'budget Nibud compact (2)'!I97","v":0},82,{"$f":"'budget Nibud'!K97","v":"v"},{"$f":"'budget Nibud'!L97","v":0},{"$f":"'budget Nibud'!M97","v":0},{"$f":"'budget Nibud'!N97","v":0},{"$f":"'budget Nibud'!O97","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C98","v":"voeding"},{"$f":"'budget Nibud compact (2)'!D98","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E98","v":0},{"$f":"'budget Nibud compact (2)'!F98","v":0},{"$f":"'budget Nibud compact (2)'!G98","v":0},{"$f":"'budget Nibud compact (2)'!H98","v":" "},{"$f":"'budget Nibud compact (2)'!I98","v":0},83,{"$f":"'budget Nibud'!K98","v":"v"},{"$f":"'budget Nibud'!L98","v":0},{"$f":"'budget Nibud'!M98","v":0},{"$f":"'budget Nibud'!N98","v":0},{"$f":"'budget Nibud'!O98","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C99","v":"wassen en schoonmaak"},{"$f":"'budget Nibud compact (2)'!D99","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E99","v":0},{"$f":"'budget Nibud compact (2)'!F99","v":0},{"$f":"'budget Nibud compact (2)'!G99","v":0},{"$f":"'budget Nibud compact (2)'!H99","v":" "},{"$f":"'budget Nibud compact (2)'!I99","v":0},84,{"$f":"'budget Nibud'!K99","v":"v"},{"$f":"'budget Nibud'!L99","v":0},{"$f":"'budget Nibud'!M99","v":0},{"$f":"'budget Nibud'!N99","v":0},{"$f":"'budget Nibud'!O99","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C100","v":"persoonlijke verzorging"},{"$f":"'budget Nibud compact (2)'!D100","v":"jr"},{"$f":"'budget Nibud compact (2)'!E100","v":0},{"$f":"'budget Nibud compact (2)'!F100","v":0},{"$f":"'budget Nibud compact (2)'!G100","v":0},{"$f":"'budget Nibud compact (2)'!H100","v":" "},{"$f":"'budget Nibud compact (2)'!I100","v":0},85,{"$f":"'budget Nibud'!K100","v":"v"},{"$f":"'budget Nibud'!L100","v":0},{"$f":"'budget Nibud'!M100","v":0},{"$f":"'budget Nibud'!N100","v":0},{"$f":"'budget Nibud'!O100","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C101","v":"huishoudelijke dienstverlening"},{"$f":"'budget Nibud compact (2)'!D101","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E101","v":0},{"$f":"'budget Nibud compact (2)'!F101","v":0},{"$f":"'budget Nibud compact (2)'!G101","v":0},{"$f":"'budget Nibud compact (2)'!H101","v":" "},{"$f":"'budget Nibud compact (2)'!I101","v":0},86,{"$f":"'budget Nibud'!K101","v":"v"},{"$f":"'budget Nibud'!L101","v":0},{"$f":"'budget Nibud'!M101","v":0},{"$f":"'budget Nibud'!N101","v":0},{"$f":"'budget Nibud'!O101","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C102","v":"huisdieren"},{"$f":"'budget Nibud compact (2)'!D102","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E102","v":0},{"$f":"'budget Nibud compact (2)'!F102","v":0},{"$f":"'budget Nibud compact (2)'!G102","v":0},{"$f":"'budget Nibud compact (2)'!H102","v":" "},{"$f":"'budget Nibud compact (2)'!I102","v":0},87,{"$f":"'budget Nibud'!K102","v":"v"},{"$f":"'budget Nibud'!L102","v":0},{"$f":"'budget Nibud'!M102","v":0},{"$f":"'budget Nibud'!N102","v":0},{"$f":"'budget Nibud'!O102","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C103","v":"roken"},{"$f":"'budget Nibud compact (2)'!D103","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E103","v":0},{"$f":"'budget Nibud compact (2)'!F103","v":0},{"$f":"'budget Nibud compact (2)'!G103","v":0},{"$f":"'budget Nibud compact (2)'!H103","v":" "},{"$f":"'budget Nibud compact (2)'!I103","v":0},88,{"$f":"'budget Nibud'!K103","v":"v"},{"$f":"'budget Nibud'!L103","v":0},{"$f":"'budget Nibud'!M103","v":0},{"$f":"'budget Nibud'!N103","v":0},{"$f":"'budget Nibud'!O103","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C104","v":"diversen zakgeld, kados, paspoort"},{"$f":"'budget Nibud compact (2)'!D104","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E104","v":0},{"$f":"'budget Nibud compact (2)'!F104","v":0},{"$f":"'budget Nibud compact (2)'!G104","v":0},{"$f":"'budget Nibud compact (2)'!H104","v":" "},{"$f":"'budget Nibud compact (2)'!I104","v":0},89,{"$f":"'budget Nibud'!K104","v":"v"},{"$f":"'budget Nibud'!L104","v":0},{"$f":"'budget Nibud'!M104","v":0},{"$f":"'budget Nibud'!N104","v":0},{"$f":"'budget Nibud'!O104","v":0},null,null,null,0]
["totaal",null,null,{"$f":"SUM(D68:D93)","v":0},null,null,null,90,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,91,null,null,null,null,null,null,null,null,1]
["Reserveringen","periode",null,"mnd","Nibud norm","opmerking",null,92,null,null,null,null,null,null,null,null,1]
[{"$f":"'budget Nibud compact (2)'!C75","v":"auto afbetaling of afschrijving"},{"$f":"'budget Nibud compact (2)'!D75","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E75","v":0},{"$f":"'budget Nibud compact (2)'!F75","v":0},{"$f":"'budget Nibud compact (2)'!G75","v":0},{"$f":"'budget Nibud compact (2)'!H75","v":" "},{"$f":"'budget Nibud compact (2)'!I75","v":0},93,{"$f":"'budget Nibud'!K66","v":"r"},{"$f":"'budget Nibud'!L66","v":0},{"$f":"'budget Nibud'!M66","v":0},{"$f":"'budget Nibud'!N66","v":0},{"$f":"'budget Nibud'!O66","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C76","v":"onderhoud auto"},{"$f":"'budget Nibud compact (2)'!D76","v":"jr"},{"$f":"'budget Nibud compact (2)'!E76","v":0},{"$f":"'budget Nibud compact (2)'!F76","v":0},{"$f":"'budget Nibud compact (2)'!G76","v":0},{"$f":"'budget Nibud compact (2)'!H76","v":" "},{"$f":"'budget Nibud compact (2)'!I76","v":0},94,{"$f":"'budget Nibud'!K68","v":"r"},{"$f":"'budget Nibud'!L68","v":0},{"$f":"'budget Nibud'!M68","v":0},{"$f":"'budget Nibud'!N68","v":0},{"$f":"'budget Nibud'!O68","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C77","v":"onderhoud en aanschaf inventaris"},{"$f":"'budget Nibud compact (2)'!D77","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E77","v":0},{"$f":"'budget Nibud compact (2)'!F77","v":0},{"$f":"'budget Nibud compact (2)'!G77","v":0},{"$f":"'budget Nibud compact (2)'!H77","v":" "},{"$f":"'budget Nibud compact (2)'!I77","v":0},95,{"$f":"'budget Nibud'!K87","v":"r"},{"$f":"'budget Nibud'!L87","v":0},{"$f":"'budget Nibud'!M87","v":0},{"$f":"'budget Nibud'!N87","v":0},{"$f":"'budget Nibud'!O87","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C78","v":"onderhoud huis en tuin"},{"$f":"'budget Nibud compact (2)'!D78","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E78","v":0},{"$f":"'budget Nibud compact (2)'!F78","v":0},{"$f":"'budget Nibud compact (2)'!G78","v":0},{"$f":"'budget Nibud compact (2)'!H78","v":" "},{"$f":"'budget Nibud compact (2)'!I78","v":0},96,{"$f":"'budget Nibud'!K88","v":"r"},{"$f":"'budget Nibud'!L88","v":0},{"$f":"'budget Nibud'!M88","v":0},{"$f":"'budget Nibud'!N88","v":0},{"$f":"'budget Nibud'!O88","v":0},null,null,null,0]
["totaal",null,null,{"$f":"SUM(D97:D100)","v":0},null,null,null,97,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,98,null,null,null,null,null,null,null,null,1]
["Afbetalingen","periode",null,"mnd",null,"opmerking",null,99,null,null,null,null,null,null,null,null,1]
[{"$f":"'budget Nibud compact (2)'!C30","v":"1 afbetaling"},{"$f":"'budget Nibud compact (2)'!D30","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E30","v":0},{"$f":"'budget Nibud compact (2)'!F30","v":0},{"$f":"'budget Nibud compact (2)'!G30","v":0},{"$f":"'budget Nibud compact (2)'!H30","v":" "},{"$f":"'budget Nibud compact (2)'!I30","v":0},100,{"$f":"'budget Nibud'!K75","v":"a"},{"$f":"'budget Nibud'!L75","v":0},{"$f":"'budget Nibud'!M75","v":0},{"$f":"'budget Nibud'!N75","v":0},{"$f":"'budget Nibud'!O75","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C31","v":"2 afbetaling"},{"$f":"'budget Nibud compact (2)'!D31","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E31","v":0},{"$f":"'budget Nibud compact (2)'!F31","v":0},{"$f":"'budget Nibud compact (2)'!G31","v":0},{"$f":"'budget Nibud compact (2)'!H31","v":" "},{"$f":"'budget Nibud compact (2)'!I31","v":0},101,{"$f":"'budget Nibud'!K76","v":"a"},{"$f":"'budget Nibud'!L76","v":0},{"$f":"'budget Nibud'!M76","v":0},{"$f":"'budget Nibud'!N76","v":0},{"$f":"'budget Nibud'!O76","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C32","v":"3 afbetaling"},{"$f":"'budget Nibud compact (2)'!D32","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E32","v":0},{"$f":"'budget Nibud compact (2)'!F32","v":0},{"$f":"'budget Nibud compact (2)'!G32","v":0},{"$f":"'budget Nibud compact (2)'!H32","v":" "},{"$f":"'budget Nibud compact (2)'!I32","v":0},102,{"$f":"'budget Nibud'!K77","v":"a"},{"$f":"'budget Nibud'!L77","v":0},{"$f":"'budget Nibud'!M77","v":0},{"$f":"'budget Nibud'!N77","v":0},{"$f":"'budget Nibud'!O77","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C33","v":"4 afbetaling"},{"$f":"'budget Nibud compact (2)'!D33","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E33","v":0},{"$f":"'budget Nibud compact (2)'!F33","v":0},{"$f":"'budget Nibud compact (2)'!G33","v":0},{"$f":"'budget Nibud compact (2)'!H33","v":" "},{"$f":"'budget Nibud compact (2)'!I33","v":0},103,{"$f":"'budget Nibud'!K78","v":"a"},{"$f":"'budget Nibud'!L78","v":0},{"$f":"'budget Nibud'!M78","v":0},{"$f":"'budget Nibud'!N78","v":0},{"$f":"'budget Nibud'!O78","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C34","v":"5 afbetaling"},{"$f":"'budget Nibud compact (2)'!D34","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E34","v":0},{"$f":"'budget Nibud compact (2)'!F34","v":0},{"$f":"'budget Nibud compact (2)'!G34","v":0},{"$f":"'budget Nibud compact (2)'!H34","v":" "},{"$f":"'budget Nibud compact (2)'!I34","v":0},104,{"$f":"'budget Nibud'!K79","v":"a"},{"$f":"'budget Nibud'!L79","v":0},{"$f":"'budget Nibud'!M79","v":0},{"$f":"'budget Nibud'!N79","v":0},{"$f":"'budget Nibud'!O79","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C35","v":"6 afbetaling"},{"$f":"'budget Nibud compact (2)'!D35","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E35","v":0},{"$f":"'budget Nibud compact (2)'!F35","v":0},{"$f":"'budget Nibud compact (2)'!G35","v":0},{"$f":"'budget Nibud compact (2)'!H35","v":" "},{"$f":"'budget Nibud compact (2)'!I35","v":0},105,{"$f":"'budget Nibud'!K80","v":"a"},{"$f":"'budget Nibud'!L80","v":0},{"$f":"'budget Nibud'!M80","v":0},{"$f":"'budget Nibud'!N80","v":0},{"$f":"'budget Nibud'!O80","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C36","v":"7 afbetaling"},{"$f":"'budget Nibud compact (2)'!D36","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E36","v":0},{"$f":"'budget Nibud compact (2)'!F36","v":0},{"$f":"'budget Nibud compact (2)'!G36","v":0},{"$f":"'budget Nibud compact (2)'!H36","v":" "},{"$f":"'budget Nibud compact (2)'!I36","v":0},106,{"$f":"'budget Nibud'!K81","v":"a"},{"$f":"'budget Nibud'!L81","v":0},{"$f":"'budget Nibud'!M81","v":0},{"$f":"'budget Nibud'!N81","v":0},{"$f":"'budget Nibud'!O81","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C37","v":"8 afbetaling"},{"$f":"'budget Nibud compact (2)'!D37","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E37","v":0},{"$f":"'budget Nibud compact (2)'!F37","v":0},{"$f":"'budget Nibud compact (2)'!G37","v":0},{"$f":"'budget Nibud compact (2)'!H37","v":" "},{"$f":"'budget Nibud compact (2)'!I37","v":0},107,{"$f":"'budget Nibud'!K82","v":"a"},{"$f":"'budget Nibud'!L82","v":0},{"$f":"'budget Nibud'!M82","v":0},{"$f":"'budget Nibud'!N82","v":0},{"$f":"'budget Nibud'!O82","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C38","v":"9 afbetaling"},{"$f":"'budget Nibud compact (2)'!D38","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E38","v":0},{"$f":"'budget Nibud compact (2)'!F38","v":0},{"$f":"'budget Nibud compact (2)'!G38","v":0},{"$f":"'budget Nibud compact (2)'!H38","v":" "},{"$f":"'budget Nibud compact (2)'!I38","v":0},108,{"$f":"'budget Nibud'!K83","v":"a"},{"$f":"'budget Nibud'!L83","v":0},{"$f":"'budget Nibud'!M83","v":0},{"$f":"'budget Nibud'!N83","v":0},{"$f":"'budget Nibud'!O83","v":0},null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C39","v":"10 afbetaling"},{"$f":"'budget Nibud compact (2)'!D39","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E39","v":0},{"$f":"'budget Nibud compact (2)'!F39","v":0},{"$f":"'budget Nibud compact (2)'!G39","v":0},{"$f":"'budget Nibud compact (2)'!H39","v":" "},{"$f":"'budget Nibud compact (2)'!I39","v":0},109,{"$f":"'budget Nibud'!K84","v":"a"},{"$f":"'budget Nibud'!L84","v":0},{"$f":"'budget Nibud'!M84","v":0},{"$f":"'budget Nibud'!N84","v":0},{"$f":"'budget Nibud'!O84","v":0},null,null,null,0]
["totaal",null,null,{"$f":"SUM(D104:D113)","v":0},null,null,null,110,null,{"$f":"SUM(J30:J113)","v":1E-4},{"$f":"SUM(K30:K113)","v":0},0,0,null,null,null,1]
[null,null,null,null,null,null,null,111,null,"fix","var","res","afbet",null,null,null,1]
["Afloscapaciteit",null,null,null,null,"opmerking",null,112,null,null,null,null,null,null,null,null,1]
[{"$f":"'budget Nibud compact (2)'!C108","v":"inkomsten totaal"},{"$f":"'budget Nibud compact (2)'!D108","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E108","v":0},{"$f":"'budget Nibud compact (2)'!F108","v":0},{"$f":"'budget Nibud compact (2)'!G108","v":0},{"$f":"'budget Nibud compact (2)'!H108","v":0},null,113,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C109","v":"uitgaven totaal"},{"$f":"'budget Nibud compact (2)'!D109","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E109","v":0},{"$f":"'budget Nibud compact (2)'!F109","v":1E-4},{"$f":"'budget Nibud compact (2)'!G109","v":0},{"$f":"'budget Nibud compact (2)'!H109","v":0},null,114,null,null,null,null,null,null,null,null,1]
[{"$f":"'budget Nibud compact (2)'!C110","v":"nog te besteden"},{"$f":"'budget Nibud compact (2)'!D110","v":"mnd"},{"$f":"'budget Nibud compact (2)'!E110","v":0},{"$f":"'budget Nibud compact (2)'!F110","v":-1E-4},{"$f":"'budget Nibud compact (2)'!G110","v":0},{"$f":"'budget Nibud compact (2)'!H110","v":0},null,115,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,120,null,null,null,null,null,null,null,null,1]
["schulden",null,null,null,{"$f":"'budget Nibud'!G112","v":"regeling ja/nee"},"opmerking",null,121,null,null,null,null,null,null,null,null,1]
[{"$f":"'budget Nibud compact (2)'!C117","v":"belastingdienst"},{"$f":"'budget Nibud compact (2)'!D117","v":0},{"$f":"'budget Nibud compact (2)'!E117","v":0},{"$f":"'budget Nibud compact (2)'!F117","v":0},{"$f":"'budget Nibud compact (2)'!G117","v":0},{"$f":"'budget Nibud compact (2)'!H117","v":0},null,122,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C118","v":"deurwaarder 1"},{"$f":"'budget Nibud compact (2)'!D118","v":0},{"$f":"'budget Nibud compact (2)'!E118","v":0},{"$f":"'budget Nibud compact (2)'!F118","v":0},{"$f":"'budget Nibud compact (2)'!G118","v":0},{"$f":"'budget Nibud compact (2)'!H118","v":0},null,123,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C119","v":"deurwaarder 2"},{"$f":"'budget Nibud compact (2)'!D119","v":0},{"$f":"'budget Nibud compact (2)'!E119","v":0},{"$f":"'budget Nibud compact (2)'!F119","v":0},{"$f":"'budget Nibud compact (2)'!G119","v":0},{"$f":"'budget Nibud compact (2)'!H119","v":0},null,124,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C120","v":"deurwaarder 3"},{"$f":"'budget Nibud compact (2)'!D120","v":0},{"$f":"'budget Nibud compact (2)'!E120","v":0},{"$f":"'budget Nibud compact (2)'!F120","v":0},{"$f":"'budget Nibud compact (2)'!G120","v":0},{"$f":"'budget Nibud compact (2)'!H120","v":0},null,125,null,null,null,null,null,null,null,null,{"$f":"IF(D125<>0,1,0)","v":0}]
[{"$f":"'budget Nibud compact (2)'!C121","v":"deurwaarder 4"},{"$f":"'budget Nibud compact (2)'!D121","v":0},{"$f":"'budget Nibud compact (2)'!E121","v":0},{"$f":"'budget Nibud compact (2)'!F121","v":0},{"$f":"'budget Nibud compact (2)'!G121","v":0},{"$f":"'budget Nibud compact (2)'!H121","v":0},null,126,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C122","v":"deurwaarder 5"},{"$f":"'budget Nibud compact (2)'!D122","v":0},{"$f":"'budget Nibud compact (2)'!E122","v":0},{"$f":"'budget Nibud compact (2)'!F122","v":0},{"$f":"'budget Nibud compact (2)'!G122","v":0},{"$f":"'budget Nibud compact (2)'!H122","v":0},null,127,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C123","v":"deurwaarder 6"},{"$f":"'budget Nibud compact (2)'!D123","v":0},{"$f":"'budget Nibud compact (2)'!E123","v":0},{"$f":"'budget Nibud compact (2)'!F123","v":0},{"$f":"'budget Nibud compact (2)'!G123","v":0},{"$f":"'budget Nibud compact (2)'!H123","v":0},null,128,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C124","v":"deurwaarder 7"},{"$f":"'budget Nibud compact (2)'!D124","v":0},{"$f":"'budget Nibud compact (2)'!E124","v":0},{"$f":"'budget Nibud compact (2)'!F124","v":0},{"$f":"'budget Nibud compact (2)'!G124","v":0},{"$f":"'budget Nibud compact (2)'!H124","v":0},null,129,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C125","v":"deurwaarder 8"},{"$f":"'budget Nibud compact (2)'!D125","v":0},{"$f":"'budget Nibud compact (2)'!E125","v":0},{"$f":"'budget Nibud compact (2)'!F125","v":0},{"$f":"'budget Nibud compact (2)'!G125","v":0},{"$f":"'budget Nibud compact (2)'!H125","v":0},null,130,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C126","v":"deurwaarder 9"},{"$f":"'budget Nibud compact (2)'!D126","v":0},{"$f":"'budget Nibud compact (2)'!E126","v":0},{"$f":"'budget Nibud compact (2)'!F126","v":0},{"$f":"'budget Nibud compact (2)'!G126","v":0},{"$f":"'budget Nibud compact (2)'!H126","v":0},null,131,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C127","v":"deurwaarder 10"},{"$f":"'budget Nibud compact (2)'!D127","v":0},{"$f":"'budget Nibud compact (2)'!E127","v":0},{"$f":"'budget Nibud compact (2)'!F127","v":0},{"$f":"'budget Nibud compact (2)'!G127","v":0},{"$f":"'budget Nibud compact (2)'!H127","v":0},null,132,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C128","v":"huur"},{"$f":"'budget Nibud compact (2)'!D128","v":0},{"$f":"'budget Nibud compact (2)'!E128","v":0},{"$f":"'budget Nibud compact (2)'!F128","v":0},{"$f":"'budget Nibud compact (2)'!G128","v":0},{"$f":"'budget Nibud compact (2)'!H128","v":0},null,133,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C129","v":"energie"},{"$f":"'budget Nibud compact (2)'!D129","v":0},{"$f":"'budget Nibud compact (2)'!E129","v":0},{"$f":"'budget Nibud compact (2)'!F129","v":0},{"$f":"'budget Nibud compact (2)'!G129","v":0},{"$f":"'budget Nibud compact (2)'!H129","v":0},null,134,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C130","v":"zkv zorgverzekering"},{"$f":"'budget Nibud compact (2)'!D130","v":0},{"$f":"'budget Nibud compact (2)'!E130","v":0},{"$f":"'budget Nibud compact (2)'!F130","v":0},{"$f":"'budget Nibud compact (2)'!G130","v":0},{"$f":"'budget Nibud compact (2)'!H130","v":0},null,135,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C131","v":"gemeente"},{"$f":"'budget Nibud compact (2)'!D131","v":0},{"$f":"'budget Nibud compact (2)'!E131","v":0},{"$f":"'budget Nibud compact (2)'!F131","v":0},{"$f":"'budget Nibud compact (2)'!G131","v":0},{"$f":"'budget Nibud compact (2)'!H131","v":0},null,136,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C132","v":"DUO lening voor studie"},{"$f":"'budget Nibud compact (2)'!D132","v":0},{"$f":"'budget Nibud compact (2)'!E132","v":0},{"$f":"'budget Nibud compact (2)'!F132","v":0},{"$f":"'budget Nibud compact (2)'!G132","v":0},{"$f":"'budget Nibud compact (2)'!H132","v":0},null,137,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C133","v":"CJIB"},{"$f":"'budget Nibud compact (2)'!D133","v":0},{"$f":"'budget Nibud compact (2)'!E133","v":0},{"$f":"'budget Nibud compact (2)'!F133","v":0},{"$f":"'budget Nibud compact (2)'!G133","v":0},{"$f":"'budget Nibud compact (2)'!H133","v":0},null,138,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C134","v":"pers lening/doorlopend krediet"},{"$f":"'budget Nibud compact (2)'!D134","v":0},{"$f":"'budget Nibud compact (2)'!E134","v":0},{"$f":"'budget Nibud compact (2)'!F134","v":0},{"$f":"'budget Nibud compact (2)'!G134","v":0},{"$f":"'budget Nibud compact (2)'!H134","v":0},null,139,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C135","v":"roodstand betaalrekening"},{"$f":"'budget Nibud compact (2)'!D135","v":0},{"$f":"'budget Nibud compact (2)'!E135","v":0},{"$f":"'budget Nibud compact (2)'!F135","v":0},{"$f":"'budget Nibud compact (2)'!G135","v":0},{"$f":"'budget Nibud compact (2)'!H135","v":0},null,140,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C136","v":"postorderbedrijf"},{"$f":"'budget Nibud compact (2)'!D136","v":0},{"$f":"'budget Nibud compact (2)'!E136","v":0},{"$f":"'budget Nibud compact (2)'!F136","v":0},{"$f":"'budget Nibud compact (2)'!G136","v":0},{"$f":"'budget Nibud compact (2)'!H136","v":0},null,141,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C137","v":"overig 1"},{"$f":"'budget Nibud compact (2)'!D137","v":0},{"$f":"'budget Nibud compact (2)'!E137","v":0},{"$f":"'budget Nibud compact (2)'!F137","v":0},{"$f":"'budget Nibud compact (2)'!G137","v":0},{"$f":"'budget Nibud compact (2)'!H137","v":0},null,142,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C138","v":"overig 2"},{"$f":"'budget Nibud compact (2)'!D138","v":0},{"$f":"'budget Nibud compact (2)'!E138","v":0},{"$f":"'budget Nibud compact (2)'!F138","v":0},{"$f":"'budget Nibud compact (2)'!G138","v":0},{"$f":"'budget Nibud compact (2)'!H138","v":0},null,143,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C139","v":"overig 3"},{"$f":"'budget Nibud compact (2)'!D139","v":0},{"$f":"'budget Nibud compact (2)'!E139","v":0},{"$f":"'budget Nibud compact (2)'!F139","v":0},{"$f":"'budget Nibud compact (2)'!G139","v":0},{"$f":"'budget Nibud compact (2)'!H139","v":0},null,144,null,null,null,null,null,null,null,null,0]
["totaal",null,null,{"$f":"SUM(D122:D144)","v":0},null,null,null,145,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,146,null,null,null,null,null,null,null,null,1]
["bijzondere inkomsten",null,null,null,null,"opmerking",null,147,null,null,null,null,null,null,null,null,1]
[{"$f":"'budget Nibud compact (2)'!C143","v":"vakantiegeld"},{"$f":"'budget Nibud compact (2)'!D143","v":0},{"$f":"'budget Nibud compact (2)'!E143","v":0},{"$f":"'budget Nibud compact (2)'!F143","v":0},{"$f":"'budget Nibud compact (2)'!G143","v":" "},{"$f":"'budget Nibud compact (2)'!H143","v":"wordt doorgaans in mei uitgekeerd"},null,148,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C144","v":"teruggaaf IB vorig jaar"},{"$f":"'budget Nibud compact (2)'!D144","v":0},{"$f":"'budget Nibud compact (2)'!E144","v":0},{"$f":"'budget Nibud compact (2)'!F144","v":0},{"$f":"'budget Nibud compact (2)'!G144","v":" "},{"$f":"'budget Nibud compact (2)'!H144","v":" "},null,149,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C145","v":"overig 1"},{"$f":"'budget Nibud compact (2)'!D145","v":0},{"$f":"'budget Nibud compact (2)'!E145","v":0},{"$f":"'budget Nibud compact (2)'!F145","v":0},{"$f":"'budget Nibud compact (2)'!G145","v":" "},{"$f":"'budget Nibud compact (2)'!H145","v":" "},null,150,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C146","v":"overig 2"},{"$f":"'budget Nibud compact (2)'!D146","v":0},{"$f":"'budget Nibud compact (2)'!E146","v":0},{"$f":"'budget Nibud compact (2)'!F146","v":0},{"$f":"'budget Nibud compact (2)'!G146","v":" "},{"$f":"'budget Nibud compact (2)'!H146","v":" "},null,151,null,null,null,null,null,null,null,null,0]
[{"$f":"'budget Nibud compact (2)'!C147","v":"overig 3"},{"$f":"'budget Nibud compact (2)'!D147","v":0},{"$f":"'budget Nibud compact (2)'!E147","v":0},{"$f":"'budget Nibud compact (2)'!F147","v":0},{"$f":"'budget Nibud compact (2)'!G147","v":" "},{"$f":"'budget Nibud compact (2)'!H147","v":" "},null,152,null,null,null,null,null,null,null,null,0]
["totaal",null,null,{"$f":"SUM(D148:D152)","v":0},null,null,null,153,null,null,null,null,null,null,null,null,1]

{"sheet":"budget kostensoort compact","index":5,"n_rows":157,"n_cols":14,"rows_kept":157,"cut":false,"hidden":true,"merged":[]}
["budgetplan naar kostensoort",null,null,null,null,null,null,null,null,null,null,null,null,1]
["naam",{"$f":"persoonsgegevens!B2","v":0},null,null,null,null,null,null,null,null,null,null,null,1]
["update",{"$f":"persoonsgegevens!B3","v":"2022-04-01"},null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["maandinkomsten totaal","periode",null,"mnd",null,"opmerking",null,1,null,null,null,null,null,1]
[{"$f":"'budget Nibud'!C6","v":"netto loon/salaris 1"},{"$f":"'budget Nibud'!D6","v":"mnd"},{"$f":"'budget Nibud'!E6","v":0},{"$f":"'budget Nibud'!F6","v":0},null,{"$f":"'budget Nibud'!H6","v":0},null,2,null,null,null,null,null,{"$f":"IF(D6<>0,1,0)","v":0}]
[{"$f":"'budget Nibud'!C7","v":"netto loon/salaris 2"},{"$f":"'budget Nibud'!D7","v":"4wk"},{"$f":"'budget Nibud'!E7","v":0},{"$f":"'budget Nibud'!F7","v":0},null,{"$f":"'budget Nibud'!H7","v":0},null,3,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C8","v":"netto loon/salaris 3"},{"$f":"'budget Nibud'!D8","v":"mnd"},{"$f":"'budget Nibud'!E8","v":0},{"$f":"'budget Nibud'!F8","v":0},null,{"$f":"'budget Nibud'!H8","v":0},null,4,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C9","v":"netto uitkering 1"},{"$f":"'budget Nibud'!D9","v":"mnd"},{"$f":"'budget Nibud'!E9","v":0},{"$f":"'budget Nibud'!F9","v":0},null,{"$f":"'budget Nibud'!H9","v":0},null,5,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C10","v":"netto uitkering 2"},{"$f":"'budget Nibud'!D10","v":"mnd"},{"$f":"'budget Nibud'!E10","v":0},{"$f":"'budget Nibud'!F10","v":0},null,{"$f":"'budget Nibud'!H10","v":0},null,6,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C11","v":"netto uitkering 3"},{"$f":"'budget Nibud'!D11","v":"mnd"},{"$f":"'budget Nibud'!E11","v":0},{"$f":"'budget Nibud'!F11","v":0},null,{"$f":"'budget Nibud'!H11","v":0},null,7,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C12","v":"zorgtoeslag"},{"$f":"'budget Nibud'!D12","v":"jr"},{"$f":"'budget Nibud'!E12","v":0},{"$f":"'budget Nibud'!F12","v":0},null,{"$f":"'budget Nibud'!H12","v":0},null,8,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C13","v":"huurtoeslag"},{"$f":"'budget Nibud'!D13","v":"jr"},{"$f":"'budget Nibud'!E13","v":0},{"$f":"'budget Nibud'!F13","v":0},null,{"$f":"'budget Nibud'!H13","v":0},null,9,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C14","v":"kindgebonden budget"},{"$f":"'budget Nibud'!D14","v":"jr"},{"$f":"'budget Nibud'!E14","v":0},{"$f":"'budget Nibud'!F14","v":0},null,{"$f":"'budget Nibud'!H14","v":0},null,10,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C15","v":"kinderopvangtoeslag"},{"$f":"'budget Nibud'!D15","v":"jr"},{"$f":"'budget Nibud'!E15","v":0},{"$f":"'budget Nibud'!F15","v":0},null,{"$f":"'budget Nibud'!H15","v":0},null,11,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C16","v":"kinderbijslag"},{"$f":"'budget Nibud'!D16","v":"kw"},{"$f":"'budget Nibud'!E16","v":0},{"$f":"'budget Nibud'!F16","v":0},null,{"$f":"'budget Nibud'!H16","v":0},null,12,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C17","v":"neveninkomsten"},{"$f":"'budget Nibud'!D17","v":"mnd"},{"$f":"'budget Nibud'!E17","v":0},{"$f":"'budget Nibud'!F17","v":0},null,{"$f":"'budget Nibud'!H17","v":0},null,13,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C18","v":"te ontvangen partner alimentatie"},{"$f":"'budget Nibud'!D18","v":"mnd"},{"$f":"'budget Nibud'!E18","v":0},{"$f":"'budget Nibud'!F18","v":0},null,{"$f":"'budget Nibud'!H18","v":0},null,14,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C19","v":"te ontvangen kinderalimentatie"},{"$f":"'budget Nibud'!D19","v":"mnd"},{"$f":"'budget Nibud'!E19","v":0},{"$f":"'budget Nibud'!F19","v":0},null,{"$f":"'budget Nibud'!H19","v":0},null,15,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C20","v":"kostgeld/bijdrage medebewoners"},{"$f":"'budget Nibud'!D20","v":"mnd"},{"$f":"'budget Nibud'!E20","v":0},{"$f":"'budget Nibud'!F20","v":0},null,{"$f":"'budget Nibud'!H20","v":0},null,16,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C21","v":" teruggaaf IB via beschikking"},{"$f":"'budget Nibud'!D21","v":"mnd"},{"$f":"'budget Nibud'!E21","v":0},{"$f":"'budget Nibud'!F21","v":0},null,{"$f":"'budget Nibud'!H21","v":0},null,17,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C22","v":"woontoeslag"},{"$f":"'budget Nibud'!D22","v":"mnd"},{"$f":"'budget Nibud'!E22","v":0},{"$f":"'budget Nibud'!F22","v":0},null,{"$f":"'budget Nibud'!H22","v":0},null,18,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C23","v":"gem OIJ bijzondere bijstand1"},{"$f":"'budget Nibud'!D23","v":"mnd"},{"$f":"'budget Nibud'!E23","v":0},{"$f":"'budget Nibud'!F23","v":0},null,{"$f":"'budget Nibud'!H23","v":0},null,19,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C24","v":"gem OIJ bijzondere bijstand2"},{"$f":"'budget Nibud'!D24","v":"mnd"},{"$f":"'budget Nibud'!E24","v":0},{"$f":"'budget Nibud'!F24","v":0},null,{"$f":"'budget Nibud'!H24","v":0},null,20,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C25","v":"gem OIJ bijzondere bijstand3"},{"$f":"'budget Nibud'!D25","v":"mnd"},{"$f":"'budget Nibud'!E25","v":0},{"$f":"'budget Nibud'!F25","v":0},null,{"$f":"'budget Nibud'!H25","v":0},null,21,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C26","v":"gem OIJ bijzondere bijstand4"},{"$f":"'budget Nibud'!D26","v":"mnd"},{"$f":"'budget Nibud'!E26","v":0},{"$f":"'budget Nibud'!F26","v":0},null,{"$f":"'budget Nibud'!H26","v":0},null,22,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C27","v":"totaal"},null,null,{"$f":"SUM(D6:D26)","v":0},null,null,null,23,null,null,null,null,null,1]
[null,null,null,null,null,null,null,24,null,null,null,null,null,1]
["Vaste kosten","periode",null,"mnd","Nibud norm","opmerking",null,25,null,null,null,null,null,1]
[{"$f":"'budget Nibud'!C30","v":"huur"},{"$f":"'budget Nibud'!D30","v":"mnd"},{"$f":"'budget Nibud'!E30","v":1E-4},{"$f":"'budget Nibud'!F30","v":1E-4},{"$f":"'budget Nibud'!G30","v":0},{"$f":"'budget Nibud'!H30","v":0},{"$f":"'budget Nibud'!I30","v":1},26,{"$f":"'budget Nibud'!K30","v":"f"},{"$f":"'budget Nibud'!L30","v":1E-4},{"$f":"'budget Nibud'!M30","v":0},{"$f":"'budget Nibud'!N30","v":0},{"$f":"'budget Nibud'!O30","v":0},{"$f":"IF(D30<>0,1,0)","v":1}]
[{"$f":"'budget Nibud'!C31","v":"servicekosten"},{"$f":"'budget Nibud'!D31","v":"mnd"},{"$f":"'budget Nibud'!E31","v":0},{"$f":"'budget Nibud'!F31","v":0},{"$f":"'budget Nibud'!G31","v":0},{"$f":"'budget Nibud'!H31","v":" "},{"$f":"'budget Nibud'!I31","v":0},27,{"$f":"'budget Nibud'!K31","v":"f"},{"$f":"'budget Nibud'!L31","v":0},{"$f":"'budget Nibud'!M31","v":0},{"$f":"'budget Nibud'!N31","v":0},{"$f":"'budget Nibud'!O31","v":0},0]
[{"$f":"'budget Nibud'!C32","v":"hypotheek"},{"$f":"'budget Nibud'!D32","v":"mnd"},{"$f":"'budget Nibud'!E32","v":0},{"$f":"'budget Nibud'!F32","v":0},{"$f":"'budget Nibud'!G32","v":0},{"$f":"'budget Nibud'!H32","v":" "},{"$f":"'budget Nibud'!I32","v":0},28,{"$f":"'budget Nibud'!K32","v":"f"},{"$f":"'budget Nibud'!L32","v":0},{"$f":"'budget Nibud'!M32","v":0},{"$f":"'budget Nibud'!N32","v":0},{"$f":"'budget Nibud'!O32","v":0},0]
[{"$f":"'budget Nibud'!C33","v":"erfpacht"},{"$f":"'budget Nibud'!D33","v":"mnd"},{"$f":"'budget Nibud'!E33","v":0},{"$f":"'budget Nibud'!F33","v":0},{"$f":"'budget Nibud'!G33","v":0},{"$f":"'budget Nibud'!H33","v":" "},{"$f":"'budget Nibud'!I33","v":0},29,{"$f":"'budget Nibud'!K33","v":"f"},{"$f":"'budget Nibud'!L33","v":0},{"$f":"'budget Nibud'!M33","v":0},{"$f":"'budget Nibud'!N33","v":0},{"$f":"'budget Nibud'!O33","v":0},0]
[{"$f":"'budget Nibud'!C34","v":"huur cv ketel"},{"$f":"'budget Nibud'!D34","v":"mnd"},{"$f":"'budget Nibud'!E34","v":0},{"$f":"'budget Nibud'!F34","v":0},{"$f":"'budget Nibud'!G34","v":0},{"$f":"'budget Nibud'!H34","v":" "},{"$f":"'budget Nibud'!I34","v":0},30,{"$f":"'budget Nibud'!K34","v":"f"},{"$f":"'budget Nibud'!L34","v":0},{"$f":"'budget Nibud'!M34","v":0},{"$f":"'budget Nibud'!N34","v":0},{"$f":"'budget Nibud'!O34","v":0},0]
[{"$f":"'budget Nibud'!C35","v":"gas en stroom"},{"$f":"'budget Nibud'!D35","v":"mnd"},{"$f":"'budget Nibud'!E35","v":0},{"$f":"'budget Nibud'!F35","v":0},{"$f":"'budget Nibud'!G35","v":0},{"$f":"'budget Nibud'!H35","v":" "},{"$f":"'budget Nibud'!I35","v":0},31,{"$f":"'budget Nibud'!K35","v":"f"},{"$f":"'budget Nibud'!L35","v":0},{"$f":"'budget Nibud'!M35","v":0},{"$f":"'budget Nibud'!N35","v":0},{"$f":"'budget Nibud'!O35","v":0},0]
[{"$f":"'budget Nibud'!C36","v":"drinkwater"},{"$f":"'budget Nibud'!D36","v":"kw"},{"$f":"'budget Nibud'!E36","v":0},{"$f":"'budget Nibud'!F36","v":0},{"$f":"'budget Nibud'!G36","v":0},{"$f":"'budget Nibud'!H36","v":" "},{"$f":"'budget Nibud'!I36","v":0},32,{"$f":"'budget Nibud'!K36","v":"f"},{"$f":"'budget Nibud'!L36","v":0},{"$f":"'budget Nibud'!M36","v":0},{"$f":"'budget Nibud'!N36","v":0},{"$f":"'budget Nibud'!O36","v":0},0]
[{"$f":"'budget Nibud'!C37","v":"gemeentelijke belasting"},{"$f":"'budget Nibud'!D37","v":"jr"},{"$f":"'budget Nibud'!E37","v":0},{"$f":"'budget Nibud'!F37","v":0},{"$f":"'budget Nibud'!G37","v":0},{"$f":"'budget Nibud'!H37","v":" "},{"$f":"'budget Nibud'!I37","v":0},33,{"$f":"'budget Nibud'!K37","v":"f"},{"$f":"'budget Nibud'!L37","v":0},{"$f":"'budget Nibud'!M37","v":0},{"$f":"'budget Nibud'!N37","v":0},{"$f":"'budget Nibud'!O37","v":0},0]
[{"$f":"'budget Nibud'!C38","v":"waterschapslasten"},{"$f":"'budget Nibud'!D38","v":"mnd"},{"$f":"'budget Nibud'!E38","v":0},{"$f":"'budget Nibud'!F38","v":0},{"$f":"'budget Nibud'!G38","v":0},{"$f":"'budget Nibud'!H38","v":" "},{"$f":"'budget Nibud'!I38","v":0},34,{"$f":"'budget Nibud'!K38","v":"f"},{"$f":"'budget Nibud'!L38","v":0},{"$f":"'budget Nibud'!M38","v":0},{"$f":"'budget Nibud'!N38","v":0},{"$f":"'budget Nibud'!O38","v":0},0]
[{"$f":"'budget Nibud'!C39","v":"overige lokale lasten"},{"$f":"'budget Nibud'!D39","v":"mnd"},{"$f":"'budget Nibud'!E39","v":0},{"$f":"'budget Nibud'!F39","v":0},{"$f":"'budget Nibud'!G39","v":0},{"$f":"'budget Nibud'!H39","v":" "},{"$f":"'budget Nibud'!I39","v":0},35,{"$f":"'budget Nibud'!K39","v":"f"},{"$f":"'budget Nibud'!L39","v":0},{"$f":"'budget Nibud'!M39","v":0},{"$f":"'budget Nibud'!N39","v":0},{"$f":"'budget Nibud'!O39","v":0},0]
[{"$f":"'budget Nibud'!C40","v":"zorgverzekering basis+aanvullend"},{"$f":"'budget Nibud'!D40","v":"mnd"},{"$f":"'budget Nibud'!E40","v":0},{"$f":"'budget Nibud'!F40","v":0},{"$f":"'budget Nibud'!G40","v":0},{"$f":"'budget Nibud'!H40","v":" "},{"$f":"'budget Nibud'!I40","v":0},36,{"$f":"'budget Nibud'!K40","v":"f"},{"$f":"'budget Nibud'!L40","v":0},{"$f":"'budget Nibud'!M40","v":0},{"$f":"'budget Nibud'!N40","v":0},{"$f":"'budget Nibud'!O40","v":0},0]
[{"$f":"'budget Nibud'!C41","v":"aansprakelijkheidsverzekering"},{"$f":"'budget Nibud'!D41","v":"mnd"},{"$f":"'budget Nibud'!E41","v":0},{"$f":"'budget Nibud'!F41","v":0},{"$f":"'budget Nibud'!G41","v":0},{"$f":"'budget Nibud'!H41","v":" "},{"$f":"'budget Nibud'!I41","v":0},37,{"$f":"'budget Nibud'!K41","v":"f"},{"$f":"'budget Nibud'!L41","v":0},{"$f":"'budget Nibud'!M41","v":0},{"$f":"'budget Nibud'!N41","v":0},{"$f":"'budget Nibud'!O41","v":0},0]
[{"$f":"'budget Nibud'!C42","v":"inboedelverzekering"},{"$f":"'budget Nibud'!D42","v":"mnd"},{"$f":"'budget Nibud'!E42","v":0},{"$f":"'budget Nibud'!F42","v":0},{"$f":"'budget Nibud'!G42","v":0},{"$f":"'budget Nibud'!H42","v":0},{"$f":"'budget Nibud'!I42","v":0},38,{"$f":"'budget Nibud'!K42","v":"f"},{"$f":"'budget Nibud'!L42","v":0},{"$f":"'budget Nibud'!M42","v":0},{"$f":"'budget Nibud'!N42","v":0},{"$f":"'budget Nibud'!O42","v":0},0]
[{"$f":"'budget Nibud'!C43","v":"opstalverzekering"},{"$f":"'budget Nibud'!D43","v":"mnd"},{"$f":"'budget Nibud'!E43","v":0},{"$f":"'budget Nibud'!F43","v":0},{"$f":"'budget Nibud'!G43","v":0},{"$f":"'budget Nibud'!H43","v":" "},{"$f":"'budget Nibud'!I43","v":0},39,{"$f":"'budget Nibud'!K43","v":"f"},{"$f":"'budget Nibud'!L43","v":0},{"$f":"'budget Nibud'!M43","v":0},{"$f":"'budget Nibud'!N43","v":0},{"$f":"'budget Nibud'!O43","v":0},0]
[{"$f":"'budget Nibud'!C44","v":"uitvaartverzekering"},{"$f":"'budget Nibud'!D44","v":"mnd"},{"$f":"'budget Nibud'!E44","v":0},{"$f":"'budget Nibud'!F44","v":0},{"$f":"'budget Nibud'!G44","v":0},{"$f":"'budget Nibud'!H44","v":" "},{"$f":"'budget Nibud'!I44","v":0},40,{"$f":"'budget Nibud'!K44","v":"f"},{"$f":"'budget Nibud'!L44","v":0},{"$f":"'budget Nibud'!M44","v":0},{"$f":"'budget Nibud'!N44","v":0},{"$f":"'budget Nibud'!O44","v":0},0]
[{"$f":"'budget Nibud'!C45","v":"huisdierverzekering"},{"$f":"'budget Nibud'!D45","v":"mnd"},{"$f":"'budget Nibud'!E45","v":0},{"$f":"'budget Nibud'!F45","v":0},{"$f":"'budget Nibud'!G45","v":0},{"$f":"'budget Nibud'!H45","v":" "},{"$f":"'budget Nibud'!I45","v":0},41,{"$f":"'budget Nibud'!K45","v":"f"},{"$f":"'budget Nibud'!L45","v":0},{"$f":"'budget Nibud'!M45","v":0},{"$f":"'budget Nibud'!N45","v":0},{"$f":"'budget Nibud'!O45","v":0},0]
[{"$f":"'budget Nibud'!C46","v":"overige verzekeringen"},{"$f":"'budget Nibud'!D46","v":"mnd"},{"$f":"'budget Nibud'!E46","v":0},{"$f":"'budget Nibud'!F46","v":0},{"$f":"'budget Nibud'!G46","v":0},{"$f":"'budget Nibud'!H46","v":" "},{"$f":"'budget Nibud'!I46","v":0},42,{"$f":"'budget Nibud'!K46","v":"f"},{"$f":"'budget Nibud'!L46","v":0},{"$f":"'budget Nibud'!M46","v":0},{"$f":"'budget Nibud'!N46","v":0},{"$f":"'budget Nibud'!O46","v":0},0]
[{"$f":"'budget Nibud'!C47","v":"verzekeringsbundel"},{"$f":"'budget Nibud'!D47","v":"mnd"},{"$f":"'budget Nibud'!E47","v":0},{"$f":"'budget Nibud'!F47","v":0},{"$f":"'budget Nibud'!G47","v":0},{"$f":"'budget Nibud'!H47","v":" "},{"$f":"'budget Nibud'!I47","v":0},43,{"$f":"'budget Nibud'!K47","v":"f"},{"$f":"'budget Nibud'!L47","v":0},{"$f":"'budget Nibud'!M47","v":0},{"$f":"'budget Nibud'!N47","v":0},{"$f":"'budget Nibud'!O47","v":0},0]
[{"$f":"'budget Nibud'!C48","v":"telefoon vast"},{"$f":"'budget Nibud'!D48","v":"mnd"},{"$f":"'budget Nibud'!E48","v":0},{"$f":"'budget Nibud'!F48","v":0},{"$f":"'budget Nibud'!G48","v":0},{"$f":"'budget Nibud'!H48","v":" "},{"$f":"'budget Nibud'!I48","v":0},44,{"$f":"'budget Nibud'!K48","v":"f"},{"$f":"'budget Nibud'!L48","v":0},{"$f":"'budget Nibud'!M48","v":0},{"$f":"'budget Nibud'!N48","v":0},{"$f":"'budget Nibud'!O48","v":0},0]
[{"$f":"'budget Nibud'!C49","v":"internet"},{"$f":"'budget Nibud'!D49","v":"mnd"},{"$f":"'budget Nibud'!E49","v":0},{"$f":"'budget Nibud'!F49","v":0},{"$f":"'budget Nibud'!G49","v":0},{"$f":"'budget Nibud'!H49","v":" "},{"$f":"'budget Nibud'!I49","v":0},45,{"$f":"'budget Nibud'!K49","v":"f"},{"$f":"'budget Nibud'!L49","v":0},{"$f":"'budget Nibud'!M49","v":0},{"$f":"'budget Nibud'!N49","v":0},{"$f":"'budget Nibud'!O49","v":0},0]
[{"$f":"'budget Nibud'!C50","v":"televisie"},{"$f":"'budget Nibud'!D50","v":"mnd"},{"$f":"'budget Nibud'!E50","v":0},{"$f":"'budget Nibud'!F50","v":0},{"$f":"'budget Nibud'!G50","v":0},{"$f":"'budget Nibud'!H50","v":" "},{"$f":"'budget Nibud'!I50","v":0},46,{"$f":"'budget Nibud'!K50","v":"f"},{"$f":"'budget Nibud'!L50","v":0},{"$f":"'budget Nibud'!M50","v":0},{"$f":"'budget Nibud'!N50","v":0},{"$f":"'budget Nibud'!O50","v":0},0]
[{"$f":"'budget Nibud'!C51","v":"communicatiebundel"},{"$f":"'budget Nibud'!D51","v":"mnd"},{"$f":"'budget Nibud'!E51","v":0},{"$f":"'budget Nibud'!F51","v":0},{"$f":"'budget Nibud'!G51","v":0},{"$f":"'budget Nibud'!H51","v":" "},{"$f":"'budget Nibud'!I51","v":0},47,{"$f":"'budget Nibud'!K51","v":"f"},{"$f":"'budget Nibud'!L51","v":0},{"$f":"'budget Nibud'!M51","v":0},{"$f":"'budget Nibud'!N51","v":0},{"$f":"'budget Nibud'!O51","v":0},0]
[{"$f":"'budget Nibud'!C52","v":"mobiele telefoon 1"},{"$f":"'budget Nibud'!D52","v":"mnd"},{"$f":"'budget Nibud'!E52","v":0},{"$f":"'budget Nibud'!F52","v":0},{"$f":"'budget Nibud'!G52","v":0},{"$f":"'budget Nibud'!H52","v":" "},{"$f":"'budget Nibud'!I52","v":0},48,{"$f":"'budget Nibud'!K52","v":"f"},{"$f":"'budget Nibud'!L52","v":0},{"$f":"'budget Nibud'!M52","v":0},{"$f":"'budget Nibud'!N52","v":0},{"$f":"'budget Nibud'!O52","v":0},0]
[{"$f":"'budget Nibud'!C53","v":"mobiele telefoon 2"},{"$f":"'budget Nibud'!D53","v":"mnd"},{"$f":"'budget Nibud'!E53","v":0},{"$f":"'budget Nibud'!F53","v":0},{"$f":"'budget Nibud'!G53","v":0},{"$f":"'budget Nibud'!H53","v":" "},{"$f":"'budget Nibud'!I53","v":0},49,{"$f":"'budget Nibud'!K53","v":"f"},{"$f":"'budget Nibud'!L53","v":0},{"$f":"'budget Nibud'!M53","v":0},{"$f":"'budget Nibud'!N53","v":0},{"$f":"'budget Nibud'!O53","v":0},0]
[{"$f":"'budget Nibud'!C62","v":"school studie kinderen"},{"$f":"'budget Nibud'!D62","v":"mnd"},{"$f":"'budget Nibud'!E62","v":0},{"$f":"'budget Nibud'!F62","v":0},{"$f":"'budget Nibud'!G62","v":0},{"$f":"'budget Nibud'!H62","v":" "},{"$f":"'budget Nibud'!I62","v":0},50,{"$f":"'budget Nibud'!K62","v":"f"},{"$f":"'budget Nibud'!L62","v":0},{"$f":"'budget Nibud'!M62","v":0},{"$f":"'budget Nibud'!N62","v":0},{"$f":"'budget Nibud'!O62","v":0},0]
[{"$f":"'budget Nibud'!C63","v":"school studie volwassenen"},{"$f":"'budget Nibud'!D63","v":"mnd"},{"$f":"'budget Nibud'!E63","v":0},{"$f":"'budget Nibud'!F63","v":0},{"$f":"'budget Nibud'!G63","v":0},{"$f":"'budget Nibud'!H63","v":" "},{"$f":"'budget Nibud'!I63","v":0},51,{"$f":"'budget Nibud'!K63","v":"f"},{"$f":"'budget Nibud'!L63","v":0},{"$f":"'budget Nibud'!M63","v":0},{"$f":"'budget Nibud'!N63","v":0},{"$f":"'budget Nibud'!O63","v":0},0]
[{"$f":"'budget Nibud'!C64","v":"motorrijtuigenbelasting"},{"$f":"'budget Nibud'!D64","v":"kw"},{"$f":"'budget Nibud'!E64","v":0},{"$f":"'budget Nibud'!F64","v":0},{"$f":"'budget Nibud'!G64","v":0},{"$f":"'budget Nibud'!H64","v":" "},{"$f":"'budget Nibud'!I64","v":0},52,{"$f":"'budget Nibud'!K64","v":"f"},{"$f":"'budget Nibud'!L64","v":0},{"$f":"'budget Nibud'!M64","v":0},{"$f":"'budget Nibud'!N64","v":0},{"$f":"'budget Nibud'!O64","v":0},0]
[{"$f":"'budget Nibud'!C65","v":"autoverzekering"},{"$f":"'budget Nibud'!D65","v":"mnd"},{"$f":"'budget Nibud'!E65","v":0},{"$f":"'budget Nibud'!F65","v":0},{"$f":"'budget Nibud'!G65","v":0},{"$f":"'budget Nibud'!H65","v":" "},{"$f":"'budget Nibud'!I65","v":0},53,{"$f":"'budget Nibud'!K65","v":"f"},{"$f":"'budget Nibud'!L65","v":0},{"$f":"'budget Nibud'!M65","v":0},{"$f":"'budget Nibud'!N65","v":0},{"$f":"'budget Nibud'!O65","v":0},0]
[{"$f":"'budget Nibud'!C71","v":"kinderopvang"},{"$f":"'budget Nibud'!D71","v":"mnd"},{"$f":"'budget Nibud'!E71","v":0},{"$f":"'budget Nibud'!F71","v":0},{"$f":"'budget Nibud'!G71","v":0},{"$f":"'budget Nibud'!H71","v":" "},{"$f":"'budget Nibud'!I71","v":0},54,{"$f":"'budget Nibud'!K71","v":"f"},{"$f":"'budget Nibud'!L71","v":0},{"$f":"'budget Nibud'!M71","v":0},{"$f":"'budget Nibud'!N71","v":0},{"$f":"'budget Nibud'!O71","v":0},0]
[{"$f":"'budget Nibud'!C72","v":"te betalen partner alimentatie"},{"$f":"'budget Nibud'!D72","v":"mnd"},{"$f":"'budget Nibud'!E72","v":0},{"$f":"'budget Nibud'!F72","v":0},{"$f":"'budget Nibud'!G72","v":0},{"$f":"'budget Nibud'!H72","v":" "},{"$f":"'budget Nibud'!I72","v":0},55,{"$f":"'budget Nibud'!K72","v":"f"},{"$f":"'budget Nibud'!L72","v":0},{"$f":"'budget Nibud'!M72","v":0},{"$f":"'budget Nibud'!N72","v":0},{"$f":"'budget Nibud'!O72","v":0},0]
[{"$f":"'budget Nibud'!C73","v":"te betalen kinder alimentatie"},{"$f":"'budget Nibud'!D73","v":"mnd"},{"$f":"'budget Nibud'!E73","v":0},{"$f":"'budget Nibud'!F73","v":0},{"$f":"'budget Nibud'!G73","v":0},{"$f":"'budget Nibud'!H73","v":" "},{"$f":"'budget Nibud'!I73","v":0},56,{"$f":"'budget Nibud'!K73","v":"f"},{"$f":"'budget Nibud'!L73","v":0},{"$f":"'budget Nibud'!M73","v":0},{"$f":"'budget Nibud'!N73","v":0},{"$f":"'budget Nibud'!O73","v":0},0]
[{"$f":"'budget Nibud'!C74","v":"bijdrage  studerende kinderen"},{"$f":"'budget Nibud'!D74","v":"mnd"},{"$f":"'budget Nibud'!E74","v":0},{"$f":"'budget Nibud'!F74","v":0},{"$f":"'budget Nibud'!G74","v":0},{"$f":"'budget Nibud'!H74","v":" "},{"$f":"'budget Nibud'!I74","v":0},57,{"$f":"'budget Nibud'!K74","v":"f"},{"$f":"'budget Nibud'!L74","v":0},{"$f":"'budget Nibud'!M74","v":0},{"$f":"'budget Nibud'!N74","v":0},{"$f":"'budget Nibud'!O74","v":0},0]
[{"$f":"'budget Nibud'!C89","v":"bijdrage VVE"},{"$f":"'budget Nibud'!D89","v":"mnd"},{"$f":"'budget Nibud'!E89","v":0},{"$f":"'budget Nibud'!F89","v":0},{"$f":"'budget Nibud'!G89","v":0},{"$f":"'budget Nibud'!H89","v":" "},{"$f":"'budget Nibud'!I89","v":0},58,{"$f":"'budget Nibud'!K89","v":"f"},{"$f":"'budget Nibud'!L89","v":0},{"$f":"'budget Nibud'!M89","v":0},{"$f":"'budget Nibud'!N89","v":0},{"$f":"'budget Nibud'!O89","v":0},0]
[{"$f":"'budget Nibud'!C90","v":"eigen bijdrage/eigen risiko"},{"$f":"'budget Nibud'!D90","v":"mnd"},{"$f":"'budget Nibud'!E90","v":0},{"$f":"'budget Nibud'!F90","v":0},{"$f":"'budget Nibud'!G90","v":0},{"$f":"'budget Nibud'!H90","v":" "},{"$f":"'budget Nibud'!I90","v":0},59,{"$f":"'budget Nibud'!K90","v":"f"},{"$f":"'budget Nibud'!L90","v":0},{"$f":"'budget Nibud'!M90","v":0},{"$f":"'budget Nibud'!N90","v":0},{"$f":"'budget Nibud'!O90","v":0},0]
[{"$f":"'budget Nibud'!C91","v":"bijdrage CAK"},{"$f":"'budget Nibud'!D91","v":"mnd"},{"$f":"'budget Nibud'!E91","v":0},{"$f":"'budget Nibud'!F91","v":0},{"$f":"'budget Nibud'!G91","v":0},{"$f":"'budget Nibud'!H91","v":" "},{"$f":"'budget Nibud'!I91","v":0},60,{"$f":"'budget Nibud'!K91","v":"f"},{"$f":"'budget Nibud'!L91","v":0},{"$f":"'budget Nibud'!M91","v":0},{"$f":"'budget Nibud'!N91","v":0},{"$f":"'budget Nibud'!O91","v":0},0]
["totaal",null,null,{"$f":"SUM(D30:D64)","v":1E-4},null,null,null,61,null,null,null,null,null,1]
[null,null,null,null,null,null,null,62,null,null,null,null,null,1]
["Variabele kosten","periode",null,"mnd","Nibud norm","opmerking",null,63,null,null,null,null,null,1]
[{"$f":"'budget Nibud'!C54","v":"sportvereniging1"},{"$f":"'budget Nibud'!D54","v":"mnd"},{"$f":"'budget Nibud'!E54","v":0},{"$f":"'budget Nibud'!F54","v":0},{"$f":"'budget Nibud'!G54","v":0},{"$f":"'budget Nibud'!H54","v":" "},{"$f":"'budget Nibud'!I54","v":0},64,{"$f":"'budget Nibud'!K54","v":"v"},{"$f":"'budget Nibud'!L54","v":0},{"$f":"'budget Nibud'!M54","v":0},{"$f":"'budget Nibud'!N54","v":0},{"$f":"'budget Nibud'!O54","v":0},{"$f":"IF(D68<>0,1,0)","v":0}]
[{"$f":"'budget Nibud'!C55","v":"sportvereniging2"},{"$f":"'budget Nibud'!D55","v":"mnd"},{"$f":"'budget Nibud'!E55","v":0},{"$f":"'budget Nibud'!F55","v":0},{"$f":"'budget Nibud'!G55","v":0},{"$f":"'budget Nibud'!H55","v":" "},{"$f":"'budget Nibud'!I55","v":0},65,{"$f":"'budget Nibud'!K55","v":"v"},{"$f":"'budget Nibud'!L55","v":0},{"$f":"'budget Nibud'!M55","v":0},{"$f":"'budget Nibud'!N55","v":0},{"$f":"'budget Nibud'!O55","v":0},0]
[{"$f":"'budget Nibud'!C56","v":"sportvereniging3"},{"$f":"'budget Nibud'!D56","v":"mnd"},{"$f":"'budget Nibud'!E56","v":0},{"$f":"'budget Nibud'!F56","v":0},{"$f":"'budget Nibud'!G56","v":0},{"$f":"'budget Nibud'!H56","v":" "},{"$f":"'budget Nibud'!I56","v":0},66,{"$f":"'budget Nibud'!K56","v":"v"},{"$f":"'budget Nibud'!L56","v":0},{"$f":"'budget Nibud'!M56","v":0},{"$f":"'budget Nibud'!N56","v":0},{"$f":"'budget Nibud'!O56","v":0},0]
[{"$f":"'budget Nibud'!C57","v":"kranten en tijdschriften 1"},{"$f":"'budget Nibud'!D57","v":"jr"},{"$f":"'budget Nibud'!E57","v":0},{"$f":"'budget Nibud'!F57","v":0},{"$f":"'budget Nibud'!G57","v":0},{"$f":"'budget Nibud'!H57","v":" "},{"$f":"'budget Nibud'!I57","v":0},67,{"$f":"'budget Nibud'!K57","v":"v"},{"$f":"'budget Nibud'!L57","v":0},{"$f":"'budget Nibud'!M57","v":0},{"$f":"'budget Nibud'!N57","v":0},{"$f":"'budget Nibud'!O57","v":0},0]
[{"$f":"'budget Nibud'!C58","v":"kranten en tijdschriften 2"},{"$f":"'budget Nibud'!D58","v":"mnd"},{"$f":"'budget Nibud'!E58","v":0},{"$f":"'budget Nibud'!F58","v":0},{"$f":"'budget Nibud'!G58","v":0},{"$f":"'budget Nibud'!H58","v":" "},{"$f":"'budget Nibud'!I58","v":0},68,{"$f":"'budget Nibud'!K58","v":"v"},{"$f":"'budget Nibud'!L58","v":0},{"$f":"'budget Nibud'!M58","v":0},{"$f":"'budget Nibud'!N58","v":0},{"$f":"'budget Nibud'!O58","v":0},0]
[{"$f":"'budget Nibud'!C59","v":"kranten en tijdschriften 3"},{"$f":"'budget Nibud'!D59","v":"mnd"},{"$f":"'budget Nibud'!E59","v":0},{"$f":"'budget Nibud'!F59","v":0},{"$f":"'budget Nibud'!G59","v":0},{"$f":"'budget Nibud'!H59","v":" "},{"$f":"'budget Nibud'!I59","v":0},69,{"$f":"'budget Nibud'!K59","v":"v"},{"$f":"'budget Nibud'!L59","v":0},{"$f":"'budget Nibud'!M59","v":0},{"$f":"'budget Nibud'!N59","v":0},{"$f":"'budget Nibud'!O59","v":0},0]
[{"$f":"'budget Nibud'!C60","v":"loterijen"},{"$f":"'budget Nibud'!D60","v":"mnd"},{"$f":"'budget Nibud'!E60","v":0},{"$f":"'budget Nibud'!F60","v":0},{"$f":"'budget Nibud'!G60","v":0},{"$f":"'budget Nibud'!H60","v":" "},{"$f":"'budget Nibud'!I60","v":0},70,{"$f":"'budget Nibud'!K60","v":"v"},{"$f":"'budget Nibud'!L60","v":0},{"$f":"'budget Nibud'!M60","v":0},{"$f":"'budget Nibud'!N60","v":0},{"$f":"'budget Nibud'!O60","v":0},0]
[{"$f":"'budget Nibud'!C61","v":"goede doelen en giften"},{"$f":"'budget Nibud'!D61","v":"mnd"},{"$f":"'budget Nibud'!E61","v":0},{"$f":"'budget Nibud'!F61","v":0},{"$f":"'budget Nibud'!G61","v":0},{"$f":"'budget Nibud'!H61","v":" "},{"$f":"'budget Nibud'!I61","v":0},71,{"$f":"'budget Nibud'!K61","v":"v"},{"$f":"'budget Nibud'!L61","v":0},{"$f":"'budget Nibud'!M61","v":0},{"$f":"'budget Nibud'!N61","v":0},{"$f":"'budget Nibud'!O61","v":0},0]
[{"$f":"'budget Nibud'!C67","v":"brandstof"},{"$f":"'budget Nibud'!D67","v":"wk"},{"$f":"'budget Nibud'!E67","v":0},{"$f":"'budget Nibud'!F67","v":0},{"$f":"'budget Nibud'!G67","v":0},{"$f":"'budget Nibud'!H67","v":" "},{"$f":"'budget Nibud'!I67","v":0},72,{"$f":"'budget Nibud'!K67","v":"v"},{"$f":"'budget Nibud'!L67","v":0},{"$f":"'budget Nibud'!M67","v":0},{"$f":"'budget Nibud'!N67","v":0},{"$f":"'budget Nibud'!O67","v":0},0]
[{"$f":"'budget Nibud'!C69","v":"fiets en openbaar vervoer"},{"$f":"'budget Nibud'!D69","v":"mnd"},{"$f":"'budget Nibud'!E69","v":0},{"$f":"'budget Nibud'!F69","v":0},{"$f":"'budget Nibud'!G69","v":0},{"$f":"'budget Nibud'!H69","v":" "},{"$f":"'budget Nibud'!I69","v":0},73,{"$f":"'budget Nibud'!K69","v":"v"},{"$f":"'budget Nibud'!L69","v":0},{"$f":"'budget Nibud'!M69","v":0},{"$f":"'budget Nibud'!N69","v":0},{"$f":"'budget Nibud'!O69","v":0},0]
[{"$f":"'budget Nibud'!C70","v":"overig"},{"$f":"'budget Nibud'!D70","v":"mnd"},{"$f":"'budget Nibud'!E70","v":0},{"$f":"'budget Nibud'!F70","v":0},{"$f":"'budget Nibud'!G70","v":0},{"$f":"'budget Nibud'!H70","v":" "},{"$f":"'budget Nibud'!I70","v":0},74,{"$f":"'budget Nibud'!K70","v":"v"},{"$f":"'budget Nibud'!L70","v":0},{"$f":"'budget Nibud'!M70","v":0},{"$f":"'budget Nibud'!N70","v":0},{"$f":"'budget Nibud'!O70","v":0},0]
[{"$f":"'budget Nibud'!C85","v":"kleding en schoenen"},{"$f":"'budget Nibud'!D85","v":"mnd"},{"$f":"'budget Nibud'!E85","v":0},{"$f":"'budget Nibud'!F85","v":0},{"$f":"'budget Nibud'!G85","v":0},{"$f":"'budget Nibud'!H85","v":" "},{"$f":"'budget Nibud'!I85","v":0},75,{"$f":"'budget Nibud'!K85","v":"v"},{"$f":"'budget Nibud'!L85","v":0},{"$f":"'budget Nibud'!M85","v":0},{"$f":"'budget Nibud'!N85","v":0},{"$f":"'budget Nibud'!O85","v":0},0]
[{"$f":"'budget Nibud'!C86","v":"overige"},{"$f":"'budget Nibud'!D86","v":"mnd"},{"$f":"'budget Nibud'!E86","v":0},{"$f":"'budget Nibud'!F86","v":0},{"$f":"'budget Nibud'!G86","v":0},{"$f":"'budget Nibud'!H86","v":" "},{"$f":"'budget Nibud'!I86","v":0},76,{"$f":"'budget Nibud'!K86","v":"v"},{"$f":"'budget Nibud'!L86","v":0},{"$f":"'budget Nibud'!M86","v":0},{"$f":"'budget Nibud'!N86","v":0},{"$f":"'budget Nibud'!O86","v":0},0]
[{"$f":"'budget Nibud'!C92","v":"zelfzorgmiddelen"},{"$f":"'budget Nibud'!D92","v":"mnd"},{"$f":"'budget Nibud'!E92","v":0},{"$f":"'budget Nibud'!F92","v":0},{"$f":"'budget Nibud'!G92","v":0},{"$f":"'budget Nibud'!H92","v":" "},{"$f":"'budget Nibud'!I92","v":0},77,{"$f":"'budget Nibud'!K92","v":"v"},{"$f":"'budget Nibud'!L92","v":0},{"$f":"'budget Nibud'!M92","v":0},{"$f":"'budget Nibud'!N92","v":0},{"$f":"'budget Nibud'!O92","v":0},0]
[{"$f":"'budget Nibud'!C93","v":"vakantie, weekend weg"},{"$f":"'budget Nibud'!D93","v":"mnd"},{"$f":"'budget Nibud'!E93","v":0},{"$f":"'budget Nibud'!F93","v":0},{"$f":"'budget Nibud'!G93","v":0},{"$f":"'budget Nibud'!H93","v":" "},{"$f":"'budget Nibud'!I93","v":0},78,{"$f":"'budget Nibud'!K93","v":"v"},{"$f":"'budget Nibud'!L93","v":0},{"$f":"'budget Nibud'!M93","v":0},{"$f":"'budget Nibud'!N93","v":0},{"$f":"'budget Nibud'!O93","v":0},0]
[{"$f":"'budget Nibud'!C94","v":"hobby"},{"$f":"'budget Nibud'!D94","v":"mnd"},{"$f":"'budget Nibud'!E94","v":0},{"$f":"'budget Nibud'!F94","v":0},{"$f":"'budget Nibud'!G94","v":0},{"$f":"'budget Nibud'!H94","v":" "},{"$f":"'budget Nibud'!I94","v":0},79,{"$f":"'budget Nibud'!K94","v":"v"},{"$f":"'budget Nibud'!L94","v":0},{"$f":"'budget Nibud'!M94","v":0},{"$f":"'budget Nibud'!N94","v":0},{"$f":"'budget Nibud'!O94","v":0},0]
[{"$f":"'budget Nibud'!C95","v":"uitgaan"},{"$f":"'budget Nibud'!D95","v":"mnd"},{"$f":"'budget Nibud'!E95","v":0},{"$f":"'budget Nibud'!F95","v":0},{"$f":"'budget Nibud'!G95","v":0},{"$f":"'budget Nibud'!H95","v":" "},{"$f":"'budget Nibud'!I95","v":0},80,{"$f":"'budget Nibud'!K95","v":"v"},{"$f":"'budget Nibud'!L95","v":0},{"$f":"'budget Nibud'!M95","v":0},{"$f":"'budget Nibud'!N95","v":0},{"$f":"'budget Nibud'!O95","v":0},0]
[{"$f":"'budget Nibud'!C96","v":"overig VT uitgaven"},{"$f":"'budget Nibud'!D96","v":"mnd"},{"$f":"'budget Nibud'!E96","v":0},{"$f":"'budget Nibud'!F96","v":0},{"$f":"'budget Nibud'!G96","v":0},{"$f":"'budget Nibud'!H96","v":" "},{"$f":"'budget Nibud'!I96","v":0},81,{"$f":"'budget Nibud'!K96","v":"v"},{"$f":"'budget Nibud'!L96","v":0},{"$f":"'budget Nibud'!M96","v":0},{"$f":"'budget Nibud'!N96","v":0},{"$f":"'budget Nibud'!O96","v":0},0]
[{"$f":"'budget Nibud'!C97","v":"sparen"},{"$f":"'budget Nibud'!D97","v":"mnd"},{"$f":"'budget Nibud'!E97","v":0},{"$f":"'budget Nibud'!F97","v":0},{"$f":"'budget Nibud'!G97","v":0},{"$f":"'budget Nibud'!H97","v":" "},{"$f":"'budget Nibud'!I97","v":0},82,{"$f":"'budget Nibud'!K97","v":"v"},{"$f":"'budget Nibud'!L97","v":0},{"$f":"'budget Nibud'!M97","v":0},{"$f":"'budget Nibud'!N97","v":0},{"$f":"'budget Nibud'!O97","v":0},0]
[{"$f":"'budget Nibud'!C98","v":"voeding"},{"$f":"'budget Nibud'!D98","v":"mnd"},{"$f":"'budget Nibud'!E98","v":0},{"$f":"'budget Nibud'!F98","v":0},{"$f":"'budget Nibud'!G98","v":0},{"$f":"'budget Nibud'!H98","v":" "},{"$f":"'budget Nibud'!I98","v":0},83,{"$f":"'budget Nibud'!K98","v":"v"},{"$f":"'budget Nibud'!L98","v":0},{"$f":"'budget Nibud'!M98","v":0},{"$f":"'budget Nibud'!N98","v":0},{"$f":"'budget Nibud'!O98","v":0},0]
[{"$f":"'budget Nibud'!C99","v":"wassen en schoonmaak"},{"$f":"'budget Nibud'!D99","v":"mnd"},{"$f":"'budget Nibud'!E99","v":0},{"$f":"'budget Nibud'!F99","v":0},{"$f":"'budget Nibud'!G99","v":0},{"$f":"'budget Nibud'!H99","v":" "},{"$f":"'budget Nibud'!I99","v":0},84,{"$f":"'budget Nibud'!K99","v":"v"},{"$f":"'budget Nibud'!L99","v":0},{"$f":"'budget Nibud'!M99","v":0},{"$f":"'budget Nibud'!N99","v":0},{"$f":"'budget Nibud'!O99","v":0},0]
[{"$f":"'budget Nibud'!C100","v":"persoonlijke verzorging"},{"$f":"'budget Nibud'!D100","v":"jr"},{"$f":"'budget Nibud'!E100","v":0},{"$f":"'budget Nibud'!F100","v":0},{"$f":"'budget Nibud'!G100","v":0},{"$f":"'budget Nibud'!H100","v":" "},{"$f":"'budget Nibud'!I100","v":0},85,{"$f":"'budget Nibud'!K100","v":"v"},{"$f":"'budget Nibud'!L100","v":0},{"$f":"'budget Nibud'!M100","v":0},{"$f":"'budget Nibud'!N100","v":0},{"$f":"'budget Nibud'!O100","v":0},0]
[{"$f":"'budget Nibud'!C101","v":"huishoudelijke dienstverlening"},{"$f":"'budget Nibud'!D101","v":"mnd"},{"$f":"'budget Nibud'!E101","v":0},{"$f":"'budget Nibud'!F101","v":0},{"$f":"'budget Nibud'!G101","v":0},{"$f":"'budget Nibud'!H101","v":" "},{"$f":"'budget Nibud'!I101","v":0},86,{"$f":"'budget Nibud'!K101","v":"v"},{"$f":"'budget Nibud'!L101","v":0},{"$f":"'budget Nibud'!M101","v":0},{"$f":"'budget Nibud'!N101","v":0},{"$f":"'budget Nibud'!O101","v":0},0]
[{"$f":"'budget Nibud'!C102","v":"huisdieren"},{"$f":"'budget Nibud'!D102","v":"mnd"},{"$f":"'budget Nibud'!E102","v":0},{"$f":"'budget Nibud'!F102","v":0},{"$f":"'budget Nibud'!G102","v":0},{"$f":"'budget Nibud'!H102","v":" "},{"$f":"'budget Nibud'!I102","v":0},87,{"$f":"'budget Nibud'!K102","v":"v"},{"$f":"'budget Nibud'!L102","v":0},{"$f":"'budget Nibud'!M102","v":0},{"$f":"'budget Nibud'!N102","v":0},{"$f":"'budget Nibud'!O102","v":0},0]
[{"$f":"'budget Nibud'!C103","v":"roken"},{"$f":"'budget Nibud'!D103","v":"mnd"},{"$f":"'budget Nibud'!E103","v":0},{"$f":"'budget Nibud'!F103","v":0},{"$f":"'budget Nibud'!G103","v":0},{"$f":"'budget Nibud'!H103","v":" "},{"$f":"'budget Nibud'!I103","v":0},88,{"$f":"'budget Nibud'!K103","v":"v"},{"$f":"'budget Nibud'!L103","v":0},{"$f":"'budget Nibud'!M103","v":0},{"$f":"'budget Nibud'!N103","v":0},{"$f":"'budget Nibud'!O103","v":0},0]
[{"$f":"'budget Nibud'!C104","v":"diversen zakgeld, kados, paspoort"},{"$f":"'budget Nibud'!D104","v":"mnd"},{"$f":"'budget Nibud'!E104","v":0},{"$f":"'budget Nibud'!F104","v":0},{"$f":"'budget Nibud'!G104","v":0},{"$f":"'budget Nibud'!H104","v":" "},{"$f":"'budget Nibud'!I104","v":0},89,{"$f":"'budget Nibud'!K104","v":"v"},{"$f":"'budget Nibud'!L104","v":0},{"$f":"'budget Nibud'!M104","v":0},{"$f":"'budget Nibud'!N104","v":0},{"$f":"'budget Nibud'!O104","v":0},0]
["totaal",null,null,{"$f":"SUM(D68:D93)","v":0},null,null,null,90,null,null,null,null,null,1]
[null,null,null,null,null,null,null,91,null,null,null,null,null,1]
["Reserveringen","periode",null,"mnd","Nibud norm","opmerking",null,92,null,null,null,null,null,1]
[{"$f":"'budget Nibud'!C66","v":"auto afbetaling of afschrijving"},{"$f":"'budget Nibud'!D66","v":"mnd"},{"$f":"'budget Nibud'!E66","v":0},{"$f":"'budget Nibud'!F66","v":0},{"$f":"'budget Nibud'!G66","v":0},{"$f":"'budget Nibud'!H66","v":" "},{"$f":"'budget Nibud'!I66","v":0},93,{"$f":"'budget Nibud'!K66","v":"r"},{"$f":"'budget Nibud'!L66","v":0},{"$f":"'budget Nibud'!M66","v":0},{"$f":"'budget Nibud'!N66","v":0},{"$f":"'budget Nibud'!O66","v":0},{"$f":"IF(D97<>0,1,0)","v":0}]
[{"$f":"'budget Nibud'!C68","v":"onderhoud auto"},{"$f":"'budget Nibud'!D68","v":"jr"},{"$f":"'budget Nibud'!E68","v":0},{"$f":"'budget Nibud'!F68","v":0},{"$f":"'budget Nibud'!G68","v":0},{"$f":"'budget Nibud'!H68","v":" "},{"$f":"'budget Nibud'!I68","v":0},94,{"$f":"'budget Nibud'!K68","v":"r"},{"$f":"'budget Nibud'!L68","v":0},{"$f":"'budget Nibud'!M68","v":0},{"$f":"'budget Nibud'!N68","v":0},{"$f":"'budget Nibud'!O68","v":0},{"$f":"IF(D98<>0,1,0)","v":0}]
[{"$f":"'budget Nibud'!C87","v":"onderhoud en aanschaf inventaris"},{"$f":"'budget Nibud'!D87","v":"mnd"},{"$f":"'budget Nibud'!E87","v":0},{"$f":"'budget Nibud'!F87","v":0},{"$f":"'budget Nibud'!G87","v":0},{"$f":"'budget Nibud'!H87","v":" "},{"$f":"'budget Nibud'!I87","v":0},95,{"$f":"'budget Nibud'!K87","v":"r"},{"$f":"'budget Nibud'!L87","v":0},{"$f":"'budget Nibud'!M87","v":0},{"$f":"'budget Nibud'!N87","v":0},{"$f":"'budget Nibud'!O87","v":0},{"$f":"IF(D99<>0,1,0)","v":0}]
[{"$f":"'budget Nibud'!C88","v":"onderhoud huis en tuin"},{"$f":"'budget Nibud'!D88","v":"mnd"},{"$f":"'budget Nibud'!E88","v":0},{"$f":"'budget Nibud'!F88","v":0},{"$f":"'budget Nibud'!G88","v":0},{"$f":"'budget Nibud'!H88","v":" "},{"$f":"'budget Nibud'!I88","v":0},96,{"$f":"'budget Nibud'!K88","v":"r"},{"$f":"'budget Nibud'!L88","v":0},{"$f":"'budget Nibud'!M88","v":0},{"$f":"'budget Nibud'!N88","v":0},{"$f":"'budget Nibud'!O88","v":0},{"$f":"IF(D100<>0,1,0)","v":0}]
["totaal",null,null,{"$f":"SUM(D97:D100)","v":0},null,null,null,97,null,null,null,null,null,1]
[null,null,null,null,null,null,null,98,null,null,null,null,null,1]
["afbetalingen","periode",null,"mnd",null,"opmerking",null,99,null,null,null,null,null,1]
[{"$f":"'budget Nibud'!C75","v":"1 afbetaling"},{"$f":"'budget Nibud'!D75","v":"mnd"},{"$f":"'budget Nibud'!E75","v":0},{"$f":"'budget Nibud'!F75","v":0},{"$f":"'budget Nibud'!G75","v":0},{"$f":"'budget Nibud'!H75","v":" "},{"$f":"'budget Nibud'!I75","v":0},100,{"$f":"'budget Nibud'!K75","v":"a"},{"$f":"'budget Nibud'!L75","v":0},{"$f":"'budget Nibud'!M75","v":0},{"$f":"'budget Nibud'!N75","v":0},{"$f":"'budget Nibud'!O75","v":0},{"$f":"IF(D104<>0,1,0)","v":0}]
[{"$f":"'budget Nibud'!C76","v":"2 afbetaling"},{"$f":"'budget Nibud'!D76","v":"mnd"},{"$f":"'budget Nibud'!E76","v":0},{"$f":"'budget Nibud'!F76","v":0},{"$f":"'budget Nibud'!G76","v":0},{"$f":"'budget Nibud'!H76","v":" "},{"$f":"'budget Nibud'!I76","v":0},101,{"$f":"'budget Nibud'!K76","v":"a"},{"$f":"'budget Nibud'!L76","v":0},{"$f":"'budget Nibud'!M76","v":0},{"$f":"'budget Nibud'!N76","v":0},{"$f":"'budget Nibud'!O76","v":0},0]
[{"$f":"'budget Nibud'!C77","v":"3 afbetaling"},{"$f":"'budget Nibud'!D77","v":"mnd"},{"$f":"'budget Nibud'!E77","v":0},{"$f":"'budget Nibud'!F77","v":0},{"$f":"'budget Nibud'!G77","v":0},{"$f":"'budget Nibud'!H77","v":" "},{"$f":"'budget Nibud'!I77","v":0},102,{"$f":"'budget Nibud'!K77","v":"a"},{"$f":"'budget Nibud'!L77","v":0},{"$f":"'budget Nibud'!M77","v":0},{"$f":"'budget Nibud'!N77","v":0},{"$f":"'budget Nibud'!O77","v":0},0]
[{"$f":"'budget Nibud'!C78","v":"4 afbetaling"},{"$f":"'budget Nibud'!D78","v":"mnd"},{"$f":"'budget Nibud'!E78","v":0},{"$f":"'budget Nibud'!F78","v":0},{"$f":"'budget Nibud'!G78","v":0},{"$f":"'budget Nibud'!H78","v":" "},{"$f":"'budget Nibud'!I78","v":0},103,{"$f":"'budget Nibud'!K78","v":"a"},{"$f":"'budget Nibud'!L78","v":0},{"$f":"'budget Nibud'!M78","v":0},{"$f":"'budget Nibud'!N78","v":0},{"$f":"'budget Nibud'!O78","v":0},0]
[{"$f":"'budget Nibud'!C79","v":"5 afbetaling"},{"$f":"'budget Nibud'!D79","v":"mnd"},{"$f":"'budget Nibud'!E79","v":0},{"$f":"'budget Nibud'!F79","v":0},{"$f":"'budget Nibud'!G79","v":0},{"$f":"'budget Nibud'!H79","v":" "},{"$f":"'budget Nibud'!I79","v":0},104,{"$f":"'budget Nibud'!K79","v":"a"},{"$f":"'budget Nibud'!L79","v":0},{"$f":"'budget Nibud'!M79","v":0},{"$f":"'budget Nibud'!N79","v":0},{"$f":"'budget Nibud'!O79","v":0},0]
[{"$f":"'budget Nibud'!C80","v":"6 afbetaling"},{"$f":"'budget Nibud'!D80","v":"mnd"},{"$f":"'budget Nibud'!E80","v":0},{"$f":"'budget Nibud'!F80","v":0},{"$f":"'budget Nibud'!G80","v":0},{"$f":"'budget Nibud'!H80","v":" "},{"$f":"'budget Nibud'!I80","v":0},105,{"$f":"'budget Nibud'!K80","v":"a"},{"$f":"'budget Nibud'!L80","v":0},{"$f":"'budget Nibud'!M80","v":0},{"$f":"'budget Nibud'!N80","v":0},{"$f":"'budget Nibud'!O80","v":0},0]
[{"$f":"'budget Nibud'!C81","v":"7 afbetaling"},{"$f":"'budget Nibud'!D81","v":"mnd"},{"$f":"'budget Nibud'!E81","v":0},{"$f":"'budget Nibud'!F81","v":0},{"$f":"'budget Nibud'!G81","v":0},{"$f":"'budget Nibud'!H81","v":" "},{"$f":"'budget Nibud'!I81","v":0},106,{"$f":"'budget Nibud'!K81","v":"a"},{"$f":"'budget Nibud'!L81","v":0},{"$f":"'budget Nibud'!M81","v":0},{"$f":"'budget Nibud'!N81","v":0},{"$f":"'budget Nibud'!O81","v":0},0]
[{"$f":"'budget Nibud'!C82","v":"8 afbetaling"},{"$f":"'budget Nibud'!D82","v":"mnd"},{"$f":"'budget Nibud'!E82","v":0},{"$f":"'budget Nibud'!F82","v":0},{"$f":"'budget Nibud'!G82","v":0},{"$f":"'budget Nibud'!H82","v":" "},{"$f":"'budget Nibud'!I82","v":0},107,{"$f":"'budget Nibud'!K82","v":"a"},{"$f":"'budget Nibud'!L82","v":0},{"$f":"'budget Nibud'!M82","v":0},{"$f":"'budget Nibud'!N82","v":0},{"$f":"'budget Nibud'!O82","v":0},0]
[{"$f":"'budget Nibud'!C83","v":"9 afbetaling"},{"$f":"'budget Nibud'!D83","v":"mnd"},{"$f":"'budget Nibud'!E83","v":0},{"$f":"'budget Nibud'!F83","v":0},{"$f":"'budget Nibud'!G83","v":0},{"$f":"'budget Nibud'!H83","v":" "},{"$f":"'budget Nibud'!I83","v":0},108,{"$f":"'budget Nibud'!K83","v":"a"},{"$f":"'budget Nibud'!L83","v":0},{"$f":"'budget Nibud'!M83","v":0},{"$f":"'budget Nibud'!N83","v":0},{"$f":"'budget Nibud'!O83","v":0},0]
[{"$f":"'budget Nibud'!C84","v":"10 afbetaling"},{"$f":"'budget Nibud'!D84","v":"mnd"},{"$f":"'budget Nibud'!E84","v":0},{"$f":"'budget Nibud'!F84","v":0},{"$f":"'budget Nibud'!G84","v":0},{"$f":"'budget Nibud'!H84","v":" "},{"$f":"'budget Nibud'!I84","v":0},109,{"$f":"'budget Nibud'!K84","v":"a"},{"$f":"'budget Nibud'!L84","v":0},{"$f":"'budget Nibud'!M84","v":0},{"$f":"'budget Nibud'!N84","v":0},{"$f":"'budget Nibud'!O84","v":0},0]
["totaal",null,null,{"$f":"SUM(D104:D113)","v":0},null,null,null,110,null,{"$f":"SUM(J30:J113)","v":1E-4},{"$f":"SUM(K30:K113)","v":0},{"$f":"SUM(L30:L113)","v":0},{"$f":"SUM(M30:M113)","v":0},1]
[null,null,null,null,null,null,null,111,null,"fix","var","res","afbet",1]
["Afloscapaciteit",null,null,null,null,null,null,112,null,null,null,null,null,1]
["inkomsten totaal","mnd",null,{"$f":"D27","v":0},null,{"$f":"'budget Nibud'!H108","v":0},null,113,null,null,null,null,null,{"$f":"IF(D117<>0,1,0)","v":0}]
["uitgaven totaal","mnd",null,{"$f":"D65+D94+D101+D114","v":1E-4},null,{"$f":"'budget Nibud'!H109","v":0},null,114,null,null,null,null,null,1]
["nog te besteden","mnd",null,{"$f":"D117-D118","v":-1E-4},null,{"$f":"'budget Nibud'!H110","v":0},null,115,null,null,null,null,null,1]
["aflossen schulden","mnd",null,{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},null,116,null,null,null,null,null,{"$error":"#REF!"}]
["vrij uit te geven","mnd",null,{"$f":"D119-D120","v":{"$error":"#REF!"}},null,{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},null,117,null,null,null,null,null,{"$error":"#REF!"}]
[{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},null,118,null,null,null,null,null,{"$error":"#REF!"}]
[{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},null,119,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,120,null,null,null,null,null,1]
["schulden",null,null,null,{"$f":"'budget Nibud'!G112","v":"regeling ja/nee"},"opmerking",null,121,null,null,null,null,null,1]
[{"$f":"'budget Nibud'!C113","v":"belastingdienst"},{"$f":"'budget Nibud'!D113","v":0},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E113","v":0}," "," ",null,122,null,null,null,null,null,{"$f":"IF(D126<>0,1,0)","v":0}]
[{"$f":"'budget Nibud'!C114","v":"deurwaarder 1"},{"$f":"'budget Nibud'!D114","v":0},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E114","v":0}," "," ",null,123,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C115","v":"deurwaarder 2"},{"$f":"'budget Nibud'!D115","v":0},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E115","v":0}," "," ",null,124,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C116","v":"deurwaarder 3"},{"$f":"'budget Nibud'!D116","v":0},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E116","v":0}," "," ",null,125,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C117","v":"deurwaarder 4"},{"$f":"'budget Nibud'!D117","v":0},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E117","v":0}," "," ",null,126,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C118","v":"deurwaarder 5"},{"$f":"'budget Nibud'!D118","v":0},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E118","v":0}," "," ",null,127,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C119","v":"deurwaarder 6"},{"$f":"'budget Nibud'!D119","v":" "},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E119","v":0}," "," ",null,128,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C120","v":"deurwaarder 7"},{"$f":"'budget Nibud'!D120","v":" "},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E120","v":0}," "," ",null,129,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C121","v":"deurwaarder 8"},{"$f":"'budget Nibud'!D121","v":" "},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E121","v":0}," "," ",null,130,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C122","v":"deurwaarder 9"},{"$f":"'budget Nibud'!D122","v":" "},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E122","v":0}," "," ",null,131,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C123","v":"deurwaarder 10"},{"$f":"'budget Nibud'!D123","v":" "},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E123","v":0}," "," ",null,132,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C124","v":"huur"},{"$f":"'budget Nibud'!D124","v":" "},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E124","v":0}," "," ",null,133,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C125","v":"energie"},{"$f":"'budget Nibud'!D125","v":" "},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E125","v":0}," "," ",null,134,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C126","v":"zkv zorgverzekering"},{"$f":"'budget Nibud'!D126","v":" "},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E126","v":0}," "," ",null,135,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C127","v":"gemeente"},{"$f":"'budget Nibud'!D127","v":" "},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E127","v":0}," "," ",null,136,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C128","v":"DUO lening voor studie"},{"$f":"'budget Nibud'!D128","v":" "},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E128","v":0}," "," ",null,137,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C129","v":"CJIB"},{"$f":"'budget Nibud'!D129","v":" "},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E129","v":0}," "," ",null,138,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C130","v":"pers lening/doorlopend krediet"},{"$f":"'budget Nibud'!D130","v":" "},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E130","v":0}," "," ",null,139,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C131","v":"roodstand betaalrekening"},{"$f":"'budget Nibud'!D131","v":" "},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E131","v":0}," "," ",null,140,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C132","v":"postorderbedrijf"},{"$f":"'budget Nibud'!D132","v":" "},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E132","v":0}," "," ",null,141,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C133","v":"overig 1"},{"$f":"'budget Nibud'!D133","v":" "},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E133","v":0}," "," ",null,142,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C134","v":"overig 2"},{"$f":"'budget Nibud'!D134","v":" "},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E134","v":0}," "," ",null,143,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C135","v":"overig 3"},{"$f":"'budget Nibud'!D135","v":" "},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E135","v":0}," "," ",null,144,null,null,null,null,null,0]
["totaal",null,null,{"$f":"SUM(D126:D148)","v":0},null,null,null,145,null,null,null,null,null,1]
[null,null,null,null,null,null,null,146,null,null,null,null,null,1]
["bijzondere inkomsten",null,null,null,null,"opmerking",null,147,null,null,null,null,null,1]
[{"$f":"'budget Nibud'!C139","v":"vakantiegeld"},{"$f":"'budget Nibud'!D139","v":" "},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E139","v":0},{"$f":"'budget Nibud'!G139","v":" "},{"$f":"'budget Nibud'!H139","v":"wordt doorgaans in mei uitgekeerd"},null,148,null,null,null,null,null,{"$f":"IF(D152<>0,1,0)","v":0}]
[{"$f":"'budget Nibud'!C140","v":"teruggaaf IB vorig jaar"},{"$f":"'budget Nibud'!D140","v":" "},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E140","v":0},{"$f":"'budget Nibud'!G140","v":" "},{"$f":"'budget Nibud'!H140","v":" "},null,149,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C141","v":"overig 1"},{"$f":"'budget Nibud'!D141","v":" "},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E141","v":0},{"$f":"'budget Nibud'!G141","v":" "},{"$f":"'budget Nibud'!H141","v":" "},null,150,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C142","v":"overig 2"},{"$f":"'budget Nibud'!D142","v":" "},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E142","v":0},{"$f":"'budget Nibud'!G142","v":" "},{"$f":"'budget Nibud'!H142","v":" "},null,151,null,null,null,null,null,0]
[{"$f":"'budget Nibud'!C143","v":"overig 3"},{"$f":"'budget Nibud'!D143","v":" "},{"$f":"'budget Nibud'!#REF!","v":{"$error":"#REF!"}},{"$f":"'budget Nibud'!E143","v":0},{"$f":"'budget Nibud'!G143","v":" "},{"$f":"'budget Nibud'!H143","v":" "},null,152,null,null,null,null,null,0]
["totaal",null,null,{"$f":"SUM(D152:D156)","v":0},null,null,null,153,null,null,null,null,null,0]

{"sheet":"logboek","index":6,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
["budgetplan"]
["naam",{"$f":"persoonsgegevens!B2","v":0}]
["update",{"$f":"persoonsgegevens!B3","v":"2022-04-01"}]
[]
["Logboek","Alleen de grijze vakken gebruiken!"]
[{"$f":"B3","v":"2022-04-01"},"\"Lorem ipsum dolor sit amet, consectetur adipiscing elit, sed do eiusmod tempor incididunt ut labore et dolore magna aliqua. Ut enim ad minim veniam, quis nostrud exercitation ullamco laboris nisi ut aliquip ex ea commodo consequat. Duis aute irure dolor in reprehenderit in voluptate velit esse cillum dolore eu fugiat nulla pariatur. Excepteur sint occaecat cupidatat non proident, sunt in culpa qui officia deserunt mollit anim id est laborum.\""]

{"sheet":"afbetaalschema","index":7,"n_rows":70,"n_cols":56,"rows_kept":70,"cut":false,"hidden":false,"merged":[[6,6,6,9],[6,11,6,14],[6,46,6,49],[0,1,0,4],[1,1,1,4],[2,1,2,4],[6,1,6,4],[6,16,6,19],[6,21,6,24],[6,26,6,29],[6,31,6,34],[6,36,6,39],[6,41,6,44]]}
["budgetplan"]
["naam",{"$f":"persoonsgegevens!B2","v":0}]
["update",{"$f":"persoonsgegevens!B3","v":"2022-04-01"}]
[]
["afbetaalschema",null,"Alleen de grijze vakken gebruiken!"]
[]
["schuldeiser",1,null,null,null,null,2,null,null,null,null,3,null,null,null,null,4,null,null,null,null,5,null,null,null,null,6,null,null,null,null,7,null,null,null,null,8,null,null,null,null,9,null,null,null,null,10,null,null,null,null,"aflossing"]
["bedrag totaal","bedrag",null,null,"aflossing",null,"bedrag",null,null,"aflossing",null,"bedrag",null,null,"aflossing",null,"bedrag",null,null,"aflossing",null,"bedrag",null,null,"aflossing",null,"bedrag",null,null,"aflossing",null,"bedrag",null,null,"aflossing",null,"bedrag",null,null,"aflossing",null,"bedrag",null,null,"aflossing",null,"bedrag",null,null,"aflossing",null,"totaal"]
[{"$f":"B9+G9+L9+Q9+V9+AA9+AF9+AK9+AP9+AU9","v":0},0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,0,null,null,0,null,"per maand"]
[null,"mnd","extra","tot","cum",null,"mnd","extra","tot","cum",null,"mnd","extra","tot","cum",null,"mnd","extra","tot","cum",null,"mnd","extra","tot","cum",null,"mnd","extra","tot","cum",null,"mnd","extra","tot","cum",null,"mnd","extra","tot","cum",null,"mnd","extra","tot","cum",null,"mnd","extra","tot","cum",null,null,"mnd"]
["2022-04-25",{"$f":"E9","v":0},0,{"$f":"B11+C11","v":0},{"$f":"B11+C11","v":0},null,{"$f":"J9","v":0},0,{"$f":"G11+H11","v":0},{"$f":"G11+H11","v":0},null,{"$f":"O9","v":0},0,{"$f":"L11+M11","v":0},{"$f":"L11+M11","v":0},null,{"$f":"T9","v":0},0,{"$f":"Q11+R11","v":0},{"$f":"Q11+R11","v":0},null,{"$f":"Y9","v":0},0,{"$f":"V11+W11","v":0},{"$f":"V11+W11","v":0},null,{"$f":"AD9","v":0},0,{"$f":"AA11+AB11","v":0},{"$f":"AA11+AB11","v":0},null,{"$f":"AI9","v":0},0,{"$f":"AF11+AG11","v":0},{"$f":"AF11+AG11","v":0},null,{"$f":"AN9","v":0},0,{"$f":"AK11+AL11","v":0},{"$f":"AK11+AL11","v":0},null,{"$f":"AS9","v":0},0,{"$f":"AP11+AQ11","v":0},{"$f":"AP11+AQ11","v":0},null,{"$f":"AX9","v":0},0,{"$f":"AU11+AV11","v":0},{"$f":"AU11+AV11","v":0},null,{"$f":"AW11+AR11+AM11+AH11+N11+AC11+X11+S11+I11+D11","v":0},1,{"$f":"A11","v":"2022-04-25"}]
[{"$f":"EDATE(A11,1)","v":"2022-05-25"},{"$f":"IF($B$9-E11<B11,$B$9-E11,B11)","v":0},0,0,{"$f":"IF(E11+B12+C12=E11,0,E11+B12+C12)","v":0},null,{"$f":"IF($G$9-J11<G11,$G$9-J11,G11)","v":0},0,{"$f":"G12+H12","v":0},{"$f":"IF(J11+G12+H12=J11,0,J11+G12+H12)","v":0},null,{"$f":"IF($L$9-O11<L11,$L$9-O11,L11)","v":0},0,{"$f":"L12+M12","v":0},{"$f":"IF(O11+L12+M12=O11,0,O11+L12+M12)","v":0},null,{"$f":"IF($Q$9-T11<Q11,$Q$9-T11,Q11)","v":0},0,{"$f":"Q12+R12","v":0},{"$f":"IF(T11+Q12+R12=T11,0,T11+Q12+R12)","v":0},null,{"$f":"IF($V$9-Y11<V11,$V$9-Y11,V11)","v":0},0,{"$f":"V12+W12","v":0},{"$f":"IF(Y11+V12+W12=Y11,0,Y11+V12+W12)","v":0},null,{"$f":"IF($AA$9-AD11<AA11,$AA$9-AD11,AA11)","v":0},0,{"$f":"AA12+AB12","v":0},{"$f":"IF(AD11+AA12+AB12=AD11,0,AD11+AA12+AB12)","v":0},null,{"$f":"IF($AF$9-AI11<AF11,$AF$9-AI11,AF11)","v":0},0,{"$f":"AF12+AG12","v":0},{"$f":"IF(AI11+AF12+AG12=AI11,0,AI11+AF12+AG12)","v":0},null,{"$f":"IF($AK$9-AN11<AK11,$AK$9-AN11,AK11)","v":0},0,{"$f":"AK12+AL12","v":0},{"$f":"IF(AN11+AK12+AL12=AN11,0,AN11+AK12+AL12)","v":0},null,{"$f":"IF($AP$9-AS11<AP11,$AP$9-AS11,AP11)","v":0},0,{"$f":"AP12+AQ12","v":0},{"$f":"IF(AS11+AP12+AQ12=AS11,0,AS11+AP12+AQ12)","v":0},null,{"$f":"IF($AU$9-AX11<AU11,$AU$9-AX11,AU11)","v":0},0,{"$f":"AU12+AV12","v":0},{"$f":"IF(AX11+AU12+AV12=AX11,0,AX11+AU12+AV12)","v":0},null,{"$f":"AW12+AR12+AM12+AH12+N12+AC12+X12+S12+I12+D12","v":0},2,"2022-05-25"]
[{"$f":"EDATE(A12,1)","v":"2022-06-25"},0,0,0,0,null,{"$f":"IF($G$9-J12<G12,$G$9-J12,G12)","v":0},0,{"$f":"G13+H13","v":0},{"$f":"IF(J12+G13+H13=J12,0,J12+G13+H13)","v":0},null,{"$f":"IF($L$9-O12<L12,$L$9-O12,L12)","v":0},0,{"$f":"L13+M13","v":0},{"$f":"IF(O12+L13+M13=O12,0,O12+L13+M13)","v":0},null,{"$f":"IF($Q$9-T12<Q12,$Q$9-T12,Q12)","v":0},0,{"$f":"Q13+R13","v":0},{"$f":"IF(T12+Q13+R13=T12,0,T12+Q13+R13)","v":0},null,{"$f":"IF($V$9-Y12<V12,$V$9-Y12,V12)","v":0},0,{"$f":"V13+W13","v":0},{"$f":"IF(Y12+V13+W13=Y12,0,Y12+V13+W13)","v":0},null,{"$f":"IF($AA$9-AD12<AA12,$AA$9-AD12,AA12)","v":0},0,{"$f":"AA13+AB13","v":0},{"$f":"IF(AD12+AA13+AB13=AD12,0,AD12+AA13+AB13)","v":0},null,{"$f":"IF($AF$9-AI12<AF12,$AF$9-AI12,AF12)","v":0},0,{"$f":"AF13+AG13","v":0},{"$f":"IF(AI12+AF13+AG13=AI12,0,AI12+AF13+AG13)","v":0},null,{"$f":"IF($AK$9-AN12<AK12,$AK$9-AN12,AK12)","v":0},0,{"$f":"AK13+AL13","v":0},{"$f":"IF(AN12+AK13+AL13=AN12,0,AN12+AK13+AL13)","v":0},null,{"$f":"IF($AP$9-AS12<AP12,$AP$9-AS12,AP12)","v":0},0,{"$f":"AP13+AQ13","v":0},{"$f":"IF(AS12+AP13+AQ13=AS12,0,AS12+AP13+AQ13)","v":0},null,{"$f":"IF($AU$9-AX12<AU12,$AU$9-AX12,AU12)","v":0},0,{"$f":"AU13+AV13","v":0},{"$f":"IF(AX12+AU13+AV13=AX12,0,AX12+AU13+AV13)","v":0},null,{"$f":"AW13+AR13+AM13+AH13+N13+AC13+X13+S13+I13+D13","v":0},3,"2022-06-25"]
["2022-07-25",0,0,0,0,null,0,0,0,0,null,{"$f":"IF($L$9-O13<L13,$L$9-O13,L13)","v":0},0,{"$f":"L14+M14","v":0},{"$f":"IF(O13+L14+M14=O13,0,O13+L14+M14)","v":0},null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,4,"2022-07-25"]
["2022-08-25",0,0,0,0,null,{"$f":"IF($G$9-J14<G14,$G$9-J14,G14)","v":0},0,{"$f":"G15+H15","v":0},{"$f":"IF(J14+G15+H15=J14,0,J14+G15+H15)","v":0},null,{"$f":"IF($L$9-O14<L14,$L$9-O14,L14)","v":0},0,{"$f":"L15+M15","v":0},{"$f":"IF(O14+L15+M15=O14,0,O14+L15+M15)","v":0},null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,5,"2022-08-25"]
["2022-09-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,6,"2022-09-25",null," "]
["2022-10-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,7,"2022-10-25"]
["2022-11-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,8,"2022-11-25"]
["2022-12-25",{"$f":"IF($B$9-E18<B18,$B$9-E18,B18)","v":0},0,{"$f":"B19+C19","v":0},{"$f":"IF(E18+B19+C19=E18,0,E18+B19+C19)","v":0},null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,9,"2022-12-25"]
["2023-01-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,10,"2023-01-25"]
["2023-02-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,11,"2023-02-25"]
["2023-03-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,12,"2023-03-25"]
["2023-04-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,13,"2023-04-25"]
["2023-05-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,14,"2023-05-25"]
["2023-06-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,15,"2023-06-25"]
["2023-07-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,16,"2023-07-25"]
["2023-08-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,17,"2023-08-25"]
["2023-09-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,18,"2023-09-25"]
["2023-10-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,19,"2023-10-25"]
["2023-11-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,20,"2023-11-25"]
["2023-12-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,21,"2023-12-25"]
["2024-01-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,22,"2024-01-25"]
["2024-02-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,23,"2024-02-25"]
["2024-03-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,24,"2024-03-25"]
["2024-04-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,25,"2024-04-25"]
["2024-05-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,26,"2024-05-25"]
["2024-06-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,27,"2024-06-25"]
["2024-07-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,28,"2024-07-25"]
["2024-08-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,29,"2024-08-25"]
["2024-09-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,30,"2024-09-25"]
["2024-10-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,31,"2024-10-25"]
["2024-11-25",{"$f":"IF($B$9-E41<B41,$B$9-E41,B41)","v":0},0,{"$f":"B42+C42","v":0},{"$f":"IF(E41+B42+C42=E41,0,E41+B42+C42)","v":0},null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,32,"2024-11-25"]
["2024-12-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,33,{"$f":"A43","v":"2024-12-25"}]
["2025-01-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,34,"2025-01-25"]
["2025-02-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,35,"2025-02-25"]
["2025-03-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,36,"2025-03-25"]
["2025-04-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,37,"2025-04-25"]
["2025-05-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,38,"2025-05-25"]
["2025-06-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,39,"2025-06-25"]
["2025-07-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,40,"2025-07-25"]
["2025-08-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,41,"2025-08-25"]
["2025-09-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,42,"2025-09-25"]
["2025-10-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,43,"2025-10-25"]
["2025-11-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,44,"2025-11-25"]
["2025-12-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,45,"2025-12-25"]
["2026-01-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,46,"2026-01-25"]
["2026-02-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,47,"2026-02-25"]
["2026-03-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,48,"2026-03-25"]
["2026-04-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,49,"2026-04-25"]
["2026-05-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,50,"2026-05-25"]
["2026-06-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,51,"2026-06-25"]
["2026-07-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,52,"2026-07-25"]
["2026-08-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,53,"2026-08-25"]
["2026-09-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,54,"2026-09-25"]
["2026-10-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,55,"2026-10-25"]
["2026-11-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,56,"2026-11-25"]
["2026-12-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,57,"2026-12-25"]
["2027-01-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,58,"2027-01-25"]
["2027-02-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,59,"2027-02-25"]
["2027-03-25",0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,60,"2027-03-25"]

{"sheet":"overzicht schulden","index":8,"n_rows":16,"n_cols":11,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["Overzicht van schulden "]
["Naam",{"$f":"persoonsgegevens!B2","v":0}]
["Update",{"$f":"persoonsgegevens!B3","v":"2022-04-01"}]
[]
["nr","schuldeiser","schuldeiser","telefoon","mailadres","mijn' site van de schuldeiser","Bedrag ","dossiernr","datum","status","opmerkingen"]
[null,null,"oorsprong",null,null,null,null,null,"laatste brief"]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]

{"sheet":"kosten voeding en kleding","index":9,"n_rows":20,"n_cols":14,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Nibud norm 2022 voeding",null,null,null,null,null,null,null,null,null,null,"Nibud norm 2022 kleding"]
[]
[]
[]
[]
[]
[]
["gezinsgrootte",null,1,null,2,null,3,null,"4 of meer",null,null,"gezinsgrootte vanaf 12jr"]
["kind","1tm3jr",2.78,null,2.5299999999999998,null,2.02,null,1.77,null,null,"per maand",null,{"$f":"56*N8","v":0}]
["kind","4tm8jr",3.76,null,3.42,null,2.74,null,2.39,null,null,0.75,null,{"$f":"N9*$L$10","v":0}]
["kind","9tm13jr",6.15,null,5.59,null,4.47,null,3.91]
["man","14tm50jr",7.42,null,6.75,null,5.4,null,4.7300000000000004]
["vrouw","14tm50jr",6.64,null,6.04,null,4.83,null,4.2300000000000004]
["man","51tm69jr",7.06,null,6.42,null,5.14,null,4.49]
["vrouw","51tm69jr",6.67,null,6.06,null,4.8499999999999996,null,4.24]
["m/v","70+jr",7.02,null,6.38,null,5.0999999999999996,null,4.47]
[]
["per dag",null,{"$f":"D9*C9+D10*C10+D11*C11+D12*C12+D13*C13+D14*C14+D15*C15+D16*C16","v":0},null,{"$f":"F9*E9+F10*E10+F11*E11+F12*E12+F13*E13+F14*E14+F15*E15+F16*E16","v":0},null,{"$f":"H9*G9+H10*G10+H11*G11+H12*G12+H13*G13+H14*G14+H15*G15+H16*G16","v":0},null,{"$f":"J9*I9+J10*I10+J11*I11+J12*I12+J13*I13+J14*I14+J15*I15+J16*I16","v":0}]
["per maand",null,{"$f":"C18*365/12","v":0},null,{"$f":"E18*365/12","v":0},null,{"$f":"G18*365/12","v":0},null,{"$f":"I18*365/12","v":0}]
[0.75,null,{"$f":"C19*$A$20","v":0},null,{"$f":"E19*$A$20","v":0},null,{"$f":"G19*$A$20","v":0},null,{"$f":"I19*$A$20","v":0}]