{"text_format":"2","workbook":"xls","n_sheets":6,"sheets":["Omschr. directe activiteiten","Kosten directe activiteiten","Exploitatiekosten","Kosten indirecte activiteiten","Inkomsten","Samenvatting kostenrealisatie"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":5,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"Omschr. directe activiteiten","index":0,"n_rows":104,"n_cols":4,"rows_kept":104,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Naam project:"]
["Naam aanvrager:"]
[]
["Nummer","Soort activiteit","Omschrijving","Aantal deelnemers"]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75]
[76]
[77]
[78]
[79]
[80]
[81]
[82]
[83]
[84]
[85]
[86]
[87]
[88]
[89]
[90]
[91]
[92]
[93]
[94]
[95]
[96]
[97]
[98]
[99]
[100]

{"sheet":"Kosten directe activiteiten","index":1,"n_rows":110,"n_cols":9,"rows_kept":110,"cut":false,"hidden":false,"merged":[[109,0,114,3],[1,0,1,1],[0,0,0,1]],"flags":["formulas_cached_only"]}
["Naam project:",null,0]
["Naam aanvrager:",null,0]
[]
[null,null,"Externe kosten",null,null,"Interne kosten "]
["Nummer","Soort activiteit","deelnemers","prijs","subtotaal","uren","tarief","subtotaal","totaal"]
[1,0,0,null,0,null,null,0,0]
[2,0,0,null,0,null,null,0,0]
[3,0,0,null,0,null,null,0,0]
[4,0,0,null,0,null,null,0,0]
[5,0,0,null,0,null,null,0,0]
[6,0,0,null,0,null,null,0,0]
[7,0,0,null,0,null,null,0,0]
[8,0,0,null,0,null,null,0,0]
[9,0,0,null,0,null,null,0,0]
[10,0,0,null,0,null,null,0,0]
[11,0,0,null,0,null,null,0,0]
[12,0,0,null,0,null,null,0,0]
[13,0,0,null,0,null,null,0,0]
[14,0,0,null,0,null,null,0,0]
[15,0,0,null,0,null,null,0,0]
[16,0,0,null,0,null,null,0,0]
[17,0,0,null,0,null,null,0,0]
[18,0,0,null,0,null,null,0,0]
[19,0,0,null,0,null,null,0,0]
[20,0,0,null,0,null,null,0,0]
[21,0,0,null,0,null,null,0,0]
[22,0,0,null,0,null,null,0,0]
[23,0,0,null,0,null,null,0,0]
[24,0,0,null,0,null,null,0,0]
[25,0,0,null,0,null,null,0,0]
[26,0,0,null,0,null,null,0,0]
[27,0,0,null,0,null,null,0,0]
[28,0,0,null,0,null,null,0,0]
[29,0,0,null,0,null,null,0,0]
[30,0,0,null,0,null,null,0,0]
[31,0,0,null,0,null,null,0,0]
[32,0,0,null,0,null,null,0,0]
[33,0,0,null,0,null,null,0,0]
[34,0,0,null,0,null,null,0,0]
[35,0,0,null,0,null,null,0,0]
[36,0,0,null,0,null,null,0,0]
[37,0,0,null,0,null,null,0,0]
[38,0,0,null,0,null,null,0,0]
[39,0,0,null,0,null,null,0,0]
[40,0,0,null,0,null,null,0,0]
[41,0,0,null,0,null,null,0,0]
[42,0,0,null,0,null,null,0,0]
[43,0,0,null,0,null,null,0,0]
[44,0,0,null,0,null,null,0,0]
[45,0,0,null,0,null,null,0,0]
[46,0,0,null,0,null,null,0,0]
[47,0,0,null,0,null,null,0,0]
[48,0,0,null,0,null,null,0,0]
[49,0,0,null,0,null,null,0,0]
[50,0,0,null,0,null,null,0,0]
[51,0,0,null,0,null,null,0,0]
[52,0,0,null,0,null,null,0,0]
[53,0,0,null,0,null,null,0,0]
[54,0,0,null,0,null,null,0,0]
[55,0,0,null,0,null,null,0,0]
[56,0,0,null,0,null,null,0,0]
[57,0,0,null,0,null,null,0,0]
[58,0,0,null,0,null,null,0,0]
[59,0,0,null,0,null,null,0,0]
[60,0,0,null,0,null,null,0,0]
[61,0,0,null,0,null,null,0,0]
[62,0,0,null,0,null,null,0,0]
[63,0,0,null,0,null,null,0,0]
[64,0,0,null,0,null,null,0,0]
[65,0,0,null,0,null,null,0,0]
[66,0,0,null,0,null,null,0,0]
[67,0,0,null,0,null,null,0,0]
[68,0,0,null,0,null,null,0,0]
[69,0,0,null,0,null,null,0,0]
[70,0,0,null,0,null,null,0,0]
[71,0,0,null,0,null,null,0,0]
[72,0,0,null,0,null,null,0,0]
[73,0,0,null,0,null,null,0,0]
[74,0,0,null,0,null,null,0,0]
[75,0,0,null,0,null,null,0,0]
[76,0,0,null,0,null,null,0,0]
[77,0,0,null,0,null,null,0,0]
[78,0,0,null,0,null,null,0,0]
[79,0,0,null,0,null,null,0,0]
[80,0,0,null,0,null,null,0,0]
[81,0,0,null,0,null,null,0,0]
[82,0,0,null,0,null,null,0,0]
[83,0,0,null,0,null,null,0,0]
[84,0,0,null,0,null,null,0,0]
[85,0,0,null,0,null,null,0,0]
[86,0,0,null,0,null,null,0,0]
[87,0,0,null,0,null,null,0,0]
[88,0,0,null,0,null,null,0,0]
[89,0,0,null,0,null,null,0,0]
[90,0,0,null,0,null,null,0,0]
[91,0,0,null,0,null,null,0,0]
[92,0,0,null,0,null,null,0,0]
[93,0,0,null,0,null,null,0,0]
[94,0,0,null,0,null,null,0,0]
[95,0,0,null,0,null,null,0,0]
[96,0,0,null,0,null,null,0,0]
[97,0,0,null,0,null,null,0,0]
[98,0,0,null,0,null,null,0,0]
[99,0,0,null,0,null,null,0,0]
[100,0,0,null,0,null,null,0,0]
[{"$nulls":4},0,null,null,0,0]
[]
[]
["Eventuele toelichting"]
["K"]

{"sheet":"Exploitatiekosten","index":2,"n_rows":32,"n_cols":4,"rows_kept":32,"cut":false,"hidden":false,"merged":[[32,0,35,3],[0,1,0,3],[1,1,1,3]],"flags":["formulas_cached_only"]}
["Naam project:",0]
["Naam aanvrager:",0]
[]
["Exploitatiekosten gerelateerd aan directe activiteiten (zie art. 3.1.1 onder b van de Subsidieregeling)"]
["Omschrijving","Hoeveelheid ","Kosten","Totaal"]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
["Totaal Exploitatiekosten gerelateerd aan directe activiteiten",null,null,0]
[]
["Exploitatiekosten gerelateerd aan indirecte activiteiten (zie art. 3.1.1 onder c van de Subsidieregeling)"]
["Omschrijving","Hoeveelheid ","Kosten","Totaal"]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
["Totaal Exploitatiekosten gerelateerd aan indirecte actviteiten",null,null,0]
[]
["Totaal Exploitatiekosten",null,null,0]
[]
["Eventuele toelichting"]

{"sheet":"Kosten indirecte activiteiten","index":3,"n_rows":28,"n_cols":8,"rows_kept":28,"cut":false,"hidden":false,"merged":[[12,0,17,3],[28,0,33,3],[0,1,0,2],[1,1,1,2]],"flags":["formulas_cached_only"]}
["Naam project:",0]
["Naam aanvrager:",0]
[]
["Kosten indirecte activiteiten aanvrager","Externe kosten",null,"Subtotaal","Interne kosten",null,"Subtotaal","Totaal"]
[null,"uren","prijs",null,"uren","prijs"]
["Projectleiding/Coordinatie",null,null,0,null,null,0,0]
["Administratie",null,null,0,null,null,0,0]
["Overige indirecte activiteiten (denk aan de toelichting hieronder)",null,null,0,null,null,0,0]
["Subtotaal kosten indirecte activiteiten aanvrager",null,null,0,null,null,0,0]
[]
[]
["Eventuele toelichting"]
{"$rows_empty":8}
["Kosten activiteiten na afloop projectperiode aanvrager","Externe kosten",null,"Subtotaal","Interne kosten",null,"Subtotaal","Totaal"]
[null,"uren","prijs",null,"uren","prijs"]
["Projectleiding/Coordinatie",null,null,0,null,null,0,0]
["Administratie",null,null,0,null,null,0,0]
["Subtotaal kosten activiteiten na afloop aanvrager",null,null,0,null,null,0,0]
[]
[]
["Eventuele toelichting"]

{"sheet":"Inkomsten","index":4,"n_rows":18,"n_cols":2,"rows_kept":18,"cut":false,"hidden":false,"merged":[[18,0,23,3]],"flags":["formulas_cached_only"]}
["Naam project:",0]
["Naam aanvrager:",0]
[]
["Inkomsten op het project"]
{"$rows_empty":10}
["Totaal inkomsten",0]
[]
[]
["Eventuele toelichting"]

{"sheet":"Samenvatting kostenrealisatie","index":5,"n_rows":32,"n_cols":3,"rows_kept":32,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Naam project:",0]
["Naam aanvrager:",0]
[]
["Samenvatting Realisatie"]
[null,null,"Subtotaal"]
["Directe activiteiten"]
["Reintegratie",0]
[null,null,0]
["Exploitatiekosten"]
["Exploitatiekosten gerelateerd aan directe activiteiten",0]
["Exploitatiekosten gerelateerd aan indirecte activiteiten",0]
[null,null,0]
["Indirecte activiteiten"]
["Projectleiding/Coordinatie",0]
["Administratie",0]
["Overige indirecte activiteiten",0]
[null,null,0]
["Activiteiten na afloop"]
["Projectleiding/Coordinatie",0]
["Administratie",0]
[null,null,0]
["Inkomsten"]
["Inkomsten van het project",0]
[null,null,0]
[]
["Totale projectkosten",null,0]
[]
["Kerngegevens"]
["Omvang overhead (kosten indirecte activiteiten+ kosten activiteiten na afloop)",0]
["Verhouding overhead ",{"$error":"#DIV/0!"}]
["Omvang exploitatiekosten",0]
["Verhouding exploitatiekosten/ totale projectkosten",{"$error":"#DIV/0!"}]