{"text_format":"2","workbook":"xls","n_sheets":6,"sheets":["Omschr. directe activiteiten","Kosten directe activiteiten","Exploitatiekosten","Kosten indirecte activiteiten","Inkomsten","Samenvatting begroting"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":6,"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":34,"n_cols":7,"rows_kept":34,"cut":false,"hidden":false,"merged":[[0,3,0,4],[1,3,1,4],[0,0,0,1],[1,0,1,1]],"flags":["formulas_cached_only"]}
["Naam project:"]
["Naam aanvrager:"]
[]
["Nummer","Naam","Soort activiteit","Omschrijving","Aantal deelnemers"]
[1]
[2,{"$nulls":5},"Directe Activitieten"]
[3,{"$nulls":4},1,"Re-integratietrajecten"]
[4,{"$nulls":4},2,"Begeleiden naar een baan"]
[5,{"$nulls":4},3,"Begeleiden naar stage (werkervaringsplaats zonder arbeidsoverenkomst)"]
[6,{"$nulls":4},4,"Begeleiden naar een leerwerkbaan"]
[7,{"$nulls":4},5,"Jongeren langer op school houden"]
[8,{"$nulls":4},6,"Begeleiden kwetsbare jongeren"]
[9,{"$nulls":4},7,"Scholing"]
[10,{"$nulls":4},8,"Verstrekken loonkostensubsidies"]
[11,{"$nulls":4},9,"Voorkomen jeugdwerkelooshied"]
[12,{"$nulls":4},10,"Overige activiteiten"]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]

{"sheet":"Kosten directe activiteiten","index":1,"n_rows":39,"n_cols":10,"rows_kept":39,"cut":false,"hidden":false,"merged":[[38,4,38,9],[39,0,44,9],[1,3,1,9],[0,3,0,9],[0,0,0,1],[1,0,1,1]],"flags":["formulas_cached_only"]}
["Naam project:",null,0]
["Naam aanvrager:",null,0]
[]
[null,null,null,"Externe kosten",null,null,"Interne kosten (instructiekosten)"]
["Nummer","Naam","Soort activiteit","deelnemers","prijs","subtotaal","uren","tarief","subtotaal","totaal"]
[1,0,0,0,null,0,null,null,0,0]
[2,0,0,0,null,0,null,null,0,0]
[3,0,0,0,null,0,null,null,0,0]
[4,0,0,0,null,0,null,null,0,0]
[5,0,0,0,null,0,null,null,0,0]
[6,0,0,0,null,0,null,null,0,0]
[7,0,0,0,null,0,null,null,0,0]
[8,0,0,0,null,0,null,null,0,0]
[9,0,0,0,null,0,null,null,0,0]
[10,0,0,0,null,0,null,null,0,0]
[11,0,0,0,null,0,null,null,0,0]
[12,0,0,0,null,0,null,null,0,0]
[13,0,0,0,null,0,null,null,0,0]
[14,0,0,0,null,0,null,null,0,0]
[15,0,0,0,null,0,null,null,0,0]
[16,0,0,0,null,0,null,null,0,0]
[17,0,0,0,null,0,null,null,0,0]
[18,0,0,0,null,0,null,null,0,0]
[19,0,0,0,null,0,null,null,0,0]
[20,0,0,0,null,0,null,null,0,0]
[21,0,0,0,null,0,null,null,0,0]
[22,0,0,0,null,0,null,null,0,0]
[23,0,0,0,null,0,null,null,0,0]
[24,0,0,0,null,0,null,null,0,0]
[25,0,0,0,null,0,null,null,0,0]
[26,0,0,0,null,0,null,null,0,0]
[27,0,0,0,null,0,null,null,0,0]
[28,0,0,0,null,0,null,null,0,0]
[29,0,0,0,null,0,null,null,0,0]
[30,0,0,0,null,0,null,null,0,0]
[{"$nulls":5},0,null,null,0,0]
[]
[]
["Eventuele toelichting"]

{"sheet":"Exploitatiekosten","index":2,"n_rows":26,"n_cols":5,"rows_kept":26,"cut":false,"hidden":false,"merged":[[26,0,29,4]],"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]
["Totaal Exploitatiekosten gerelateerd aan directe activiteiten",null,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]
["Totaal Exploitatiekosten gerelateerd aan indirecte actviteiten",null,null,null,0]
[]
["Totaal Exploitatiekosten",null,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],[0,1,0,7],[1,1,1,7]],"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],[0,1,0,3],[1,1,1,3]],"flags":["formulas_cached_only"]}
["Naam project:",0]
["Naam aanvrager:",0]
[]
["Inkomsten op het project"]
{"$rows_empty":10}
["Totaal inkomsten",0]
[]
[]
["Eventuele toelichting"]

{"sheet":"Samenvatting begroting","index":5,"n_rows":40,"n_cols":4,"rows_kept":40,"cut":false,"hidden":false,"merged":[[0,1,0,3],[1,1,1,3],[24,0,24,2],[19,0,19,2],[15,0,15,2],[4,0,4,3],[16,0,16,3],[39,0,39,1],[20,0,20,3],[25,0,25,3],[29,0,29,3],[31,0,31,2],[38,0,38,1],[37,0,37,1],[36,0,36,1]],"flags":["formulas_cached_only"]}
["Naam project:",0]
["Naam aanvrager:",0]
[]
["Samenvatting Begroting"]
["Directe activiteiten"]
["Re-integratietrajecten",null,0]
["Begeleiden naar een baan",null,0]
["Begeleiden naar stage (werkervaringsplaats zonder arbeidsovereenkomst)",null,0]
["Begeleiden naar een leerwerkbaan",null,0]
["Jongeren langer op school houden",null,0]
["Begeleiden kwetsbare jongeren",null,0]
["Scholing",null,0]
["Verstrekken loonkostensubsidies",null,0]
["Voorkomen jeugdwerkeloosheid",null,0]
["Overige activiteiten",null,0]
[null,null,null,0]
["Exploitatiekosten"]
["Exploitatiekosten gerelateerd aan directe activiteiten",null,0]
["Exploitatiekosten gerelateerd aan indirecte activiteiten",null,0]
[null,null,null,0]
["Indirecte activiteiten"]
["Projectleiding/Coordinatie",null,0]
["Administratie",null,0]
["Overige indirecte activiteiten",null,0]
[null,null,null,0]
["Activiteiten na afloop"]
["Projectleiding/Coordinatie",null,0]
["Administratie",null,0]
[null,null,null,0]
["Inkomsten"]
["Inkomsten van het project",null,0]
[null,null,null,0]
[]
["Totale projectkosten",null,null,0]
[]
["Kerngegevens"]
["Omvang overhead (kosten indirecte activiteiten+ kosten activiteiten na afloop)",null,0]
["Verhouding overhead ",null,{"$error":"#DIV/0!"}]
["Omvang exploitatiekosten",null,0]
["Verhouding exploitatiekosten/ totale projectkosten",null,{"$error":"#DIV/0!"}]