{"text_format":"1","workbook":"xlsx","n_sheets":40,"sheets":["Overzicht project","Overzicht project_gewijzigd","Overzicht BTA","Oppervlakte_functies","Oppervlakte_OD","Oppervlakte_gewijzigd","uitgebreide raming","uitgebreide raming_gewijzigd","kunst","Handleiding BTA","BJB","CAW","Gezinnen met kinderen","PH","Preventieve en ambulante","NB 21%","NB 6-12-21%","NB 21% light","NB 6-12-21% light","UITB","VERB","samen","AKzondVERB","AK+VERB","analyse bij belofte","analyse bij belofte 1","analyse bij belofte 2","analyse bij belofte 3","Bouwkost NB","Bouwkost UITB","Bouwkost VERB","Bouwkost IER","Bouwkost VOLT","Bouwkost AK+VERB","eindafrekening_ kost_zorg","Centrumsteden","Capaciteiten & forfaits","Bron","Upload AXI - CONF","Upload AXI"],"not_rendered":{"charts":0,"images":10,"macros":1,"external_links":0,"defined_names":22,"comments":14,"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":"Overzicht project","index":0,"n_rows":66,"n_cols":8,"rows_kept":66,"cut":false,"hidden":false,"merged":[[41,2,41,4],[33,9,33,12],[34,1,34,7],[59,1,60,1],[59,7,59,11],[43,1,43,9],[38,5,38,6],[33,1,33,8],[39,2,39,4],[40,2,40,4],[38,2,38,4],[65,2,65,3],[54,7,57,12],[61,7,64,12],[45,2,45,6],[47,7,50,12],[52,2,52,6],[59,2,59,6],[25,7,25,8],[36,1,36,24],[26,7,26,8],[27,7,27,8],[28,7,28,8],[32,1,32,8],[9,0,9,24],[10,0,10,24],[11,0,11,24],[31,1,31,25],[26,3,26,4],[27,3,27,4],[28,3,28,4],[28,9,28,12],[12,0,12,24],[14,0,14,24],[26,5,26,6],[27,5,27,6],[23,3,23,4],[20,1,20,8],[21,3,21,4],[24,3,24,4],[0,0,0,17],[45,1,46,1],[52,1,53,1],[39,7,41,11],[3,0,3,4],[4,0,4,4],[5,0,5,4],[6,0,6,4],[8,0,8,4],[7,6,8,7],[4,6,5,8],[2,0,2,13],[45,7,45,11],[52,7,52,11],[15,0,15,11],[13,0,13,13],[16,0,16,10],[17,0,17,10],[28,5,28,6],[29,3,29,4],[25,3,25,4],[23,5,23,6],[24,5,24,6],[25,5,25,6],[19,1,19,25],[21,5,21,6],[22,3,22,4],[21,7,21,8],[22,5,22,6],[22,7,22,8],[23,7,23,8],[24,7,24,8]]}
["Projectgegevens waarvoor VIPA-subsidie worden aangevraagd"]
[]
["Vlaams Infrastructuurfonds voor Persoonsgebonden Aangelegenheden (VIPA)"]
["Ellipsgebouw",null,null,null,null,"Dossier nummer"]
["Koning Albert II-laan 35 bus 34, 1030 BRUSSEL",null,null,null,null,null,"Het dossier nummer dient ingevuld te worden door de bevoegde instantie."]
["Tel. 02 553 32 41 – Fax 02 553 34 80"]
["E-mail: vipa@vlaanderen.be",null,null,null,null,"Versie","EVIPA_1"]
[null,null,null,null,null,null,"De versie dient ingevuld te worden door de bevoegde instantie."]
["Waarvoor dient dit document?"]
["Met dit document bezorgt de aanvrager het Vlaams Infrastructuurfonds voor Persoonsgebonden Aangelegenheden (VIPA) de nodige identificatiegegevens van het project zodat het VIPA over de juiste gegevens beschikt om het project te beoordelen met het oog op een subsidiebelofte en om het subsidiebedrag te berekenen."]
["Aan wie bezorgt u dit document?"]
["Upload dit document bij het indienen van het dossier in E-loket van het Vlaams Infrastructuurfonds voor Persoonsgebonden Aangelegenheden (VIPA). De indiening van de subsidieaanvraag gebeurt digitaal via het E-loket van het VIPA. "]
["Hoe gebruikt u dit document?"]
["Enkel de blauwe velden dienen ingevuld te worden, alle andere velden worden berekend of ingevuld door VIPA."]
["Dit document kan gewijzigd worden gedurende de verschillende fase van het VIPA traject. Zowel u als de toegewezen bouwtechnisch adviseur zullen dit rekenblad kunnen gebruiken. "]
["De tabbladen Overzicht project, Oppervlakte en Bouwkost \"kostensoort\" dienen ingevuld te zijn wanneer u uw dossier indient bij VIPA. De raming van het project dient opgesplitst te worden per kostensoort. Wanneer u de kostensoort onder punt D invult zullen de bijhorende tabbladden voor de bouwkost verschijnen."]
["Wanneer u een wijziging van de belofte hebt aangevraagd zullen de tabbladden 'Overzicht project_gewijzigd' en \"Oppervlakte_gewijzigd\" beschikbaar worden gesteld door VIPA. In de tabbladen voor de bouwkost zal de kolom Raming SB gewijzigd verschijnen. Hier kan u de gewijzigde gegevens van het project invullen."]
["Zowel bij de tweede evaluatie als bij de eindevaluatie dient u de tabbladen Bouwkost \"kostensoort\" verder aan te vullen met de prijs bij aanbesteding, gunning en eindafrekening. "]
[]
[null,"Reeds gesubsidieerde projecten"]
["A","Geef de naam, gesubsidieerde oppervlakte en het jaar van ingebruikname van de reeds in het verleden door VIPA gesubsidieerde projecten voor uw voorziening."]
[null,null,"Naam","Gesubsidieerde oppervlakte",null,"Jaar van ingebruikname",null,"Zorgvorm"]
[null,1,"Project X",0,null,2010,null,"Kies de zorgvorm"]
[null,2,null,0,null,null,null,"Kies de zorgvorm"]
[null,3,null,0,null,null,null,"Kies de zorgvorm"]
[null,4,null,0,null,null,null,"Kies de zorgvorm"]
[null,5,null,0,null,null,null,"Kies de zorgvorm"]
[null,6,null,0,null,null,null,"Kies de zorgvorm"]
[null,7,null,0,null,null,null,"Kies de zorgvorm"]
[null,null,"Totale oppervlakte",{"$f":"SUM(D23:E29)","v":0}]
[]
[null,"Identificatie van het project"]
["A","Geef de naam van het project met aanduiding van de aanvrager en de capaciteit van het project."]
[]
["B","Geef de gemeente waar het project is gelegen."]
[]
["C","Vul de verschillende zorgvormen in die in het project aanwezig zijn en de daarbij horende totale capaciteit van het project voor deze zorgvorm."]
[]
[null,null,"Type",null,null,"Totale capaciteit van het project voor de zorgvorm"]
[null,"Zorgvorm 1","Algemeen ziekenhuis",null,null,0,{"$f":"IF(ISNUMBER(SEARCH(\"kinderzorg\",$C40)),\"opvangplaatsen/VTE\",IF(ISNUMBER(SEARCH(\"welzijnswerk\",$C40)),\"opvangplaatsen/VTE\",VLOOKUP($C40,'Capaciteiten & forfaits'!$B$4:$H$75,3,FALSE)))","v":"m²"},"De eenheid van de erkende capaciteit past automatisch aan wanneer u de zorgvorm kiest."]
[null,"Zorgvorm 2","Kies de zorgvorm",null,null,0,{"$f":"IF(ISNUMBER(SEARCH(\"kinderzorg\",$C41)),\"opvangplaatsen/VTE\",IF(ISNUMBER(SEARCH(\"welzijnswerk\",$C41)),\"opvangplaatsen/VTE\",VLOOKUP($C41,'Capaciteiten & forfaits'!$B$4:$H$75,3,FALSE)))","v":{"$error":"#N/A"}}]
[null,"Zorgvorm 3","Kies de zorgvorm",null,null,0,{"$f":"IF(ISNUMBER(SEARCH(\"kinderzorg\",$C42)),\"opvangplaatsen/VTE\",IF(ISNUMBER(SEARCH(\"welzijnswerk\",$C42)),\"opvangplaatsen/VTE\",VLOOKUP($C42,'Capaciteiten & forfaits'!$B$4:$H$75,3,FALSE)))","v":{"$error":"#N/A"}}]
[]
["D","Geef voor elke zorgvorm de verschillende kostensoorten van het project, het bijhorende BTW-stelsel, de bruto oppervlakte en de capaciteitsuitbreiding of -vervanging. "]
[]
[null,"Zorgvorm 1",{"$f":"C40","v":"Algemeen ziekenhuis"},null,null,null,null,"De zorgvorm wordt automatisch overgenomen uit C."]
[null,null,"Type","BTW-stelsel","Bruto oppervlakte","Capaciteitsuitbreiding","Capaciteitsvervanging"]
[null,"Kostensoort 1","Kies kostensoort",0.21,0,0,0]
[null,"Kostensoort 2","Kies kostensoort",0.21,0,0,0]
[null,"Kostensoort 3","Kies kostensoort",0.21,0,0,0]
[null,"Kostensoort 4","Kies kostensoort",0.21,0,0,0]
[null,null,"l"]
[null,"Zorgvorm 2",{"$f":"C41","v":"Kies de zorgvorm"},null,null,null,null,"De zorgvorm wordt automatisch overgenomen uit C."]
[null,null,"Type","BTW-stelsel","Bruto oppervlakte","Capaciteitsuitbreiding","Capaciteitsvervanging"]
[null,"Kostensoort 1","Kies kostensoort",0.21,0,0,0]
[null,"Kostensoort 2","Kies kostensoort",0.21,0,0,0]
[null,"Kostensoort 3","Kies kostensoort",0.21,0,0,0]
[null,"Kostensoort 4","Kies kostensoort",0.21,0,0,0]
[null,null,"l"]
[null,"Zorgvorm 3",{"$f":"C42","v":"Kies de zorgvorm"},null,null,null,null,"De zorgvorm wordt automatisch overgenomen uit C."]
[null,null,"Type","BTW-stelsel","Bruto oppervlakte","Capaciteitsuitbreiding","Capaciteitsvervanging"]
[null,"Kostensoort 1","Kies kostensoort",0.21,0,0,0]
[null,"Kostensoort 2","Kies kostensoort",0.21,0,0,0]
[null,"Kostensoort 3","Kies kostensoort",0.21,0,0,0]
[null,"Kostensoort 4","Kies kostensoort",0.21,0,0,0]
[null,null,"Totale oppervlakte project",null,{"$f":"SUM(E62:E65,E55:E58,E48:E51)","v":0}]

{"sheet":"Overzicht project_gewijzigd","index":1,"n_rows":28,"n_cols":10,"rows_kept":28,"cut":false,"hidden":true,"merged":[[9,9,12,14],[23,9,26,14],[27,2,27,3],[14,1,15,1],[14,9,14,13],[16,9,19,14],[21,1,22,1],[21,9,21,13],[14,2,14,8],[21,2,21,8],[0,0,0,20],[3,1,3,28],[5,1,5,12],[7,1,8,1],[7,9,7,13],[7,2,7,8]]}
["Identificatie van het project waarvoor een wijziging belofte worden aangevraagd"]
[]
[]
[null,"Identificatie van het project"]
[]
["A","Geef voor elke zorgvorm de verschillende kostensoorten van het project, het bijhorende BTW-stelsel, de bruto oppervlakte en de capaciteitsuitbreiding of -vervanging. "]
[]
[null,"Zorgvorm 1",{"$f":"'Overzicht project'!C46","v":"Algemeen ziekenhuis"},null,null,null,null,null,null,"De zorgvorm wordt automatisch overgenomen uit C."]
[null,null,"Type","BTW-stelsel","Bruto oppervlakte","BTW-stelsel","Bruto oppervlakte","Capaciteitsuitbreiding","Capaciteitsvervanging"]
[null,"Kostensoort 1",{"$f":"'Overzicht project'!C48","v":"Kies kostensoort"},{"$f":"'Overzicht project'!D48","v":0.21},{"$f":"'Overzicht project'!E48","v":0},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!F48","v":0},{"$f":"'Overzicht project'!G48","v":0}]
[null,"Kostensoort 2",{"$f":"'Overzicht project'!C49","v":"Kies kostensoort"},{"$f":"'Overzicht project'!D49","v":0.21},{"$f":"'Overzicht project'!E49","v":0},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!F49","v":0},{"$f":"'Overzicht project'!G49","v":0}]
[null,"Kostensoort 3",{"$f":"'Overzicht project'!C50","v":"Kies kostensoort"},{"$f":"'Overzicht project'!D50","v":0.21},{"$f":"'Overzicht project'!E50","v":0},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!F50","v":0},{"$f":"'Overzicht project'!G50","v":0}]
[null,"Kostensoort 4",{"$f":"'Overzicht project'!C51","v":"Kies kostensoort"},{"$f":"'Overzicht project'!D51","v":0.21},{"$f":"'Overzicht project'!E51","v":0},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!F51","v":0},{"$f":"'Overzicht project'!G51","v":0}]
[]
[null,"Zorgvorm 2",{"$f":"'Overzicht project'!C53","v":"Kies de zorgvorm"},null,null,null,null,null,null,"De zorgvorm wordt automatisch overgenomen uit C."]
[null,null,"Type","BTW-stelsel","Bruto oppervlakte","BTW-stelsel","Bruto oppervlakte","Capaciteitsuitbreiding","Capaciteitsvervanging"]
[null,"Kostensoort 1",{"$f":"'Overzicht project'!C55","v":"Kies kostensoort"},{"$f":"'Overzicht project'!D55","v":0.21},{"$f":"'Overzicht project'!E55","v":0},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!F55","v":0},{"$f":"'Overzicht project'!G55","v":0}]
[null,"Kostensoort 2",{"$f":"'Overzicht project'!C56","v":"Kies kostensoort"},{"$f":"'Overzicht project'!D56","v":0.21},{"$f":"'Overzicht project'!E56","v":0},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!F56","v":0},{"$f":"'Overzicht project'!G56","v":0}]
[null,"Kostensoort 3",{"$f":"'Overzicht project'!C57","v":"Kies kostensoort"},{"$f":"'Overzicht project'!D57","v":0.21},{"$f":"'Overzicht project'!E57","v":0},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!F57","v":0},{"$f":"'Overzicht project'!G57","v":0}]
[null,"Kostensoort 4",{"$f":"'Overzicht project'!C58","v":"Kies kostensoort"},{"$f":"'Overzicht project'!D58","v":0.21},{"$f":"'Overzicht project'!E58","v":0},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!F58","v":0},{"$f":"'Overzicht project'!G58","v":0}]
[]
[null,"Zorgvorm 3",{"$f":"'Overzicht project'!C60","v":"Kies de zorgvorm"},null,null,null,null,null,null,"De zorgvorm wordt automatisch overgenomen uit C."]
[null,null,"Type","BTW-stelsel","Bruto oppervlakte","BTW-stelsel","Bruto oppervlakte","Capaciteitsuitbreiding","Capaciteitsvervanging"]
[null,"Kostensoort 1",{"$f":"'Overzicht project'!C62","v":"Kies kostensoort"},{"$f":"'Overzicht project'!D62","v":0.21},{"$f":"'Overzicht project'!E62","v":0},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!F62","v":0},{"$f":"'Overzicht project'!G62","v":0}]
[null,"Kostensoort 2",{"$f":"'Overzicht project'!C63","v":"Kies kostensoort"},{"$f":"'Overzicht project'!D63","v":0.21},{"$f":"'Overzicht project'!E63","v":0},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!F63","v":0},{"$f":"'Overzicht project'!G63","v":0}]
[null,"Kostensoort 3",{"$f":"'Overzicht project'!C64","v":"Kies kostensoort"},{"$f":"'Overzicht project'!D64","v":0.21},{"$f":"'Overzicht project'!E64","v":0},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!F64","v":0},{"$f":"'Overzicht project'!G64","v":0}]
[null,"Kostensoort 4",{"$f":"'Overzicht project'!C65","v":"Kies kostensoort"},{"$f":"'Overzicht project'!D65","v":0.21},{"$f":"'Overzicht project'!E65","v":0},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Overzicht project'!F65","v":0},{"$f":"'Overzicht project'!G65","v":0}]
[null,null,"Totale oppervlakte project",null,{"$f":"SUM(E24:E27,E17:E20,E10:E13)","v":0}]

{"sheet":"Overzicht BTA","index":2,"n_rows":72,"n_cols":22,"rows_kept":72,"cut":false,"hidden":true,"merged":[[72,7,72,11],[72,13,72,17],[61,17,63,17],[65,7,65,8],[65,13,65,14],[41,13,41,17],[23,13,23,14],[3,2,3,5],[3,13,3,17],[36,4,36,5],[3,7,3,11],[28,13,28,14],[28,7,28,8],[24,11,26,11],[24,17,26,17],[24,4,26,5],[1,13,1,17],[1,2,1,5],[23,7,23,8],[2,2,2,5],[2,7,2,11],[2,13,2,17],[61,4,63,5],[61,11,63,11],[21,0,21,1],[1,7,1,11],[41,7,41,11],[60,7,60,8]]}
[]
[1,"Zorgvorm project","Zorgvorm 1",null,null,null,null,"Zorgvorm 2",null,null,null,null,null,"Zorgvorm 3"]
[null,"Vul de zorgvorm in",{"$f":"'Overzicht project'!C40","v":"Algemeen ziekenhuis"},null,null,null,null,{"$f":"'Overzicht project'!C41","v":"Kies de zorgvorm"},null,null,null,null,null,{"$f":"'Overzicht project'!C42","v":"Kies de zorgvorm"}]
[null,"link naar regelgeving",{"$f":"HYPERLINK(VLOOKUP(C3,'Capaciteiten & forfaits'!$B$4:$J$76,9,FALSE))","v":""},null,null,null,null,{"$f":"HYPERLINK(VLOOKUP(H3,'Capaciteiten & forfaits'!$B$4:$J$76,9,FALSE))","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"HYPERLINK(VLOOKUP(N3,'Capaciteiten & forfaits'!$B$4:$J$76,9,FALSE))","v":{"$error":"#N/A"}}]
[]
[2,"Kostensoort(en)","Oppervlakte","opp. beperkt","Capaciteitsuitbreiding","Capaciteitsvervanging",null,"Kostensoort(en)","Oppervlakte","opp. beperkt","Capaciteitsuitbreiding","Capaciteitsvervanging",null,"Kostensoort(en)","Oppervlakte","opp. Beperkt","Capaciteitsuitbreiding","Capaciteitsvervanging"]
[null,{"$f":"VLOOKUP('Overzicht project'!$C48,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(B7=Bron!$B$10,B7=Bron!$B$16),'Overzicht project'!E48+'Overzicht project'!#REF!,'Overzicht project'!E48)","v":0},0,{"$f":"'Overzicht project'!F48","v":0},{"$f":"'Overzicht project'!G48","v":0},null,{"$f":"VLOOKUP('Overzicht project'!$C55,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(H7=Bron!$B$10,H7=Bron!$B$16),'Overzicht project'!E55,'Overzicht project'!E55)","v":0},0,{"$f":"'Overzicht project'!$F55","v":0},{"$f":"'Overzicht project'!$G55","v":0},null,{"$f":"VLOOKUP('Overzicht project'!$C62,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(B7=Bron!$B$10,B7=Bron!$B$16),'Overzicht project'!$E62,'Overzicht project'!$E62)","v":0},0,{"$f":"'Overzicht project'!$F62","v":0},{"$f":"'Overzicht project'!$G62","v":0}]
[null,{"$f":"VLOOKUP('Overzicht project'!$C49,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(B8=Bron!$B$10,B8=Bron!$B$16),'Overzicht project'!E49,'Overzicht project'!E49)","v":0},0,{"$f":"'Overzicht project'!$F49","v":0},{"$f":"'Overzicht project'!$G49","v":0},null,{"$f":"VLOOKUP('Overzicht project'!$C56,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(H8=Bron!$B$10,H8=Bron!$B$16),'Overzicht project'!E56,'Overzicht project'!E56)","v":0},0,{"$f":"'Overzicht project'!$F56","v":0},{"$f":"'Overzicht project'!$G56","v":0},null,{"$f":"VLOOKUP('Overzicht project'!$C63,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(B8=Bron!$B$10,B8=Bron!$B$16),'Overzicht project'!$E63,'Overzicht project'!$E63)","v":0},0,{"$f":"'Overzicht project'!$F63","v":0},{"$f":"'Overzicht project'!$G63","v":0}]
[null,{"$f":"VLOOKUP('Overzicht project'!$C50,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(B9=Bron!$B$10,B9=Bron!$B$16),'Overzicht project'!E50,'Overzicht project'!E50)","v":0},0,{"$f":"'Overzicht project'!$F50","v":0},{"$f":"'Overzicht project'!$G50","v":0},null,{"$f":"VLOOKUP('Overzicht project'!$C57,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(H9=Bron!$B$10,H9=Bron!$B$16),'Overzicht project'!E57,'Overzicht project'!E57)","v":0},0,{"$f":"'Overzicht project'!$F57","v":0},{"$f":"'Overzicht project'!$G57","v":0},null,{"$f":"VLOOKUP('Overzicht project'!$C64,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(B9=Bron!$B$10,B9=Bron!$B$16),'Overzicht project'!$E64,'Overzicht project'!$E64)","v":0},0,{"$f":"'Overzicht project'!$F64","v":0},{"$f":"'Overzicht project'!$G64","v":0},null,{"$f":"SUM(P7:P10,J7:J10,D7:D10)","v":0}]
[null,{"$f":"VLOOKUP('Overzicht project'!$C51,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(B10=Bron!$B$10,B10=Bron!$B$16),'Overzicht project'!E51,'Overzicht project'!E51)","v":0},0,{"$f":"'Overzicht project'!$F51","v":0},{"$f":"'Overzicht project'!$G51","v":0},null,{"$f":"VLOOKUP('Overzicht project'!$C58,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(H10=Bron!$B$10,H10=Bron!$B$16),'Overzicht project'!E58,'Overzicht project'!E58)","v":0},0,{"$f":"'Overzicht project'!$F58","v":0},{"$f":"'Overzicht project'!$G58","v":0},null,{"$f":"VLOOKUP('Overzicht project'!$C65,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(B10=Bron!$B$10,B10=Bron!$B$16),'Overzicht project'!$E65,'Overzicht project'!$E65)","v":0},0,{"$f":"'Overzicht project'!$F65","v":0},{"$f":"'Overzicht project'!$G65","v":0}]
[]
[3,"BTW","BTW tarief 1","OPP-BTW1","BTW tarief 2","OPP-BTW2",null,"Kostensoort(en)","BTW tarief 1","OPP-BTW1","BTW tarief 2","OPP-BTW2"," ",null,"BTW tarief 1","OPP-BTW1","BTW tarief 1","OPP-BTW1"]
[null,"Nieuwbouw 6-12-21%",{"$f":"IF(B13=B7,'Overzicht project'!$D$48,IF($B$13=$B$8,'Overzicht project'!$D$49,IF($B$13=$B$9,'Overzicht project'!$D$50,IF($B$13=$B$10,'Overzicht project'!$D$51,0))))","v":0},{"$f":"IF(B13=$B$7,'Overzicht project'!$E$48,IF(B13=$B$8,'Overzicht project'!$E$49,IF(B13=$B$9,'Overzicht project'!$E$50,IF(B13=$B$10,'Overzicht project'!$E$51,0))))","v":0},{"$f":"IF(B13=B7,'Overzicht project'!#REF!,IF($B$13=$B$8,'Overzicht project'!#REF!,IF($B$13=$B$9,'Overzicht project'!#REF!,IF($B$13=$B$10,'Overzicht project'!#REF!,0))))","v":0},{"$f":"IF($B$13=$B$7,'Overzicht project'!#REF!,IF($B$13=$B$8,'Overzicht project'!#REF!,IF($B$13=$B$9,'Overzicht project'!#REF!,IF($B$13=$B$10,'Overzicht project'!#REF!,0))))","v":0},null,"Nieuwbouw 6-12-21%",{"$f":"IF(H13=$H$7,'Overzicht project'!$D$55,IF(H13=$H$8,'Overzicht project'!$D$56,IF(H13=$H$9,'Overzicht project'!$D$57,IF(H13=$H$10,'Overzicht project'!$D$58,0))))","v":0},{"$f":"IF(H13=$H$7,'Overzicht project'!$E$55,IF(H13=$H$8,'Overzicht project'!$E$56,IF(H13=$H$9,'Overzicht project'!$E$57,IF(H13=$H$10,'Overzicht project'!$E$58,0))))","v":0},{"$f":"IF(H13=$H$7,'Overzicht project'!#REF!,IF(H13=$H$8,'Overzicht project'!#REF!,IF(H13=$H$9,'Overzicht project'!#REF!,IF(H13=$H$10,'Overzicht project'!#REF!,0))))","v":0},{"$f":"IF($H$13=$H$7,'Overzicht project'!#REF!,IF($H$13=$H$8,'Overzicht project'!#REF!,IF($H$13=$H$9,'Overzicht project'!#REF!,IF($H$13=$H$10,'Overzicht project'!#REF!,0))))","v":0},null,"Nieuwbouw 6-12-21%",{"$f":"IF($N13=$N$7,'Overzicht project'!$D$62,IF($N13=$N$8,'Overzicht project'!$D$63,IF($N13=$N$9,'Overzicht project'!$D$64,IF($N13=$N$10,'Overzicht project'!$D$65,0))))","v":0},{"$f":"IF($N$13=$N$7,'Overzicht project'!$E$62,IF($N$13=$N$8,'Overzicht project'!$E63,IF($N$13=$N$9,'Overzicht project'!$E64,IF($N$13=$N$10,'Overzicht project'!$E65,0))))","v":0},{"$f":"IF($N13=$N$7,'Overzicht project'!#REF!,IF($N13=$N$8,'Overzicht project'!#REF!,IF($N13=$N$9,'Overzicht project'!#REF!,IF($N13=$N$10,'Overzicht project'!#REF!,0))))","v":0},{"$f":"IF($N$13=$N$7,'Overzicht project'!#REF!,IF($N$13=$N$8,'Overzicht project'!#REF!,IF($N$13=$N$9,'Overzicht project'!#REF!,IF($N$13=$N$10,'Overzicht project'!#REF!,0))))","v":0}]
[null,"Nieuwbouw 21%",{"$f":"IF($B14=$B$7,'Overzicht project'!$D$48,IF($B14=$B$8,'Overzicht project'!$D$49,IF($B14=$B$9,'Overzicht project'!$D$50,IF($B14=$B$10,'Overzicht project'!$D$51,0))))","v":0},{"$f":"IF(B$7=Bron!$B$9,'Overzicht BTA'!C7,IF('Overzicht BTA'!B$8=Bron!$B$9,'Overzicht BTA'!C8,IF('Overzicht BTA'!B$9=Bron!$B$9,'Overzicht BTA'!C9,IF('Overzicht BTA'!B$10=Bron!$B$9,'Overzicht BTA'!C10,0))))","v":0},null,null,null,"Nieuwbouw 21%",{"$f":"IF(H14=$H$7,'Overzicht project'!$D$55,IF(H14=$H$8,'Overzicht project'!$D$56,IF(H14=$H$9,'Overzicht project'!$D$57,IF(H14=$H$10,'Overzicht project'!$D$58,0))))","v":0},{"$f":"IF(H$7=Bron!$B$9,'Overzicht BTA'!I7,IF('Overzicht BTA'!H$8=Bron!$B$9,'Overzicht BTA'!I8,IF('Overzicht BTA'!H$9=Bron!$B$9,'Overzicht BTA'!I9,IF('Overzicht BTA'!H$10=Bron!$B$9,'Overzicht BTA'!I10,0))))","v":0},null,null,null,"Nieuwbouw 21%",{"$f":"IF($N14=$N$7,'Overzicht project'!$D$62,IF($N14=$N$8,'Overzicht project'!$D$63,IF($N14=$N$9,'Overzicht project'!$D$64,IF($N14=$N$10,'Overzicht project'!$D$65,0))))","v":0},{"$f":"IF(N$7=Bron!$B$9,'Overzicht BTA'!O7,IF('Overzicht BTA'!N$8=Bron!$B$9,'Overzicht BTA'!O8,IF('Overzicht BTA'!N$9=Bron!$B$9,'Overzicht BTA'!O9,IF('Overzicht BTA'!N$10=Bron!$B$9,'Overzicht BTA'!O10,0))))","v":0}]
[null,"Uitbreiding",{"$f":"IF($B15=$B$7,'Overzicht project'!$D$48,IF($B15=$B$8,'Overzicht project'!$D$49,IF($B15=$B$9,'Overzicht project'!$D$50,IF($B15=$B$10,'Overzicht project'!$D$51,0))))","v":0},{"$f":"IF(B$7=Bron!#REF!,'Overzicht BTA'!C7,IF('Overzicht BTA'!B$8=Bron!#REF!,'Overzicht BTA'!C8,IF('Overzicht BTA'!B$9=Bron!#REF!,'Overzicht BTA'!C9,IF('Overzicht BTA'!B$10=Bron!#REF!,'Overzicht BTA'!C10,0))))","v":{"$error":"#REF!"}},null,null,null,"Uitbreiding",{"$f":"IF(H15=$H$7,'Overzicht project'!$D$55,IF(H15=$H$8,'Overzicht project'!$D$56,IF(H15=$H$9,'Overzicht project'!$D$57,IF(H15=$H$10,'Overzicht project'!$D$58,0))))","v":0},{"$f":"IF(H$7=Bron!#REF!,'Overzicht BTA'!I7,IF('Overzicht BTA'!H$8=Bron!#REF!,'Overzicht BTA'!I8,IF('Overzicht BTA'!H$9=Bron!#REF!,'Overzicht BTA'!I9,IF('Overzicht BTA'!H$10=Bron!#REF!,'Overzicht BTA'!I10,0))))","v":{"$error":"#REF!"}},null,null,null,"Uitbreiding",{"$f":"IF($N15=$N$7,'Overzicht project'!$D$62,IF($N15=$N$8,'Overzicht project'!$D$63,IF($N15=$N$9,'Overzicht project'!$D$64,IF($N15=$N$10,'Overzicht project'!$D$65,0))))","v":0},{"$f":"IF(N$7=Bron!#REF!,'Overzicht BTA'!O7,IF('Overzicht BTA'!N$8=Bron!#REF!,'Overzicht BTA'!O8,IF('Overzicht BTA'!N$9=Bron!#REF!,'Overzicht BTA'!O9,IF('Overzicht BTA'!N$10=Bron!#REF!,'Overzicht BTA'!O10,0))))","v":{"$error":"#REF!"}}]
[null,"IER",{"$f":"IF($B16=$B$7,'Overzicht project'!$D$48,IF($B16=$B$8,'Overzicht project'!$D$49,IF($B16=$B$9,'Overzicht project'!$D$50,IF($B16=$B$10,'Overzicht project'!$D$51,0))))","v":0},{"$f":"IF(B$7=Bron!$B$12,'Overzicht BTA'!C7,IF('Overzicht BTA'!B$8=Bron!$B$12,'Overzicht BTA'!C8,IF('Overzicht BTA'!B$9=Bron!$B$12,'Overzicht BTA'!C9,IF('Overzicht BTA'!B$10=Bron!$B$12,'Overzicht BTA'!C10,0))))","v":0},null,null,null,"IER",{"$f":"IF(H16=$H$7,'Overzicht project'!$D$55,IF(H16=$H$8,'Overzicht project'!$D$56,IF(H16=$H$9,'Overzicht project'!$D$57,IF(H16=$H$10,'Overzicht project'!$D$58,0))))","v":0},{"$f":"IF(H$7=Bron!$B$12,'Overzicht BTA'!I7,IF('Overzicht BTA'!H$8=Bron!$B$12,'Overzicht BTA'!I8,IF('Overzicht BTA'!H$9=Bron!$B$12,'Overzicht BTA'!I9,IF('Overzicht BTA'!H$10=Bron!$B$12,'Overzicht BTA'!I10,0))))","v":0},null,null,null,"IER",{"$f":"IF($N16=$N$7,'Overzicht project'!$D$62,IF($N16=$N$8,'Overzicht project'!$D$63,IF($N16=$N$9,'Overzicht project'!$D$64,IF($N16=$N$10,'Overzicht project'!$D$65,0))))","v":0},{"$f":"IF(N$7=Bron!$B$12,'Overzicht BTA'!O7,IF('Overzicht BTA'!N$8=Bron!$B$12,'Overzicht BTA'!O8,IF('Overzicht BTA'!N$9=Bron!$B$12,'Overzicht BTA'!O9,IF('Overzicht BTA'!N$10=Bron!$B$12,'Overzicht BTA'!O10,0))))","v":0}]
[null,"Verbouwing",{"$f":"IF(OR($B17=$B$7,$B$7=Bron!$B$14),'Overzicht project'!$D$48,IF(OR($B17=$B$8,$B$8=Bron!$B$14),'Overzicht project'!$D$49,IF(OR($B17=$B$9,$B$9=Bron!$B$14),'Overzicht project'!$D$50,IF(OR($B17=$B$10,$B$10=Bron!$B$14),'Overzicht project'!$D$51,0))))","v":0},{"$f":"IF(B$7=Bron!$B$11,'Overzicht BTA'!C7,IF('Overzicht BTA'!B$8=Bron!$B$11,'Overzicht BTA'!C8,IF('Overzicht BTA'!B$9=Bron!$B$11,'Overzicht BTA'!C9,IF('Overzicht BTA'!B$10=Bron!$B$11,'Overzicht BTA'!C10,0))))","v":0},null,null,null,"Verbouwing",{"$f":"IF(OR($H17=$H$7,$H$7=Bron!$B$14),'Overzicht project'!$D$55,IF(OR($H17=$H$8,$H$8=Bron!$B$14),'Overzicht project'!$D$56,IF(OR($H17=$H$9,$H$9=Bron!$B$14),'Overzicht project'!$D$57,IF(OR($H17=$H$10,$H$10=Bron!$B$14),'Overzicht project'!$D$58,0))))","v":0},{"$f":"IF(H$7=Bron!$B$11,'Overzicht BTA'!I7,IF('Overzicht BTA'!H$8=Bron!$B$11,'Overzicht BTA'!I8,IF('Overzicht BTA'!H$9=Bron!$B$11,'Overzicht BTA'!I9,IF('Overzicht BTA'!H$10=Bron!$B$11,'Overzicht BTA'!I10,0))))","v":0},null,null,null,"Verbouwing",{"$f":"IF(OR($N17=$N$7,$N$7=Bron!$B$14),'Overzicht project'!$D$62,IF(OR($N17=$N$8,$N$8=Bron!$B$14),'Overzicht project'!$D$63,IF(OR($N17=$N$9,$N$9=Bron!$B$14),'Overzicht project'!$D$64,IF(OR($N17=$N$10,$N$10=Bron!$B$14),'Overzicht project'!$D$65,0))))","v":0},{"$f":"IF(N$7=Bron!$B$11,'Overzicht BTA'!O7,IF('Overzicht BTA'!N$8=Bron!$B$11,'Overzicht BTA'!O8,IF('Overzicht BTA'!N$9=Bron!$B$11,'Overzicht BTA'!O9,IF('Overzicht BTA'!N$10=Bron!$B$11,'Overzicht BTA'!O10,0))))","v":0},null,null,null,null,null,{"$f":"ROUND(IF(ISNUMBER((SEARCH(\"kinderzorg\",A3))),'Gezinnen met kinderen'!$C$19,IF(ISNUMBER(SEARCH(\"categorie 8\",A3)),BJB!$D$27,IF(ISNUMBER(SEARCH(\"beveiligd verblijf\",A3)),BJB!$D$32,IF(OR(ISNUMBER(SEARCH(\"jeugdzorg\",A3)),ISNUMBER(SEARCH(\"afhandeling\",A3)),ISNUMBER(SEARCH(\"gezinszorg\",A3)),ISNUMBER(SEARCH(\"oriëntatie\",A3))),BJB!$D$44,IF(ISNUMBER(SEARCH(\"welzijnswerk\",A3)),CAW!$C$5,\"0\"))))),2)","v":0}]
[null,"Nieuwbouw light 21%",{"$f":"IF($B18=$B$7,'Overzicht project'!$D$48,IF($B18=$B$8,'Overzicht project'!$D$49,IF($B18=$B$9,'Overzicht project'!$D$50,IF($B18=$B$10,'Overzicht project'!$D$51,0))))","v":0},{"$f":"IF(B$7=Bron!$B$15,'Overzicht BTA'!C7,IF('Overzicht BTA'!B$8=Bron!$B$15,'Overzicht BTA'!C8,IF('Overzicht BTA'!B$9=Bron!$B$15,'Overzicht BTA'!C9,IF('Overzicht BTA'!B$10=Bron!$B$15,'Overzicht BTA'!C10,0))))","v":0},null,null,null,"Nieuwbouw light 21%",{"$f":"IF(H18=$H$7,'Overzicht project'!$D$55,IF(H18=$H$8,'Overzicht project'!$D$56,IF(H18=$H$9,'Overzicht project'!$D$57,IF(H18=$H$10,'Overzicht project'!$D$58,0))))","v":0},{"$f":"IF(H$7=Bron!$B$15,'Overzicht BTA'!I7,IF('Overzicht BTA'!H$8=Bron!$B$15,'Overzicht BTA'!I8,IF('Overzicht BTA'!H$9=Bron!$B$15,'Overzicht BTA'!I9,IF('Overzicht BTA'!H$10=Bron!$B$15,'Overzicht BTA'!I10,0))))","v":0},null,null,null,"Nieuwbouw light 21%",{"$f":"IF($N18=$N$7,'Overzicht project'!$D$62,IF($N18=$N$8,'Overzicht project'!$D$63,IF($N18=$N$9,'Overzicht project'!$D$64,IF($N18=$N$10,'Overzicht project'!$D$65,0))))","v":0},{"$f":"IF(N$7=Bron!$B$15,'Overzicht BTA'!O7,IF('Overzicht BTA'!N$8=Bron!$B$15,'Overzicht BTA'!O8,IF('Overzicht BTA'!N$9=Bron!$B$15,'Overzicht BTA'!O9,IF('Overzicht BTA'!N$10=Bron!$B$15,'Overzicht BTA'!O10,0))))","v":0}]
[null,"Nieuwbouw light 6-12-21%",{"$f":"IF($B19=$B$7,'Overzicht project'!$D$48,IF($B19=$B$8,'Overzicht project'!$D$49,IF($B19=$B$9,'Overzicht project'!$D$50,IF($B19=$B$10,'Overzicht project'!$D$51,0))))","v":0},{"$f":"IF($B$19=$B$7,'Overzicht project'!$E$48,IF($B$19=$B$8,'Overzicht project'!$E$49,IF($B$19=$B$9,'Overzicht project'!$E$50,IF($B$19=$B$10,'Overzicht project'!$E$51,0))))","v":0},{"$f":"IF($B19=$B$7,'Overzicht project'!#REF!,IF($B19=$B$8,'Overzicht project'!#REF!,IF($B19=$B$9,'Overzicht project'!#REF!,IF($B19=$B$10,'Overzicht project'!#REF!,0))))","v":0},{"$f":"IF($B$19=$B$7,'Overzicht project'!#REF!,IF($B$19=$B$8,'Overzicht project'!#REF!,IF($B$19=$B$9,'Overzicht project'!#REF!,IF($B$19=$B$10,'Overzicht project'!#REF!,0))))","v":0},null,"Nieuwbouw light 6-12-21%",{"$f":"IF(H19=$H$7,'Overzicht project'!$D$55,IF(H19=$H$8,'Overzicht project'!$D$56,IF(H19=$H$9,'Overzicht project'!$D$57,IF(H19=$H$10,'Overzicht project'!$D$58,0))))","v":0},{"$f":"IF($H$19=$H$7,'Overzicht project'!$E$55,IF($H$19=$H$8,'Overzicht project'!$E$56,IF($H$19=$H$9,'Overzicht project'!$E$57,IF($H$19=$H$10,'Overzicht project'!$E$58,0))))","v":0},{"$f":"IF(H19=$H$7,'Overzicht project'!#REF!,IF(H19=$H$8,'Overzicht project'!#REF!,IF(H19=$H$9,'Overzicht project'!#REF!,IF(H19=$H$10,'Overzicht project'!#REF!,0))))","v":0},{"$f":"IF($H$19=$H$7,'Overzicht project'!$E$55,IF($H$19=$H$8,'Overzicht project'!$E$56,IF($H$19=$H$9,'Overzicht project'!$E$57,IF($H$19=$H$10,'Overzicht project'!$E$58,0))))","v":0},null,"Nieuwbouw light 6-12-21%",{"$f":"IF($N19=$N$7,'Overzicht project'!$D$62,IF($N19=$N$8,'Overzicht project'!$D$63,IF($N19=$N$9,'Overzicht project'!$D$64,IF($N19=$N$10,'Overzicht project'!$D$65,0))))","v":0},{"$f":"IF($N$19=$N$7,'Overzicht project'!$E$62,IF($N$19=$N$8,'Overzicht project'!$E69,IF($N$19=$N$9,'Overzicht project'!$E70,IF($N$19=$N$10,'Overzicht project'!$E71,0))))","v":0},{"$f":"IF($N19=$N$7,'Overzicht project'!#REF!,IF($N19=$N$8,'Overzicht project'!#REF!,IF($N19=$N$9,'Overzicht project'!#REF!,IF($N19=$N$10,'Overzicht project'!#REF!,0))))","v":0},{"$f":"IF($N$19=$N$7,'Overzicht project'!#REF!,IF($N$19=$N$8,'Overzicht project'!#REF!,IF($N$19=$N$9,'Overzicht project'!#REF!,IF($N$19=$N$10,'Overzicht project'!#REF!,0))))","v":0}]
[]
[2,"Centrumstad?"]
["Het gaat om een grootstad, centrumstad of de Brusselse-Hoofdstad",null,false]
[]
[4,"Capaciteit voorziening",null,null,null,null,null,"Capaciteit voorziening",null,null,null,null,null,"Capaciteit voorziening"]
[null,"Totale erkende capaciteit voorziening",{"$f":"ROUND(IF(ISNUMBER((SEARCH(\"kinderzorg\",C3))),'Gezinnen met kinderen'!$C$19,IF(ISNUMBER(SEARCH(\"categorie 8\",C3)),BJB!$D$27,IF(ISNUMBER(SEARCH(\"beveiligend verblijf\",C3)),BJB!$D$32,IF(OR(ISNUMBER(SEARCH(\"jeugdzorg\",C3)),ISNUMBER(SEARCH(\"afhandeling\",C3)),ISNUMBER(SEARCH(\"gezinszorg\",C3)),ISNUMBER(SEARCH(\"oriëntatie\",C3))),BJB!$D$41,IF(ISNUMBER(SEARCH(\"welzijnswerk\",C3)),CAW!$C$5,IF(ISNUMBER(SEARCH(\"geestelijke\",C3)),'Preventieve en ambulante'!$C$3,IF(ISNUMBER(SEARCH(\"Aanloopadres\",C3)),'Preventieve en ambulante'!$C$4+'Preventieve en ambulante'!$C$5,IF(ISNUMBER(SEARCH(\"Observatie\",C3)),PH!$D$10,IF(ISNUMBER(SEARCH(\"geïnterneerde\",C3)),PH!$D$9,IF(ISNUMBER(SEARCH(\"Personen met een handicap\",C3)),PH!$D$11-PH!$D$9-PH!$D$10,0)))))))))),2)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"kinderzorg\",$C$3)),\"opvangplaatsen/VTE\",VLOOKUP($C$3,'Capaciteiten & forfaits'!$B$4:$H$79,3,FALSE))","v":"m²"},"enkel invullen wanneer het niet gaat over gezinnen met kinderen, BJB, PH, preventie en ambulante of CAW. Anders de bijhorende tabbladden openen en invullen.",null,null,null,"Totale erkende capaciteit",{"$f":"ROUND(IF(ISNUMBER((SEARCH(\"kinderzorg\",H3))),'Gezinnen met kinderen'!$C$19,IF(ISNUMBER(SEARCH(\"categorie 8\",H3)),BJB!$D$27,IF(ISNUMBER(SEARCH(\"beveiligend verblijf\",H3)),BJB!$D$32,IF(OR(ISNUMBER(SEARCH(\"jeugdzorg\",H3)),ISNUMBER(SEARCH(\"afhandeling\",H3)),ISNUMBER(SEARCH(\"gezinszorg\",H3)),ISNUMBER(SEARCH(\"oriëntatie\",H3))),BJB!$D$41,IF(ISNUMBER(SEARCH(\"welzijnswerk\",H3)),CAW!$C$5,IF(ISNUMBER(SEARCH(\"geestelijke\",H3)),'Preventieve en ambulante'!$C$3,IF(ISNUMBER(SEARCH(\"Aanloopadres\",H3)),'Preventieve en ambulante'!$C$4+'Preventieve en ambulante'!$C$5,IF(ISNUMBER(SEARCH(\"Observatie\",H3)),PH!$D$10,IF(ISNUMBER(SEARCH(\"geïnterneerde\",H3)),PH!$D$9,IF(ISNUMBER(SEARCH(\"Personen met een handicap\",H3)),PH!$D$11-PH!$D$9-PH!$D$10,0)))))))))),2)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"kinderzorg\",$H$3)),\"opvangplaatsen/VTE\",VLOOKUP($H$3,'Capaciteiten & forfaits'!$B$4:$H$66,3,FALSE))","v":{"$error":"#N/A"}},null,null,null,"Totale erkende capaciteit",{"$f":"ROUND(IF(ISNUMBER((SEARCH(\"kinderzorg\",N3))),'Gezinnen met kinderen'!$C$19,IF(ISNUMBER(SEARCH(\"categorie 8\",N3)),BJB!$D$27,IF(ISNUMBER(SEARCH(\"beveiligend verblijf\",N3)),BJB!$D$32,IF(OR(ISNUMBER(SEARCH(\"jeugdzorg\",N3)),ISNUMBER(SEARCH(\"afhandeling\",N3)),ISNUMBER(SEARCH(\"gezinszorg\",N3)),ISNUMBER(SEARCH(\"oriëntatie\",N3))),BJB!$D$41,IF(ISNUMBER(SEARCH(\"welzijnswerk\",N3)),CAW!$C$5,IF(ISNUMBER(SEARCH(\"geestelijke\",N3)),'Preventieve en ambulante'!$C$3,IF(ISNUMBER(SEARCH(\"Aanloopadres\",N3)),'Preventieve en ambulante'!$C$4+'Preventieve en ambulante'!$C$5,IF(ISNUMBER(SEARCH(\"Observatie\",N3)),PH!$D$10,IF(ISNUMBER(SEARCH(\"geïnterneerde\",N3)),PH!$D$9,IF(ISNUMBER(SEARCH(\"Personen met een handicap\",N3)),PH!$D$11-PH!$D$9-PH!$D$10,0)))))))))),2)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"kinderzorg\",$N$3)),\"opvangplaatsen/VTE\",VLOOKUP($N$3,'Capaciteiten & forfaits'!$B$4:$H$66,3,FALSE))","v":{"$error":"#N/A"}}]
[null,"Capaciteitsuitbreiding",{"$f":"SUM(E7:E10)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"kinderzorg\",$C$3)),\"opvangplaatsen/VTE\",VLOOKUP($C$3,'Capaciteiten & forfaits'!$B$4:$H$79,3,FALSE))","v":"m²"},null,null,null,null,"Capaciteitsuitbreiding",{"$f":"SUM(K7:K10)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"kinderzorg\",$H$3)),\"opvangplaatsen/VTE\",VLOOKUP($H$3,'Capaciteiten & forfaits'!$B$4:$H$66,3,FALSE))","v":{"$error":"#N/A"}},null,null,null,"Capaciteitsuitbreiding",{"$f":"SUM(Q7:Q10)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"kinderzorg\",$N$3)),\"opvangplaatsen/VTE\",VLOOKUP($N$3,'Capaciteiten & forfaits'!$B$4:$H$66,3,FALSE))","v":{"$error":"#N/A"}}]
[null,"Capaciteitsvervanging",{"$f":"SUM(F7:F10)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"kinderzorg\",$C$3)),\"opvangplaatsen/VTE\",VLOOKUP($C$3,'Capaciteiten & forfaits'!$B$4:$H$79,3,FALSE))","v":"m²"},null,null,null,null,"Capaciteitsvervanging",{"$f":"SUM(L7:L10)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"kinderzorg\",$H$3)),\"opvangplaatsen/VTE\",VLOOKUP($H$3,'Capaciteiten & forfaits'!$B$4:$H$66,3,FALSE))","v":{"$error":"#N/A"}},null,null,null,"Capaciteitsvervanging",{"$f":"SUM(R7:R10)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"kinderzorg\",$N$3)),\"opvangplaatsen/VTE\",VLOOKUP($N$3,'Capaciteiten & forfaits'!$B$4:$H$66,3,FALSE))","v":{"$error":"#N/A"}}]
[]
[5,"Subsidiabele oppervlakte",null,null,null,null,null,"Subsidiabele oppervlakte",null,null,null,null,null,"Subsidiabele oppervlakte"]
[null,"Bruto opp. project",{"$f":"SUM(C7:C10)","v":0},null,null,null,null,null,"Bruto opp. project",{"$f":"SUM(I7:I10)","v":0},null,null,null,null,"Bruto opp. project",{"$f":"SUM(O7:O10)","v":0}]
[null,"Maximaal subsidiabele opp.",{"$f":"ROUND(IF(ISNUMBER(SEARCH(\"kinderzorg\",C3)),'Gezinnen met kinderen'!$H$19,IF(ISNUMBER(SEARCH(\"categorie 8\",C3)),BJB!$H$27,IF(ISNUMBER(SEARCH(\"beveiligend verblijf\",C3)),BJB!$H$32,IF(OR(ISNUMBER(SEARCH(\"jeugdzorg\",C3)),ISNUMBER(SEARCH(\"afhandeling\",C3)),ISNUMBER(SEARCH(\"gezinszorg\",C3)),ISNUMBER(SEARCH(\"oriëntatie\",C3))),BJB!$H$44,IF(ISNUMBER(SEARCH(\"welzijnswerk\",C3)),CAW!$G$5,IF(ISNUMBER(SEARCH(\"geestelijke\",C3)),'Preventieve en ambulante'!$G$3,IF(ISNUMBER(SEARCH(\"Aanloopadres\",C3)),'Preventieve en ambulante'!$G$4+'Preventieve en ambulante'!$G$5,IF(ISNUMBER(SEARCH(\"Observatie\",C3)),PH!$F$10,IF(ISNUMBER(SEARCH(\"geïnterneerde\",C3)),PH!$F$9,IF(ISNUMBER(SEARCH(\"Personen met een handicap\",C3)),PH!$F$11-PH!$F$9-PH!$F$10,VLOOKUP(C3,'Capaciteiten & forfaits'!$B$3:$H$73,2,FALSE)*C25)))))))))),2)","v":0},null,null,null,null,null,"Maximaal subsidiabele opp.",{"$f":"IF(ISNUMBER((SEARCH(\"kinderzorg\",H3))),'Gezinnen met kinderen'!$H$19,IF(ISNUMBER(SEARCH(\"categorie 8\",H3)),BJB!$H$27,IF(ISNUMBER(SEARCH(\"beveiligend verblijf\",H3)),BJB!$H$32,IF(OR(ISNUMBER(SEARCH(\"jeugdzorg\",H3)),ISNUMBER(SEARCH(\"afhandeling\",H3)),ISNUMBER(SEARCH(\"gezinszorg\",H3)),ISNUMBER(SEARCH(\"oriëntatie\",H3)),ISNUMBER(SEARCH(\"dienst voor\",H3))),BJB!$H$44,IF(ISNUMBER(SEARCH(\"welzijnswerk\",H3)),CAW!$G$5,IF(ISNUMBER(SEARCH(\"geestelijke\",H3)),'Preventieve en ambulante'!$G$3,IF(ISNUMBER(SEARCH(\"Aanloopadres\",H3)),'Preventieve en ambulante'!$G$4+'Preventieve en ambulante'!$G$5,IF(ISNUMBER(SEARCH(\"Observatie\",H3)),PH!$F$10,IF(ISNUMBER(SEARCH(\"geïnterneerde\",H3)),PH!$F$9,IF(ISNUMBER(SEARCH(\"Personen met een handicap\",H3)),PH!$F$11-PH!$F$9-PH!$F$10,VLOOKUP(H3,'Capaciteiten & forfaits'!$B$3:$H$73,2,FALSE)*J25))))))))))","v":0},null,null,null,null,"Maximaal subsidiabele opp.",{"$f":"IF(ISNUMBER((SEARCH(\"kinderzorg\",N3))),'Gezinnen met kinderen'!$H$19,IF(ISNUMBER(SEARCH(\"categorie 8\",N3)),BJB!$H$27,IF(ISNUMBER(SEARCH(\"beveiligend verblijf\",N3)),BJB!$H$32,IF(OR(ISNUMBER(SEARCH(\"jeugdzorg\",N3)),ISNUMBER(SEARCH(\"afhandeling\",N3)),ISNUMBER(SEARCH(\"gezinszorg\",N3)),ISNUMBER(SEARCH(\"oriëntatie\",N3)),ISNUMBER(SEARCH(\"dienst voor\",N3))),BJB!$H$44,IF(ISNUMBER(SEARCH(\"welzijnswerk\",N3)),CAW!$G$5,IF(ISNUMBER(SEARCH(\"geestelijke\",N3)),'Preventieve en ambulante'!$G$3,IF(ISNUMBER(SEARCH(\"Aanloopadres\",N3)),'Preventieve en ambulante'!$G$4+'Preventieve en ambulante'!$G$5,IF(ISNUMBER(SEARCH(\"Observatie\",N3)),PH!$F$10,IF(ISNUMBER(SEARCH(\"geïnterneerde\",N3)),PH!$F$9,IF(ISNUMBER(SEARCH(\"Personen met een handicap\",N3)),PH!$F$11-PH!$F$9-PH!$F$10,VLOOKUP(N3,'Capaciteiten & forfaits'!$B$3:$H$73,2,FALSE)*P25))))))))))","v":0}]
[null,"Bestaande gesubsidieerde opp.",{"$f":"IF('Overzicht project'!$H$23='Overzicht BTA'!C3,'Overzicht project'!$D$23,0)+IF('Overzicht project'!$H$24='Overzicht BTA'!C3,'Overzicht project'!$D$24,0)+IF('Overzicht project'!$H$25='Overzicht BTA'!C3,'Overzicht project'!$D$25,0)+IF('Overzicht project'!$H$26='Overzicht BTA'!C3,'Overzicht project'!$D$26,0)+IF('Overzicht project'!$H$27='Overzicht BTA'!C3,'Overzicht project'!$D$27,0)+IF('Overzicht project'!$H$28='Overzicht BTA'!C3,'Overzicht project'!$D$28,0)+IF('Overzicht project'!$H$29='Overzicht BTA'!C3,'Overzicht project'!$D$29,0)","v":0},"per zorgvorm bekijken uit overzicht project",null,null,null,null,"Bestaande gesubsidieerde opp.",{"$f":"IF('Overzicht project'!$H$23='Overzicht BTA'!H3,'Overzicht project'!$D$23,0)+IF('Overzicht project'!$H$24='Overzicht BTA'!H3,'Overzicht project'!$D$24,0)+IF('Overzicht project'!$H$25='Overzicht BTA'!H3,'Overzicht project'!$D$25,0)+IF('Overzicht project'!$H$26='Overzicht BTA'!H3,'Overzicht project'!$D$26,0)+IF('Overzicht project'!$H$27='Overzicht BTA'!H3,'Overzicht project'!$D$27,0)+IF('Overzicht project'!$H$28='Overzicht BTA'!H3,'Overzicht project'!$D$28,0)+IF('Overzicht project'!$H$29='Overzicht BTA'!H3,'Overzicht project'!$D$29,0)","v":0},"per zorgvorm bekijken uit overzicht project",null,null,null,"Bestaande gesubsidieerde opp.",{"$f":"IF('Overzicht project'!$H$23='Overzicht BTA'!N3,'Overzicht project'!$D$23,0)+IF('Overzicht project'!$H$24='Overzicht BTA'!N3,'Overzicht project'!$D$24,0)+IF('Overzicht project'!$H$25='Overzicht BTA'!N3,'Overzicht project'!$D$25,0)+IF('Overzicht project'!$H$26='Overzicht BTA'!N3,'Overzicht project'!$D$26,0)+IF('Overzicht project'!$H$27='Overzicht BTA'!N3,'Overzicht project'!$D$27,0)+IF('Overzicht project'!$H$28='Overzicht BTA'!N3,'Overzicht project'!$D$28,0)+IF('Overzicht project'!$H$29='Overzicht BTA'!N3,'Overzicht project'!$D$29,0)","v":0},"per zorgvorm bekijken uit overzicht project"]
[null,"Subsidiabele oppervlakte",{"$f":"IF(MIN(C31-C32,C30)<0,0,MIN(C31-C32,C30))","v":0},null,null,null,null,null,"Subsidiabele oppervlakte",{"$f":"IF(MIN(J31-J32,J30)<0,0,MIN(J31-J32,J30))","v":0},null,null,null,null,"Subsidiabele oppervlakte",{"$f":"IF(MIN(P31-P32,P30)<0,0,MIN(P31-P32,P30))","v":0}]
[]
[6,"Bouwindex","Jaar","Index",null,null,null,"Jaar","Index",null,null,null,null,"Jaar","Index"]
[null,"Jaar van BTA/COCO",2022,{"$f":"VLOOKUP(C36,Bron!$B$32:$C$45,2,FALSE)","v":2.0148000000000001},null,null,null,{"$f":"C36","v":2022},{"$f":"VLOOKUP(H36,Bron!$B$32:$C$45,2,FALSE)","v":2.0148000000000001},null,null,null,null,{"$f":"H36","v":2022},{"$f":"VLOOKUP(N36,Bron!$B$32:$C$45,2,FALSE)","v":2.0148000000000001}]
[null,"Wijziging belofte",2022,{"$f":"VLOOKUP(C37,Bron!$B$32:$C$45,2,FALSE)","v":2.0148000000000001},false,null,null,{"$f":"C37","v":2022},{"$f":"VLOOKUP(H37,Bron!$B$32:$C$45,2,FALSE)","v":2.0148000000000001},null,null,null,null,{"$f":"H37","v":2022},{"$f":"VLOOKUP(N37,Bron!$B$32:$C$45,2,FALSE)","v":2.0148000000000001}]
[null,"Indexatie bevel van aanvang",2022,{"$f":"VLOOKUP(C38,Bron!$B$32:$C$45,2,FALSE)","v":2.0148000000000001},"Onwaar",null,null,2022,{"$f":"VLOOKUP(H38,Bron!$B$32:$C$45,2,FALSE)","v":2.0148000000000001},null,null,null,null,2022,{"$f":"VLOOKUP(N38,Bron!$B$32:$C$45,2,FALSE)","v":2.0148000000000001}]
[]
[7,"Raming"]
[null,"Totale bruto kostprijs project ",{"$f":"'uitgebreide raming'!J25","v":0},null,null,null,null,{"$f":"'uitgebreide raming'!J51","v":0},null,null,null,null,null,{"$f":"'uitgebreide raming'!J77","v":0}]
[]
[8,"Indienen EVA 3 toegestaan",false]
[]
[9,"Wijziging belofte"]
["9a","Kostensoort(en)","Oppervlakte","opp. beperkt","Capaciteitsuitbreiding","Capaciteitsvervanging",null,"Kostensoort(en)","Oppervlakte","opp. beperkt","Capaciteitsuitbreiding","Capaciteitsvervanging",null,"Kostensoort(en)","Oppervlakte","opp. Beperkt","Capaciteitsuitbreiding","Capaciteitsvervanging"]
[null,{"$f":"VLOOKUP('Overzicht project_gewijzigd'!C10,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(B47=Bron!$B$10,B47=Bron!$B$16),'Overzicht project_gewijzigd'!E10,'Overzicht project_gewijzigd'!E10)","v":0},0,{"$f":"'Overzicht project_gewijzigd'!H10","v":0},{"$f":"'Overzicht project_gewijzigd'!I10","v":0},null,{"$f":"VLOOKUP('Overzicht project_gewijzigd'!C17,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(H47=Bron!$B$10,H47=Bron!$B$16),'Overzicht project_gewijzigd'!E17,'Overzicht project_gewijzigd'!E17)","v":0},0,{"$f":"'Overzicht project_gewijzigd'!H17","v":0},{"$f":"'Overzicht project_gewijzigd'!I17","v":0},null,{"$f":"VLOOKUP('Overzicht project_gewijzigd'!C24,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(B47=Bron!$B$10,B47=Bron!$B$16),'Overzicht project_gewijzigd'!E24,'Overzicht project_gewijzigd'!E24)","v":0},0,{"$f":"'Overzicht project_gewijzigd'!H24","v":0},{"$f":"'Overzicht project_gewijzigd'!I24","v":0}]
[null,{"$f":"VLOOKUP('Overzicht project_gewijzigd'!C11,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(B48=Bron!$B$10,B48=Bron!$B$16),'Overzicht project_gewijzigd'!E11,'Overzicht project_gewijzigd'!E11)","v":0},0,{"$f":"'Overzicht project_gewijzigd'!H11","v":0},{"$f":"'Overzicht project_gewijzigd'!I11","v":0},null,{"$f":"VLOOKUP('Overzicht project_gewijzigd'!C18,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(H48=Bron!$B$10,H48=Bron!$B$16),'Overzicht project_gewijzigd'!E18,'Overzicht project_gewijzigd'!E18)","v":0},0,{"$f":"'Overzicht project_gewijzigd'!H18","v":0},{"$f":"'Overzicht project_gewijzigd'!I18","v":0},null,{"$f":"VLOOKUP('Overzicht project_gewijzigd'!C25,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(B48=Bron!$B$10,B48=Bron!$B$16),'Overzicht project_gewijzigd'!E25,'Overzicht project_gewijzigd'!E25)","v":0},0,{"$f":"'Overzicht project_gewijzigd'!H25","v":0},{"$f":"'Overzicht project_gewijzigd'!I25","v":0}]
[null,{"$f":"VLOOKUP('Overzicht project_gewijzigd'!C12,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(B49=Bron!$B$10,B49=Bron!$B$16),'Overzicht project_gewijzigd'!E12,'Overzicht project_gewijzigd'!E12)","v":0},0,{"$f":"'Overzicht project_gewijzigd'!H12","v":0},{"$f":"'Overzicht project_gewijzigd'!I12","v":0},null,{"$f":"VLOOKUP('Overzicht project_gewijzigd'!C19,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(H49=Bron!$B$10,H49=Bron!$B$16),'Overzicht project_gewijzigd'!E19,'Overzicht project_gewijzigd'!E19)","v":0},0,{"$f":"'Overzicht project_gewijzigd'!H19","v":0},{"$f":"'Overzicht project_gewijzigd'!I19","v":0},null,{"$f":"VLOOKUP('Overzicht project_gewijzigd'!C26,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(B49=Bron!$B$10,B49=Bron!$B$16),'Overzicht project_gewijzigd'!E26,'Overzicht project_gewijzigd'!E26)","v":0},0,{"$f":"'Overzicht project_gewijzigd'!H26","v":0},{"$f":"'Overzicht project_gewijzigd'!I26","v":0}]
[null,{"$f":"VLOOKUP('Overzicht project_gewijzigd'!C13,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(B50=Bron!$B$10,B50=Bron!$B$16),'Overzicht project_gewijzigd'!E13,'Overzicht project_gewijzigd'!E13)","v":0},0,{"$f":"'Overzicht project_gewijzigd'!H13","v":0},{"$f":"'Overzicht project_gewijzigd'!I13","v":0},null,{"$f":"VLOOKUP('Overzicht project_gewijzigd'!C20,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(H50=Bron!$B$10,H50=Bron!$B$16),'Overzicht project_gewijzigd'!E20,'Overzicht project_gewijzigd'!E20)","v":0},0,{"$f":"'Overzicht project_gewijzigd'!H20","v":0},{"$f":"'Overzicht project_gewijzigd'!I20","v":0},null,{"$f":"VLOOKUP('Overzicht project_gewijzigd'!C27,Bron!$A$7:$B$16,2,FALSE)","v":"Kies kostensoort"},{"$f":"IF(OR(B50=Bron!$B$10,B50=Bron!$B$16),'Overzicht project_gewijzigd'!E27,'Overzicht project_gewijzigd'!E27)","v":0},0,{"$f":"'Overzicht project_gewijzigd'!H27","v":0},{"$f":"'Overzicht project_gewijzigd'!I27","v":0}]
[]
["9b","BTW","BTW tarief 1","OPP-BTW1","BTW tarief 1","OPP-BTW1",null,"Kostensoort(en)","BTW tarief 1","OPP-BTW1","BTW tarief 1","OPP-BTW1"," ",null,"BTW tarief 1","OPP-BTW1","BTW tarief 1","OPP-BTW1"]
[null,"Nieuwbouw 6-12-21%",{"$f":"IF($B$53=B$47,'Overzicht project_gewijzigd'!$D$10,IF($B$53=B$48,'Overzicht project_gewijzigd'!$D$11,IF($B$53=B$49,'Overzicht project_gewijzigd'!$D$12,IF($B$53=B$50,'Overzicht project_gewijzigd'!$D$13,0))))","v":0},{"$f":"IF($B$53=$B$47,'Overzicht project_gewijzigd'!$E$10,IF($B$53=$B$48,'Overzicht project_gewijzigd'!$E$11,IF($B$53=$B$49,'Overzicht project_gewijzigd'!$E$12,IF($B$53=$B$50,'Overzicht project_gewijzigd'!$E$13,0))))","v":0},{"$f":"IF(B$53=B$47,'Overzicht project_gewijzigd'!$F$10,IF(B$53=B$48,'Overzicht project_gewijzigd'!$F$11,IF(B$53=B$49,'Overzicht project_gewijzigd'!$F$12,IF(B$53=B$50,'Overzicht project_gewijzigd'!$F$13,0))))","v":0},{"$f":"IF(B$53=B$47,'Overzicht project_gewijzigd'!$G$10,IF(B$53=B$48,'Overzicht project_gewijzigd'!$G$11,IF(B$53=B$49,'Overzicht project_gewijzigd'!$G$12,IF(B$53=B$50,'Overzicht project_gewijzigd'!$G$13,0))))","v":0},null,"Nieuwbouw 6-12-21%",{"$f":"IF(H53=$H$47,'Overzicht project_gewijzigd'!$D$17,IF(H53=$H$48,'Overzicht project_gewijzigd'!$D$18,IF(H53=$H$49,'Overzicht project_gewijzigd'!$D$19,IF(H53=$H$50,'Overzicht project_gewijzigd'!$D$20,0))))","v":0},{"$f":"IF(H53=$H$47,'Overzicht project_gewijzigd'!$E$17,IF(H53=$H$48,'Overzicht project_gewijzigd'!$E$18,IF(H53=$H$49,'Overzicht project_gewijzigd'!$E$19,IF(H53=$H$50,'Overzicht project_gewijzigd'!$E$20,0))))","v":0},{"$f":"IF(H$53=H$47,'Overzicht project_gewijzigd'!$F$17,IF(H$53=H$48,'Overzicht project_gewijzigd'!$F$18,IF(H$53=H$49,'Overzicht project_gewijzigd'!$F$19,IF(H$53=H$50,'Overzicht project_gewijzigd'!$F$20,0))))","v":0},{"$f":"IF(H$53=H$47,'Overzicht project_gewijzigd'!$G$17,IF(H$53=H$48,'Overzicht project_gewijzigd'!$G$18,IF(H$53=H$49,'Overzicht project_gewijzigd'!$G$19,IF(H$53=H$50,'Overzicht project_gewijzigd'!$G$20,0))))","v":0},null,"Nieuwbouw 6-12-21%",{"$f":"IF(N53=$N$47,'Overzicht project_gewijzigd'!$D$24,IF(N53=$N$48,'Overzicht project_gewijzigd'!$D$25,IF(N53=$N$49,'Overzicht project_gewijzigd'!$D$26,IF(N53=$N$50,'Overzicht project_gewijzigd'!$D$27,0))))","v":0},{"$f":"IF(N53=$N$47,'Overzicht project_gewijzigd'!$E$24,IF(N53=$N$48,'Overzicht project_gewijzigd'!$E$25,IF(N53=$N$49,'Overzicht project_gewijzigd'!$E$26,IF(N53=$N$50,'Overzicht project_gewijzigd'!$E$27,0))))","v":0},{"$f":"IF(N$53=N$47,'Overzicht project_gewijzigd'!$F$24,IF(N$53=N$48,'Overzicht project_gewijzigd'!$F$25,IF(N$53=N$49,'Overzicht project_gewijzigd'!$F$26,IF(N$53=N$50,'Overzicht project_gewijzigd'!$F$27,0))))","v":0},{"$f":"IF(N$53=N$47,'Overzicht project_gewijzigd'!$G$24,IF(N$53=N$48,'Overzicht project_gewijzigd'!$G$25,IF(N$53=N$49,'Overzicht project_gewijzigd'!$G$26,IF(N$53=N$50,'Overzicht project_gewijzigd'!$G$27,0))))","v":0}]
[null,"Nieuwbouw 21%",{"$f":"IF(B54=$B$47,'Overzicht project_gewijzigd'!$D$10,IF(B54=$B$48,'Overzicht project_gewijzigd'!$D$11,IF(B54=$B$49,'Overzicht project_gewijzigd'!$D$12,IF(B54=$B$50,'Overzicht project_gewijzigd'!$D$13,0))))","v":0},{"$f":"IF(B54=$B$47,'Overzicht project_gewijzigd'!$E$10,IF(B54=$B$48,'Overzicht project_gewijzigd'!$E$11,IF(B54=$B$49,'Overzicht project_gewijzigd'!$E$12,IF(B54=$B$50,'Overzicht project_gewijzigd'!$E$13,0))))","v":0},null,null,null,"Nieuwbouw 21%",{"$f":"IF(H54=$H$47,'Overzicht project_gewijzigd'!$D$17,IF(H54=$H$48,'Overzicht project_gewijzigd'!$D$18,IF(H54=$H$49,'Overzicht project_gewijzigd'!$D$19,IF(H54=$H$50,'Overzicht project_gewijzigd'!$D$20,0))))","v":0},{"$f":"IF(H54=$H$47,'Overzicht project_gewijzigd'!$E$17,IF(H54=$H$48,'Overzicht project_gewijzigd'!$E$18,IF(H54=$H$49,'Overzicht project_gewijzigd'!$E$19,IF(H54=$H$50,'Overzicht project_gewijzigd'!$E$20,0))))","v":0},null,null,null,"Nieuwbouw 21%",{"$f":"IF(N54=$N$47,'Overzicht project_gewijzigd'!$D$24,IF(N54=$N$48,'Overzicht project_gewijzigd'!$D$25,IF(N54=$N$49,'Overzicht project_gewijzigd'!$D$26,IF(N54=$N$50,'Overzicht project_gewijzigd'!$D$27,0))))","v":0},{"$f":"IF(N54=$N$47,'Overzicht project_gewijzigd'!$E$24,IF(N54=$N$48,'Overzicht project_gewijzigd'!$E$25,IF(N54=$N$49,'Overzicht project_gewijzigd'!$E$26,IF(N54=$N$50,'Overzicht project_gewijzigd'!$E$27,0))))","v":0}]
[null,"Uitbreiding",{"$f":"IF(B55=$B$47,'Overzicht project_gewijzigd'!$D$10,IF(B55=$B$48,'Overzicht project_gewijzigd'!$D$11,IF(B55=$B$49,'Overzicht project_gewijzigd'!$D$12,IF(B55=$B$50,'Overzicht project_gewijzigd'!$D$13,0))))","v":0},{"$f":"IF(B55=$B$47,'Overzicht project_gewijzigd'!$E$10,IF(B55=$B$48,'Overzicht project_gewijzigd'!$E$11,IF(B55=$B$49,'Overzicht project_gewijzigd'!$E$12,IF(B55=$B$50,'Overzicht project_gewijzigd'!$E$13,0))))","v":0},null,null,null,"Uitbreiding",{"$f":"IF(H55=$H$47,'Overzicht project_gewijzigd'!$D$17,IF(H55=$H$48,'Overzicht project_gewijzigd'!$D$18,IF(H55=$H$49,'Overzicht project_gewijzigd'!$D$19,IF(H55=$H$50,'Overzicht project_gewijzigd'!$D$20,0))))","v":0},{"$f":"IF(H55=$H$47,'Overzicht project_gewijzigd'!$E$17,IF(H55=$H$48,'Overzicht project_gewijzigd'!$E$18,IF(H55=$H$49,'Overzicht project_gewijzigd'!$E$19,IF(H55=$H$50,'Overzicht project_gewijzigd'!$E$20,0))))","v":0},null,null,null,"Uitbreiding",{"$f":"IF(N55=$N$47,'Overzicht project_gewijzigd'!$D$24,IF(N55=$N$48,'Overzicht project_gewijzigd'!$D$25,IF(N55=$N$49,'Overzicht project_gewijzigd'!$D$26,IF(N55=$N$50,'Overzicht project_gewijzigd'!$D$27,0))))","v":0},{"$f":"IF(N55=$N$47,'Overzicht project_gewijzigd'!$E$24,IF(N55=$N$48,'Overzicht project_gewijzigd'!$E$25,IF(N55=$N$49,'Overzicht project_gewijzigd'!$E$26,IF(N55=$N$50,'Overzicht project_gewijzigd'!$E$27,0))))","v":0}]
[null,"IER",{"$f":"IF(B56=$B$47,'Overzicht project_gewijzigd'!$D$10,IF(B56=$B$48,'Overzicht project_gewijzigd'!$D$11,IF(B56=$B$49,'Overzicht project_gewijzigd'!$D$12,IF(B56=$B$50,'Overzicht project_gewijzigd'!$D$13,0))))","v":0},{"$f":"IF(B56=$B$47,'Overzicht project_gewijzigd'!$E$10,IF(B56=$B$48,'Overzicht project_gewijzigd'!$E$11,IF(B56=$B$49,'Overzicht project_gewijzigd'!$E$12,IF(B56=$B$50,'Overzicht project_gewijzigd'!$E$13,0))))","v":0},null,null,null,"IER",{"$f":"IF(H56=$H$47,'Overzicht project_gewijzigd'!$D$17,IF(H56=$H$48,'Overzicht project_gewijzigd'!$D$18,IF(H56=$H$49,'Overzicht project_gewijzigd'!$D$19,IF(H56=$H$50,'Overzicht project_gewijzigd'!$D$20,0))))","v":0},{"$f":"IF(H56=$H$47,'Overzicht project_gewijzigd'!$E$17,IF(H56=$H$48,'Overzicht project_gewijzigd'!$E$18,IF(H56=$H$49,'Overzicht project_gewijzigd'!$E$19,IF(H56=$H$50,'Overzicht project_gewijzigd'!$E$20,0))))","v":0},null,null,null,"IER",{"$f":"IF(N56=$N$47,'Overzicht project_gewijzigd'!$D$24,IF(N56=$N$48,'Overzicht project_gewijzigd'!$D$25,IF(N56=$N$49,'Overzicht project_gewijzigd'!$D$26,IF(N56=$N$50,'Overzicht project_gewijzigd'!$D$27,0))))","v":0},{"$f":"IF(N56=$N$47,'Overzicht project_gewijzigd'!$E$24,IF(N56=$N$48,'Overzicht project_gewijzigd'!$E$25,IF(N56=$N$49,'Overzicht project_gewijzigd'!$E$26,IF(N56=$N$50,'Overzicht project_gewijzigd'!$E$27,0))))","v":0}]
[null,"Verbouwing",{"$f":"IF(B57=$B$47,'Overzicht project_gewijzigd'!$D$10,IF(B57=$B$48,'Overzicht project_gewijzigd'!$D$11,IF(B57=$B$49,'Overzicht project_gewijzigd'!$D$12,IF(B57=$B$50,'Overzicht project_gewijzigd'!$D$13,0))))","v":0},{"$f":"IF(B57=$B$47,'Overzicht project_gewijzigd'!$E$10,IF(B57=$B$48,'Overzicht project_gewijzigd'!$E$11,IF(B57=$B$49,'Overzicht project_gewijzigd'!$E$12,IF(B57=$B$50,'Overzicht project_gewijzigd'!$E$13,0))))","v":0},null,null,null,"Verbouwing",{"$f":"IF(H57=$H$47,'Overzicht project_gewijzigd'!$D$17,IF(H57=$H$48,'Overzicht project_gewijzigd'!$D$18,IF(H57=$H$49,'Overzicht project_gewijzigd'!$D$19,IF(H57=$H$50,'Overzicht project_gewijzigd'!$D$20,0))))","v":0},{"$f":"IF(H57=$H$47,'Overzicht project_gewijzigd'!$E$17,IF(H57=$H$48,'Overzicht project_gewijzigd'!$E$18,IF(H57=$H$49,'Overzicht project_gewijzigd'!$E$19,IF(H57=$H$50,'Overzicht project_gewijzigd'!$E$20,0))))","v":0},null,null,null,"Verbouwing",{"$f":"IF(N57=$N$47,'Overzicht project_gewijzigd'!$D$24,IF(N57=$N$48,'Overzicht project_gewijzigd'!$D$25,IF(N57=$N$49,'Overzicht project_gewijzigd'!$D$26,IF(N57=$N$50,'Overzicht project_gewijzigd'!$D$27,0))))","v":0},{"$f":"IF(N57=$N$47,'Overzicht project_gewijzigd'!$E$24,IF(N57=$N$48,'Overzicht project_gewijzigd'!$E$25,IF(N57=$N$49,'Overzicht project_gewijzigd'!$E$26,IF(N57=$N$50,'Overzicht project_gewijzigd'!$E$27,0))))","v":0},null,null,null,null,null,{"$f":"ROUND(IF(ISNUMBER((SEARCH(\"kinderzorg\",A43))),'Gezinnen met kinderen'!$C$19,IF(ISNUMBER(SEARCH(\"categorie 8\",A43)),BJB!$D$27,IF(ISNUMBER(SEARCH(\"beveiligd verblijf\",A43)),BJB!$D$32,IF(OR(ISNUMBER(SEARCH(\"jeugdzorg\",A43)),ISNUMBER(SEARCH(\"afhandeling\",A43)),ISNUMBER(SEARCH(\"gezinszorg\",A43)),ISNUMBER(SEARCH(\"oriëntatie\",A43))),BJB!$D$44,IF(ISNUMBER(SEARCH(\"welzijnswerk\",A43)),CAW!$C$5,\"0\"))))),2)","v":0}]
[null,"Nieuwbouw light 21%",{"$f":"IF(B58=$B$47,'Overzicht project_gewijzigd'!$D$10,IF(B58=$B$48,'Overzicht project_gewijzigd'!$D$11,IF(B58=$B$49,'Overzicht project_gewijzigd'!$D$12,IF(B58=$B$50,'Overzicht project_gewijzigd'!$D$13,0))))","v":0},{"$f":"IF(B58=$B$47,'Overzicht project_gewijzigd'!$E$10,IF(B58=$B$48,'Overzicht project_gewijzigd'!$E$11,IF(B58=$B$49,'Overzicht project_gewijzigd'!$E$12,IF(B58=$B$50,'Overzicht project_gewijzigd'!$E$13,0))))","v":0},null,null,null,"Nieuwbouw light 21%",{"$f":"IF(H58=$H$47,'Overzicht project_gewijzigd'!$D$17,IF(H58=$H$48,'Overzicht project_gewijzigd'!$D$18,IF(H58=$H$49,'Overzicht project_gewijzigd'!$D$19,IF(H58=$H$50,'Overzicht project_gewijzigd'!$D$20,0))))","v":0},{"$f":"IF(H58=$H$47,'Overzicht project_gewijzigd'!$E$17,IF(H58=$H$48,'Overzicht project_gewijzigd'!$E$18,IF(H58=$H$49,'Overzicht project_gewijzigd'!$E$19,IF(H58=$H$50,'Overzicht project_gewijzigd'!$E$20,0))))","v":0},null,null,null,"Nieuwbouw light 21%",{"$f":"IF(N58=$N$47,'Overzicht project_gewijzigd'!$D$24,IF(N58=$N$48,'Overzicht project_gewijzigd'!$D$25,IF(N58=$N$49,'Overzicht project_gewijzigd'!$D$26,IF(N58=$N$50,'Overzicht project_gewijzigd'!$D$27,0))))","v":0},{"$f":"IF(N58=$N$47,'Overzicht project_gewijzigd'!$E$24,IF(N58=$N$48,'Overzicht project_gewijzigd'!$E$25,IF(N58=$N$49,'Overzicht project_gewijzigd'!$E$26,IF(N58=$N$50,'Overzicht project_gewijzigd'!$E$27,0))))","v":0}]
[null,"Nieuwbouw light 6-12-21%",{"$f":"IF($B$59=$B$47,'Overzicht project_gewijzigd'!$D$10,IF($B$59=$B$48,'Overzicht project_gewijzigd'!$D$11,IF($B$59=$B$49,'Overzicht project_gewijzigd'!$D$12,IF($B$59=$B$50,'Overzicht project_gewijzigd'!$D$13,0))))","v":0},{"$f":"IF($B$59=$B$47,'Overzicht project_gewijzigd'!$E$10,IF($B$59=$B$48,'Overzicht project_gewijzigd'!$E$11,IF($B$59=$B$49,'Overzicht project_gewijzigd'!$E$12,IF($B$59=$B$50,'Overzicht project_gewijzigd'!$E$13,0))))","v":0},{"$f":"IF(B$59=B$47,'Overzicht project_gewijzigd'!$F$10,IF(B$59=B$48,'Overzicht project_gewijzigd'!$F$11,IF(B$59=B$49,'Overzicht project_gewijzigd'!$F$12,IF(B$59=B$50,'Overzicht project_gewijzigd'!$F$13,0))))","v":0},{"$f":"IF(B$59=B$47,'Overzicht project_gewijzigd'!$G$10,IF(B$59=B$48,'Overzicht project_gewijzigd'!$G$11,IF(B$59=B$49,'Overzicht project_gewijzigd'!$G$12,IF(B$59=B$50,'Overzicht project_gewijzigd'!$G$13,0))))","v":0},null,"Nieuwbouw light 6-12-21%",{"$f":"IF(H59=$H$47,'Overzicht project_gewijzigd'!$D$17,IF(H59=$H$48,'Overzicht project_gewijzigd'!$D$18,IF(H59=$H$49,'Overzicht project_gewijzigd'!$D$19,IF(H59=$H$50,'Overzicht project_gewijzigd'!$D$20,0))))","v":0},{"$f":"IF(H59=$H$47,'Overzicht project_gewijzigd'!$E$17,IF(H59=$H$48,'Overzicht project_gewijzigd'!$E$18,IF(H59=$H$49,'Overzicht project_gewijzigd'!$E$19,IF(H59=$H$50,'Overzicht project_gewijzigd'!$E$20,0))))","v":0},{"$f":"IF(H$59=H$47,'Overzicht project_gewijzigd'!$F$17,IF(H$59=H$48,'Overzicht project_gewijzigd'!$F$18,IF(H$59=H$49,'Overzicht project_gewijzigd'!$F$19,IF(H$59=H$50,'Overzicht project_gewijzigd'!$F$20,0))))","v":0},{"$f":"IF(H$59=H$47,'Overzicht project_gewijzigd'!$G$17,IF(H$59=H$48,'Overzicht project_gewijzigd'!$G$18,IF(H$59=H$49,'Overzicht project_gewijzigd'!$G$19,IF(H$59=H$50,'Overzicht project_gewijzigd'!$G$20,0))))","v":0},null,"Nieuwbouw light 6-12-21%",{"$f":"IF(N59=$N$47,'Overzicht project_gewijzigd'!$D$24,IF(N59=$N$48,'Overzicht project_gewijzigd'!$D$25,IF(N59=$N$49,'Overzicht project_gewijzigd'!$D$26,IF(N59=$N$50,'Overzicht project_gewijzigd'!$D$27,0))))","v":0},{"$f":"IF(N59=$N$47,'Overzicht project_gewijzigd'!$E$24,IF(N59=$N$48,'Overzicht project_gewijzigd'!$E$25,IF(N59=$N$49,'Overzicht project_gewijzigd'!$E$26,IF(N59=$N$50,'Overzicht project_gewijzigd'!$E$27,0))))","v":0},{"$f":"IF(N$59=N$47,'Overzicht project_gewijzigd'!$F$24,IF(N$59=N$48,'Overzicht project_gewijzigd'!$F$25,IF(N$59=N$49,'Overzicht project_gewijzigd'!$F$26,IF(N$59=N$50,'Overzicht project_gewijzigd'!$F$27,0))))","v":0},{"$f":"IF(N$59=N$47,'Overzicht project_gewijzigd'!$G$24,IF(N$59=N$48,'Overzicht project_gewijzigd'!$G$25,IF(N$59=N$49,'Overzicht project_gewijzigd'!$G$26,IF(N$59=N$50,'Overzicht project_gewijzigd'!$G$27,0))))","v":0}]
[]
["9c","Capaciteit voorziening",null,null,null,null,null,"Capaciteit voorziening",null,null,null,null,null,"Capaciteit voorziening"]
[null,"Totale erkende capaciteit voorziening",{"$f":"ROUND(IF(ISNUMBER((SEARCH(\"kinderzorg\",C3))),'Gezinnen met kinderen'!$J$19,IF(ISNUMBER(SEARCH(\"categorie 8\",C3)),BJB!$L$27,IF(ISNUMBER(SEARCH(\"beveiligend verblijf\",C3)),BJB!$L$32,IF(OR(ISNUMBER(SEARCH(\"jeugdzorg\",C3)),ISNUMBER(SEARCH(\"afhandeling\",C3)),ISNUMBER(SEARCH(\"gezinszorg\",C3)),ISNUMBER(SEARCH(\"oriëntatie\",C3))),BJB!$J$41,IF(ISNUMBER(SEARCH(\"welzijnswerk\",C3)),CAW!$I$5,IF(ISNUMBER(SEARCH(\"geestelijke\",C3)),'Preventieve en ambulante'!$I$3,IF(ISNUMBER(SEARCH(\"Aanloopadres\",C3)),'Preventieve en ambulante'!$I$4+'Preventieve en ambulante'!$I$5,IF(ISNUMBER(SEARCH(\"Personen met een handicap\",C3)),PH!$H$11-PH!$H$10-PH!$H$9,IF(ISNUMBER(SEARCH(\"Observatie\",C3)),PH!$H$10,IF(ISNUMBER(SEARCH(\"geïnterneerde\",C3)),PH!$H$9,C25)))))))))),2)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"kinderzorg\",$C$3)),\"opvangplaatsen/VTE\",VLOOKUP($C$3,'Capaciteiten & forfaits'!$B$4:$H$76,3,FALSE))","v":"m²"},"enkel in te vullen wanneer het niet gaat over gezinnen met kinderen, BJB of CAW. In deze gevallen de bijhorende tabbladden openen en invullen",null,null,null,"Totale erkende capaciteit",{"$f":"ROUND(IF(ISNUMBER((SEARCH(\"kinderzorg\",H3))),'Gezinnen met kinderen'!$J$19,IF(ISNUMBER(SEARCH(\"categorie 8\",H3)),BJB!$L$27,IF(ISNUMBER(SEARCH(\"beveiligend verblijf\",H3)),BJB!$L$32,IF(OR(ISNUMBER(SEARCH(\"jeugdzorg\",H3)),ISNUMBER(SEARCH(\"afhandeling\",H3)),ISNUMBER(SEARCH(\"gezinszorg\",H3)),ISNUMBER(SEARCH(\"oriëntatie\",H3))),BJB!$J$41,IF(ISNUMBER(SEARCH(\"welzijnswerk\",H3)),CAW!$I$5,IF(ISNUMBER(SEARCH(\"geestelijke\",H3)),'Preventieve en ambulante'!$I$3,IF(ISNUMBER(SEARCH(\"Aanloopadres\",H3)),'Preventieve en ambulante'!$I$4+'Preventieve en ambulante'!$I$5,IF(ISNUMBER(SEARCH(\"Personen met een handicap\",H3)),PH!$H$11-PH!$H$9-PH!$H$10,IF(ISNUMBER(SEARCH(\"Observatie\",H3)),PH!$H$10,IF(ISNUMBER(SEARCH(\"geïnterneerde\",H3)),PH!$H$9,J25)))))))))),2)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"kinderzorg\",$H$3)),\"opvangplaatsen/VTE\",VLOOKUP($H$3,'Capaciteiten & forfaits'!$B$4:$H$76,3,FALSE))","v":{"$error":"#N/A"}},null,null,null,"Totale erkende capaciteit",{"$f":"ROUND(IF(ISNUMBER((SEARCH(\"kinderzorg\",N3))),'Gezinnen met kinderen'!$J$19,IF(ISNUMBER(SEARCH(\"categorie 8\",N3)),BJB!$L$27,IF(ISNUMBER(SEARCH(\"beveiligend verblijf\",N3)),BJB!$L$32,IF(OR(ISNUMBER(SEARCH(\"jeugdzorg\",N3)),ISNUMBER(SEARCH(\"afhandeling\",N3)),ISNUMBER(SEARCH(\"gezinszorg\",N3)),ISNUMBER(SEARCH(\"oriëntatie\",N3))),BJB!$J$41,IF(ISNUMBER(SEARCH(\"welzijnswerk\",N3)),CAW!$I$5,IF(ISNUMBER(SEARCH(\"geestelijke\",N3)),'Preventieve en ambulante'!$I$3,IF(ISNUMBER(SEARCH(\"Aanloopadres\",N3)),'Preventieve en ambulante'!$I$4+'Preventieve en ambulante'!$I$5,IF(ISNUMBER(SEARCH(\"Personen met een handicap\",N3)),PH!$H$11-PH!$H$9-PH!$H$10,IF(ISNUMBER(SEARCH(\"Observatie\",N3)),PH!$H$10,IF(ISNUMBER(SEARCH(\"geïnterneerde\",N3)),PH!$H$9,P25)))))))))),2)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"kinderzorg\",$N$3)),\"opvangplaatsen/VTE\",VLOOKUP($N$3,'Capaciteiten & forfaits'!$B$4:$H$76,3,FALSE))","v":{"$error":"#N/A"}}]
[null,"Capaciteitsuitbreiding",{"$f":"SUM(E47:E50)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"kinderzorg\",$C$3)),\"opvangplaatsen/VTE\",VLOOKUP($C$3,'Capaciteiten & forfaits'!$B$4:$H$76,3,FALSE))","v":"m²"},null,null,null,null,"Capaciteitsuitbreiding",{"$f":"SUM(K47:K50)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"kinderzorg\",$H$3)),\"opvangplaatsen/VTE\",VLOOKUP($H$3,'Capaciteiten & forfaits'!$B$4:$H$76,3,FALSE))","v":{"$error":"#N/A"}},null,null,null,"Capaciteitsuitbreiding",{"$f":"SUM(Q47:Q50)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"kinderzorg\",$N$3)),\"opvangplaatsen/VTE\",VLOOKUP($N$3,'Capaciteiten & forfaits'!$B$4:$H$76,3,FALSE))","v":{"$error":"#N/A"}}]
[null,"Capaciteitsvervanging",{"$f":"SUM(F47:F50)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"kinderzorg\",$C$3)),\"opvangplaatsen/VTE\",VLOOKUP($C$3,'Capaciteiten & forfaits'!$B$4:$H$76,3,FALSE))","v":"m²"},null,null,null,null,"Capaciteitsvervanging",{"$f":"SUM(L47:L50)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"kinderzorg\",$H$3)),\"opvangplaatsen/VTE\",VLOOKUP($H$3,'Capaciteiten & forfaits'!$B$4:$H$76,3,FALSE))","v":{"$error":"#N/A"}},null,null,null,"Capaciteitsvervanging",{"$f":"SUM(R47:R50)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"kinderzorg\",$N$3)),\"opvangplaatsen/VTE\",VLOOKUP($N$3,'Capaciteiten & forfaits'!$B$4:$H$76,3,FALSE))","v":{"$error":"#N/A"}}]
[]
["9d","Subsidiabele oppervlakte",null,null,null,null,null,"Subsidiabele oppervlakte",null,null,null,null,null,"Subsidiabele oppervlakte"]
[null,"Bruto opp. project",{"$f":"SUM(C47:C50)","v":0},null,null,null,null,null,"Bruto opp. project",{"$f":"SUM(I47:I50)","v":0},null,null,null,null,"Bruto opp. project",{"$f":"SUM(O47:O50)","v":0}]
[null,"Maximaal subsidiabele opp.",{"$f":"ROUND(IF(ISNUMBER(SEARCH(\"kinderzorg\",C3)),'Gezinnen met kinderen'!$K$19,IF(ISNUMBER(SEARCH(\"categorie 8\",C3)),BJB!K27,IF(ISNUMBER(SEARCH(\"beveiligend verblijf\",C3)),BJB!$K$32,IF(OR(ISNUMBER(SEARCH(\"jeugdzorg\",C3)),ISNUMBER(SEARCH(\"afhandeling\",C3)),ISNUMBER(SEARCH(\"gezinszorg\",C3)),ISNUMBER(SEARCH(\"oriëntatie\",C3))),BJB!$K$44,IF(ISNUMBER(SEARCH(\"welzijnswerk\",C3)),CAW!$J$5,IF(ISNUMBER(SEARCH(\"geestelijke\",C3)),'Preventieve en ambulante'!$J$3,IF(ISNUMBER(SEARCH(\"Aanloopadres\",C3)),'Preventieve en ambulante'!$J$4+'Preventieve en ambulante'!$J$5,IF(ISNUMBER(SEARCH(\"Personen met een handicap\",C3)),PH!$I$11-PH!$I$10-PH!$I$9,IF(ISNUMBER(SEARCH(\"Observatie\",C3)),PH!$I$48,IF(ISNUMBER(SEARCH(\"geïnterneerde\",C3)),PH!$I$47,VLOOKUP(C3,'Capaciteiten & forfaits'!$B$3:$H$73,2,FALSE)*C62)))))))))),2)","v":0},null,null,null,null,null,"Maximaal subsidiabele opp.",{"$f":"ROUND(IF(ISNUMBER(SEARCH(\"kinderzorg\",H3)),'Gezinnen met kinderen'!$K$19,IF(ISNUMBER(SEARCH(\"categorie 8\",H3)),BJB!K27,IF(ISNUMBER(SEARCH(\"beveiligend verblijf\",H3)),BJB!$K$32,IF(OR(ISNUMBER(SEARCH(\"jeugdzorg\",H3)),ISNUMBER(SEARCH(\"afhandeling\",H3)),ISNUMBER(SEARCH(\"gezinszorg\",H3)),ISNUMBER(SEARCH(\"oriëntatie\",H3))),BJB!$K$44,IF(ISNUMBER(SEARCH(\"welzijnswerk\",H3)),CAW!$J$5,IF(ISNUMBER(SEARCH(\"geestelijke\",H3)),'Preventieve en ambulante'!$J$3,IF(ISNUMBER(SEARCH(\"Aanloopadres\",H3)),'Preventieve en ambulante'!$J$4+'Preventieve en ambulante'!$J$5,IF(ISNUMBER(SEARCH(\"Personen met een handicap\",H3)),PH!$I$11-PH!$I$10-PH!$I$9,IF(ISNUMBER(SEARCH(\"Observatie\",H3)),PH!$I$48,IF(ISNUMBER(SEARCH(\"geïnterneerde\",H3)),PH!$I$47,VLOOKUP(H3,'Capaciteiten & forfaits'!$B$3:$H$73,2,FALSE)*J62)))))))))),2)","v":0},null,null,null,null,"Maximaal subsidiabele opp.",{"$f":"ROUND(IF(ISNUMBER(SEARCH(\"kinderzorg\",N3)),'Gezinnen met kinderen'!$K$19,IF(ISNUMBER(SEARCH(\"categorie 8\",N3)),BJB!K27,IF(ISNUMBER(SEARCH(\"beveiligend verblijf\",N3)),BJB!$K$32,IF(OR(ISNUMBER(SEARCH(\"jeugdzorg\",N3)),ISNUMBER(SEARCH(\"afhandeling\",N3)),ISNUMBER(SEARCH(\"gezinszorg\",N3)),ISNUMBER(SEARCH(\"oriëntatie\",N3))),BJB!$K$44,IF(ISNUMBER(SEARCH(\"welzijnswerk\",N3)),CAW!$J$5,IF(ISNUMBER(SEARCH(\"geestelijke\",N3)),'Preventieve en ambulante'!$J$3,IF(ISNUMBER(SEARCH(\"Aanloopadres\",N3)),'Preventieve en ambulante'!$J$4+'Preventieve en ambulante'!$J$5,IF(ISNUMBER(SEARCH(\"Personen met een handicap\",N3)),PH!$I$11-PH!$I$10-PH!$I$9,IF(ISNUMBER(SEARCH(\"Observatie\",N3)),PH!$I$48,IF(ISNUMBER(SEARCH(\"geïnterneerde\",N3)),PH!$I$47,VLOOKUP(N3,'Capaciteiten & forfaits'!$B$3:$H$73,2,FALSE)*P62)))))))))),2)","v":0}]
[null,"Bestaande gesubsidieerde opp.",{"$f":"C32","v":0},null,null,null,null,null,"Bestaande gesubsidieerde opp.",{"$f":"J32","v":0},null,null,null,null,"Bestaande gesubsidieerde opp.",{"$f":"P32","v":0}]
[null,"Subsidiabele oppervlakte",{"$f":"IF(MIN(C68-C69,C67)<0,0,MIN(C68-C69,C67))","v":0},null,null,null,null,null,"Subsidiabele oppervlakte",{"$f":"IF(MIN(J68-J69,J67)<0,0,MIN(J68-J69,J67))","v":0},null,null,null,null,"Subsidiabele oppervlakte",{"$f":"IF(MIN(P68-P69,P67)<0,0,MIN(P68-P69,P67))","v":0}]
[7,"Raming"]
[null,"Totale bruto kostprijs project ",{"$f":"'uitgebreide raming_gewijzigd'!J25","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"'uitgebreide raming_gewijzigd'!J51","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"'uitgebreide raming_gewijzigd'!J77","v":{"$error":"#REF!"}}]

{"sheet":"Oppervlakte_functies","index":3,"n_rows":28,"n_cols":24,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,12,0,14],[0,6,0,8],[0,9,0,11],[0,3,0,5]]}
["Bruto-oppervlakten ","Globale opp ZH","Uitgebruik ***","Bestaand en te behouden van ZH",null,null,"Project  - TOTAAL",null,null,"Project  - nieuwe m²",null,null,"Project  - verbouwing"]
["GEBOUW","Bruto opp. ","Bruto opp. ","Bruto opp. ","# bd/pls","Opp/eenh","Bruto opp. ","# bd/pls","Opp/eenh","Bruto opp. ","# bd/pls","Opp/eenh","Bruto opp. ","# bd/pls","Opp/eenh",null,"Zorg (verpleegafdelingen)","Bruto *",null,"Zorg (dagziekenhuis)","Bruto *",null,"Diagnose/behandeling","Bruto *"]
["Zorg (verpleegafdelingen)*",0,null,0,0,{"$f":"D3/E3","v":{"$error":"#DIV/0!"}},{"$f":"J3+M3","v":0},0,{"$f":"G3/H3","v":{"$error":"#DIV/0!"}},0,0,{"$f":"J3/K3","v":{"$error":"#DIV/0!"}},0,0,{"$f":"M3/N3","v":{"$error":"#DIV/0!"}},null,"Algemene zorg",0,null,"Dagziekenhuis ",0,null,"Functionele onderzoeken",0]
["Zorg (dagziekenhuis)*",0,null,0,0,{"$f":"D4/E4","v":{"$error":"#DIV/0!"}},0,0,{"$f":"G4/H4","v":{"$error":"#DIV/0!"}},0,0,{"$f":"J4/K4","v":{"$error":"#DIV/0!"}},0,0,{"$f":"M4/N4","v":{"$error":"#DIV/0!"}},null,"Materniteit ",0,null,"Circulatie ",0,null,"Endoscopie",0]
["Diagnose/behandeling *",0,null,0,null,null,0,null,null,0,null,null,0,null,null,null,"Intensieve geneeskunde",0,null,"Technische ruimte",0,null,"Verloskwartier",0]
["Polikliniek / consultaties *",0,null,0,null,null,0,null,null,0,null,null,0,null,null,null,"Dialyse",0,null,null,null,null,"Radiotherapie",0]
["Uitgebaat door derden *",0,null,0,null,null,0,null,null,0,null,null,0,null,null,null,"Pediatrie",0,null,null,null,null,"Operatiezalen",0]
["Ondersteunende diensten * / **",0,null,0,null,null,0,null,null,0,null,null,0,null,null,null,"Psychiatrie",0,null,null,null,null,"Technische lokalen OK ",0]
["Centrale sterilisatie (AZ/UZ) *",0,null,0,null,null,0,null,null,0,null,null,0,null,null,null,"Geriatrie",0,null,null,null,null,"Circulatie ",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Palliatieve zorgen ",0,null,null,null,null,"Technische ruimte",0]
["TOTAAL GEBOUW ",{"$f":"SUM(B3:B9)","v":0},{"$f":"SUM(C3:C9)","v":0},{"$f":"SUM(D3:D9)","v":0},{"$f":"SUM(E3:E9)","v":0},null,{"$f":"SUM(G3:G9)","v":0},{"$f":"SUM(H3:H9)","v":0},null,{"$f":"SUM(J3:J9)","v":0},{"$f":"SUM(K3:K9)","v":0},null,{"$f":"SUM(M3:M9)","v":0},{"$f":"SUM(N3:N9)","v":0},null,null,"Revalidatie ",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Circulatie ",0]
["Parking",0,0,0,null,null,0,null,null,0,null,null,0,null,null,null,"Technische ruimte",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R3:R13)","v":0},null,null,{"$f":"SUM(U3:U4)","v":0},null,null,{"$f":"SUM(X3:X10)","v":0}]
["BUITENRUIMTE "]
["gebouwgebonden (terrassen…) ",null,null,null,null,null,0,null,null,0,null,null,0,null,null,null,"* In de oppervlakte die bij deze diensten horen worden de bergingen, sanitair, kleedkamers, … bij deze diensten meegenomen. "]
["omgevingsaanleg ",null,null,null,null,null,0,null,null,0,null,null,0]
[]
["TOTAAL BUITENRUIMTE",null,null,null,null,null,{"$f":"SUM(G16:G17)","v":0},null,null,{"$f":"SUM(J16:J17)","v":0},null,null,{"$f":"SUM(M16:M17)","v":0}]
["* inclusief aandeel aan circulatie"]
["** zie tabblad 2 voor definitie"]
[]
["*** uitgebruikname: "]
["leegstand"]
["afbraak "]
["verkoop"]
["naar derden (bv. verhuur)"]
["andere (vb. mobiele containerunits): "]

{"sheet":"Oppervlakte_OD","index":4,"n_rows":24,"n_cols":11,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Ondersteunende diensten ","Bruto - ZH bestaand en te behouden","Bruto - project ","Totaal ",null,null,null,"In het project ","Buiten het project *","Totaal ZH"]
[null,"Administratie",0,0,null,null,null,"aantal bedden (excl. IZ, MIC, NIC)"]
[null,"Apotheek",0,0,null,null,null,"Algemene ziekenhuisdiensten",0,0,0]
[null,"Archief",0,0,null,null,null,"Psychiatrische ziekenhuisbedden ",0,0,0]
[null,"Centrale inkomhal, onthaal, inschrijvingen",0,0,null,null,"kan ook cafetaria omvatten","Sp en geïsoleerde G",0,0,0]
[null,"Centrale keuken",0,0,null,null,null,"aantal bedden IC, MIC, NIC",0,0,0]
[null,"Ergotherapie",0,0,null,null,null,"aantal bedden NIC",0,0,0]
[null,"Fysiotherapie",0,0,null,null,"pedicure?","*aantal bedden waarvoor de OD worden gebruikt die geen deel van het investeringsproject zijn",{"$f":"SUM(I4:I8)","v":0},{"$f":"SUM(J4:J8)","v":0},{"$f":"SUM(K4:K8)","v":0}]
[null,"Informatica",0,0,null,null,"serverlokalen"]
[null,"Kleedkamers en overnachtingsruimten personeel",0,0,null,null,"datalokalen "]
[null,"Laboratorium",0,0]
[null,"Logistiek * ",0,0,null,null,"Logistiek * kan bestaan uit: "]
[null,"Medische beeldvorming (excl. MR)",0,0,null,null,"Levering en opslag"]
[null,"Mortuarium-autopsie",0,0,null,null,"Sterilisatie"]
[null,"Nucleaire geneeskunde (excl. PET)",0,0,null,null,"Linnen"]
[null,"Spoeddienst",0,0,null,null,"Technische dienst"]
[null,"Technische ruimte (excl. Technieken OK) **",0,0,null,null,"Afval"]
[null,"Vergaderruimten",0,0,null,null,"Schoonmaakdienst "]
[null,"Circulatie (liften, trappen, hoofdgangen) **",0,0]
[null,"PZ: Sporthal ",0,0,null,null,"Vergaderruimten kan bestaan uit:"]
[null,null,{"$f":"SUM(C3:C21)","v":0},{"$f":"SUM(D3:D21)","v":0},{"$f":"SUM(C22:D22)","v":0},null,"Vergaderruimte"]
[null,null,null,null,null,null,"Leslokaal"]
[null,"** horende bij de ondersteunende diensten ",null,null,null,null,"Polyvalent lokaal (oa stille ruimte)"]

{"sheet":"Oppervlakte_gewijzigd","index":5,"n_rows":104,"n_cols":19,"rows_kept":104,"cut":false,"hidden":true,"merged":[[1,1,1,3],[1,5,1,7],[1,9,1,11],[1,13,1,15],[1,17,1,18]]}
[]
[null,{"$f":"'Overzicht project_gewijzigd'!C8","v":"Algemeen ziekenhuis"},null,null,null,{"$f":"'Overzicht project'!C41","v":"Kies de zorgvorm"},null,null,null,{"$f":"'Overzicht project'!C42","v":"Kies de zorgvorm"},null,null,null,"Niet-gesubsideerde zorgvormen",null,null,null,"Totale oppervlakte"]
[null,"Ruimten","Bruto opp.","Netto opp.",null,"Ruimten","Bruto opp.","Netto opp.",null,"Ruimten","Bruto opp.","Netto opp.",null,"Ruimten","Bruto opp.","Netto opp.",null,"Bruto opp.","Netto opp."]
[null,"Totaal",{"$f":"SUM(C5:C110)","v":0},{"$f":"SUM(D5:D110)","v":0},null,"Totaal",{"$f":"SUM(G5:G110)","v":0},{"$f":"SUM(H5:H110)","v":0},null,"Totaal",{"$f":"SUM(K5:K110)","v":0},{"$f":"SUM(L5:L110)","v":0},null,"Totaal",{"$f":"SUM(O5:O110)","v":0},{"$f":"SUM(P5:P110)","v":0},null,{"$f":"'Overzicht project_gewijzigd'!E28","v":0},{"$f":"H4+L4+P4+D4","v":0}]
[null,{"$f":"Oppervlakte_OD!B$2","v":"Ondersteunende diensten "},{"$f":"Oppervlakte_OD!C$2","v":"Bruto - ZH bestaand en te behouden"},{"$f":"Oppervlakte_OD!D$2","v":"Bruto - project "},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B3","v":"Administratie"},{"$f":"Oppervlakte_OD!C3","v":0},{"$f":"Oppervlakte_OD!D3","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B4","v":"Apotheek"},{"$f":"Oppervlakte_OD!C4","v":0},{"$f":"Oppervlakte_OD!D4","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B5","v":"Archief"},{"$f":"Oppervlakte_OD!C5","v":0},{"$f":"Oppervlakte_OD!D5","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B6","v":"Centrale inkomhal, onthaal, inschrijvingen"},{"$f":"Oppervlakte_OD!C6","v":0},{"$f":"Oppervlakte_OD!D6","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B7","v":"Centrale keuken"},{"$f":"Oppervlakte_OD!C7","v":0},{"$f":"Oppervlakte_OD!D7","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B8","v":"Ergotherapie"},{"$f":"Oppervlakte_OD!C8","v":0},{"$f":"Oppervlakte_OD!D8","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B9","v":"Fysiotherapie"},{"$f":"Oppervlakte_OD!C9","v":0},{"$f":"Oppervlakte_OD!D9","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B10","v":"Informatica"},{"$f":"Oppervlakte_OD!C10","v":0},{"$f":"Oppervlakte_OD!D10","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B11","v":"Kleedkamers en overnachtingsruimten personeel"},{"$f":"Oppervlakte_OD!C11","v":0},{"$f":"Oppervlakte_OD!D11","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B12","v":"Laboratorium"},{"$f":"Oppervlakte_OD!C12","v":0},{"$f":"Oppervlakte_OD!D12","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B13","v":"Logistiek * "},{"$f":"Oppervlakte_OD!C13","v":0},{"$f":"Oppervlakte_OD!D13","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B14","v":"Medische beeldvorming (excl. MR)"},{"$f":"Oppervlakte_OD!C14","v":0},{"$f":"Oppervlakte_OD!D14","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B15","v":"Mortuarium-autopsie"},{"$f":"Oppervlakte_OD!C15","v":0},{"$f":"Oppervlakte_OD!D15","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B16","v":"Nucleaire geneeskunde (excl. PET)"},{"$f":"Oppervlakte_OD!C16","v":0},{"$f":"Oppervlakte_OD!D16","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B17","v":"Spoeddienst"},{"$f":"Oppervlakte_OD!C17","v":0},{"$f":"Oppervlakte_OD!D17","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B18","v":"Technische ruimte (excl. Technieken OK) **"},{"$f":"Oppervlakte_OD!C18","v":0},{"$f":"Oppervlakte_OD!D18","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B19","v":"Vergaderruimten"},{"$f":"Oppervlakte_OD!C19","v":0},{"$f":"Oppervlakte_OD!D19","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B20","v":"Circulatie (liften, trappen, hoofdgangen) **"},{"$f":"Oppervlakte_OD!C20","v":0},{"$f":"Oppervlakte_OD!D20","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B21","v":"PZ: Sporthal "},{"$f":"Oppervlakte_OD!C21","v":0},{"$f":"Oppervlakte_OD!D21","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B22","v":0},{"$f":"Oppervlakte_OD!C22","v":0},{"$f":"Oppervlakte_OD!D22","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B23","v":0},{"$f":"Oppervlakte_OD!C23","v":0},{"$f":"Oppervlakte_OD!D23","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B24","v":"** horende bij de ondersteunende diensten "},{"$f":"Oppervlakte_OD!C24","v":0},{"$f":"Oppervlakte_OD!D24","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B25","v":0},{"$f":"Oppervlakte_OD!C25","v":0},{"$f":"Oppervlakte_OD!D25","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B26","v":0},{"$f":"Oppervlakte_OD!C26","v":0},{"$f":"Oppervlakte_OD!D26","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B27","v":0},{"$f":"Oppervlakte_OD!C27","v":0},{"$f":"Oppervlakte_OD!D27","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B28","v":0},{"$f":"Oppervlakte_OD!C28","v":0},{"$f":"Oppervlakte_OD!D28","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B29","v":0},{"$f":"Oppervlakte_OD!C29","v":0},{"$f":"Oppervlakte_OD!D29","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B30","v":0},{"$f":"Oppervlakte_OD!C30","v":0},{"$f":"Oppervlakte_OD!D30","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B31","v":0},{"$f":"Oppervlakte_OD!C31","v":0},{"$f":"Oppervlakte_OD!D31","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B32","v":0},{"$f":"Oppervlakte_OD!C32","v":0},{"$f":"Oppervlakte_OD!D32","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B33","v":0},{"$f":"Oppervlakte_OD!C33","v":0},{"$f":"Oppervlakte_OD!D33","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B34","v":0},{"$f":"Oppervlakte_OD!C34","v":0},{"$f":"Oppervlakte_OD!D34","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B35","v":0},{"$f":"Oppervlakte_OD!C35","v":0},{"$f":"Oppervlakte_OD!D35","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B36","v":0},{"$f":"Oppervlakte_OD!C36","v":0},{"$f":"Oppervlakte_OD!D36","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B37","v":0},{"$f":"Oppervlakte_OD!C37","v":0},{"$f":"Oppervlakte_OD!D37","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B38","v":0},{"$f":"Oppervlakte_OD!C38","v":0},{"$f":"Oppervlakte_OD!D38","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B39","v":0},{"$f":"Oppervlakte_OD!C39","v":0},{"$f":"Oppervlakte_OD!D39","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B40","v":0},{"$f":"Oppervlakte_OD!C40","v":0},{"$f":"Oppervlakte_OD!D40","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B41","v":0},{"$f":"Oppervlakte_OD!C41","v":0},{"$f":"Oppervlakte_OD!D41","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B42","v":0},{"$f":"Oppervlakte_OD!C42","v":0},{"$f":"Oppervlakte_OD!D42","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B43","v":0},{"$f":"Oppervlakte_OD!C43","v":0},{"$f":"Oppervlakte_OD!D43","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B44","v":0},{"$f":"Oppervlakte_OD!C44","v":0},{"$f":"Oppervlakte_OD!D44","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B45","v":0},{"$f":"Oppervlakte_OD!C45","v":0},{"$f":"Oppervlakte_OD!D45","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B46","v":0},{"$f":"Oppervlakte_OD!C46","v":0},{"$f":"Oppervlakte_OD!D46","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B47","v":0},{"$f":"Oppervlakte_OD!C47","v":0},{"$f":"Oppervlakte_OD!D47","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B48","v":0},{"$f":"Oppervlakte_OD!C48","v":0},{"$f":"Oppervlakte_OD!D48","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B49","v":0},{"$f":"Oppervlakte_OD!C49","v":0},{"$f":"Oppervlakte_OD!D49","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B50","v":0},{"$f":"Oppervlakte_OD!C50","v":0},{"$f":"Oppervlakte_OD!D50","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B51","v":0},{"$f":"Oppervlakte_OD!C51","v":0},{"$f":"Oppervlakte_OD!D51","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B52","v":0},{"$f":"Oppervlakte_OD!C52","v":0},{"$f":"Oppervlakte_OD!D52","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B53","v":0},{"$f":"Oppervlakte_OD!C53","v":0},{"$f":"Oppervlakte_OD!D53","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B54","v":0},{"$f":"Oppervlakte_OD!C54","v":0},{"$f":"Oppervlakte_OD!D54","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B55","v":0},{"$f":"Oppervlakte_OD!C55","v":0},{"$f":"Oppervlakte_OD!D55","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B56","v":0},{"$f":"Oppervlakte_OD!C56","v":0},{"$f":"Oppervlakte_OD!D56","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B57","v":0},{"$f":"Oppervlakte_OD!C57","v":0},{"$f":"Oppervlakte_OD!D57","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B58","v":0},{"$f":"Oppervlakte_OD!C58","v":0},{"$f":"Oppervlakte_OD!D58","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B59","v":0},{"$f":"Oppervlakte_OD!C59","v":0},{"$f":"Oppervlakte_OD!D59","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B60","v":0},{"$f":"Oppervlakte_OD!C60","v":0},{"$f":"Oppervlakte_OD!D60","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B61","v":0},{"$f":"Oppervlakte_OD!C61","v":0},{"$f":"Oppervlakte_OD!D61","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B62","v":0},{"$f":"Oppervlakte_OD!C62","v":0},{"$f":"Oppervlakte_OD!D62","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B63","v":0},{"$f":"Oppervlakte_OD!C63","v":0},{"$f":"Oppervlakte_OD!D63","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B64","v":0},{"$f":"Oppervlakte_OD!C64","v":0},{"$f":"Oppervlakte_OD!D64","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B65","v":0},{"$f":"Oppervlakte_OD!C65","v":0},{"$f":"Oppervlakte_OD!D65","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B66","v":0},{"$f":"Oppervlakte_OD!C66","v":0},{"$f":"Oppervlakte_OD!D66","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B67","v":0},{"$f":"Oppervlakte_OD!C67","v":0},{"$f":"Oppervlakte_OD!D67","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B68","v":0},{"$f":"Oppervlakte_OD!C68","v":0},{"$f":"Oppervlakte_OD!D68","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B69","v":0},{"$f":"Oppervlakte_OD!C69","v":0},{"$f":"Oppervlakte_OD!D69","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B70","v":0},{"$f":"Oppervlakte_OD!C70","v":0},{"$f":"Oppervlakte_OD!D70","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B71","v":0},{"$f":"Oppervlakte_OD!C71","v":0},{"$f":"Oppervlakte_OD!D71","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B72","v":0},{"$f":"Oppervlakte_OD!C72","v":0},{"$f":"Oppervlakte_OD!D72","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B73","v":0},{"$f":"Oppervlakte_OD!C73","v":0},{"$f":"Oppervlakte_OD!D73","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B74","v":0},{"$f":"Oppervlakte_OD!C74","v":0},{"$f":"Oppervlakte_OD!D74","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B75","v":0},{"$f":"Oppervlakte_OD!C75","v":0},{"$f":"Oppervlakte_OD!D75","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B76","v":0},{"$f":"Oppervlakte_OD!C76","v":0},{"$f":"Oppervlakte_OD!D76","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B77","v":0},{"$f":"Oppervlakte_OD!C77","v":0},{"$f":"Oppervlakte_OD!D77","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B78","v":0},{"$f":"Oppervlakte_OD!C78","v":0},{"$f":"Oppervlakte_OD!D78","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B79","v":0},{"$f":"Oppervlakte_OD!C79","v":0},{"$f":"Oppervlakte_OD!D79","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B80","v":0},{"$f":"Oppervlakte_OD!C80","v":0},{"$f":"Oppervlakte_OD!D80","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B81","v":0},{"$f":"Oppervlakte_OD!C81","v":0},{"$f":"Oppervlakte_OD!D81","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B82","v":0},{"$f":"Oppervlakte_OD!C82","v":0},{"$f":"Oppervlakte_OD!D82","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B83","v":0},{"$f":"Oppervlakte_OD!C83","v":0},{"$f":"Oppervlakte_OD!D83","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B84","v":0},{"$f":"Oppervlakte_OD!C84","v":0},{"$f":"Oppervlakte_OD!D84","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B85","v":0},{"$f":"Oppervlakte_OD!C85","v":0},{"$f":"Oppervlakte_OD!D85","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B86","v":0},{"$f":"Oppervlakte_OD!C86","v":0},{"$f":"Oppervlakte_OD!D86","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B87","v":0},{"$f":"Oppervlakte_OD!C87","v":0},{"$f":"Oppervlakte_OD!D87","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B88","v":0},{"$f":"Oppervlakte_OD!C88","v":0},{"$f":"Oppervlakte_OD!D88","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B89","v":0},{"$f":"Oppervlakte_OD!C89","v":0},{"$f":"Oppervlakte_OD!D89","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B90","v":0},{"$f":"Oppervlakte_OD!C90","v":0},{"$f":"Oppervlakte_OD!D90","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B91","v":0},{"$f":"Oppervlakte_OD!C91","v":0},{"$f":"Oppervlakte_OD!D91","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B92","v":0},{"$f":"Oppervlakte_OD!C92","v":0},{"$f":"Oppervlakte_OD!D92","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B93","v":0},{"$f":"Oppervlakte_OD!C93","v":0},{"$f":"Oppervlakte_OD!D93","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B94","v":0},{"$f":"Oppervlakte_OD!C94","v":0},{"$f":"Oppervlakte_OD!D94","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B95","v":0},{"$f":"Oppervlakte_OD!C95","v":0},{"$f":"Oppervlakte_OD!D95","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B96","v":0},{"$f":"Oppervlakte_OD!C96","v":0},{"$f":"Oppervlakte_OD!D96","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B97","v":0},{"$f":"Oppervlakte_OD!C97","v":0},{"$f":"Oppervlakte_OD!D97","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B98","v":0},{"$f":"Oppervlakte_OD!C98","v":0},{"$f":"Oppervlakte_OD!D98","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B99","v":0},{"$f":"Oppervlakte_OD!C99","v":0},{"$f":"Oppervlakte_OD!D99","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B100","v":0},{"$f":"Oppervlakte_OD!C100","v":0},{"$f":"Oppervlakte_OD!D100","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]
[null,{"$f":"Oppervlakte_OD!B101","v":0},{"$f":"Oppervlakte_OD!C101","v":0},{"$f":"Oppervlakte_OD!D101","v":0},null,{"$f":"Oppervlakte_OD!F$2","v":0},{"$f":"Oppervlakte_OD!G$2","v":0},{"$f":"Oppervlakte_OD!H$2","v":0},null,{"$f":"Oppervlakte_OD!J$2","v":"Buiten het project *"},{"$f":"Oppervlakte_OD!K$2","v":"Totaal ZH"},{"$f":"Oppervlakte_OD!L$2","v":0},null,{"$f":"Oppervlakte_OD!N$2","v":0},{"$f":"Oppervlakte_OD!O$2","v":0},{"$f":"Oppervlakte_OD!P$2","v":0}]

{"sheet":"uitgebreide raming","index":6,"n_rows":86,"n_cols":20,"rows_kept":86,"cut":false,"hidden":true,"merged":[[0,1,0,10],[26,1,26,10],[52,1,52,10],[78,0,78,1]]}
["PROGRAMMA ",{"$f":"'Overzicht BTA'!C3","v":"Algemeen ziekenhuis"}]
["Raming aanvraag subsidie",{"$f":"'Overzicht BTA'!B7","v":"Kies kostensoort"},"%",{"$f":"'Overzicht BTA'!B8","v":"Kies kostensoort"},"% ",{"$f":"'Overzicht BTA'!B9","v":"Kies kostensoort"},"% ",{"$f":"'Overzicht BTA'!B10","v":"Kies kostensoort"},"% ","Totaal","% "]
["Aankoopbedrag",{"$f":"IF(OR(B2=Bron!$B$9,B2=Bron!$B$10,B2=Bron!$B$13),'Bouwkost NB'!$C$18,IF(B2=Bron!$B$10,'Bouwkost UITB'!$C$16,IF(B2=Bron!$B$11,'Bouwkost VERB'!$C$16,IF(B2=Bron!$B$12,'Bouwkost IER'!$C$16,IF(B2=Bron!$B$14,'Bouwkost AK+VERB'!$C$16,IF(OR(B2=Bron!$B$15,B2=Bron!$B$16),'Bouwkost VOLT'!$C$16,0))))))","v":0},null,{"$f":"IF(OR(D2=Bron!$B$9,D2=Bron!$B$10,D2=Bron!$B$13),'Bouwkost NB'!$C$18,IF(D2=Bron!$B$10,'Bouwkost UITB'!$C$16,IF(D2=Bron!$B$11,'Bouwkost VERB'!$C$16,IF(D2=Bron!$B$12,'Bouwkost IER'!$C$16,IF(D2=Bron!$B$14,'Bouwkost AK+VERB'!$C$16,IF(OR(D2=Bron!$B$15,D2=Bron!$B$16),'Bouwkost VOLT'!$C$16,0))))))","v":0},null,{"$f":"IF(OR(F2=Bron!$B$9,F2=Bron!$B$10,F2=Bron!$B$13),'Bouwkost NB'!$C$18,IF(F2=Bron!$B$10,'Bouwkost UITB'!$C$16,IF(F2=Bron!$B$11,'Bouwkost VERB'!$C$16,IF(F2=Bron!$B$12,'Bouwkost IER'!$C$16,IF(F2=Bron!$B$14,'Bouwkost AK+VERB'!$C$16,IF(OR(F2=Bron!$B$15,F2=Bron!$B$16),'Bouwkost VOLT'!$C$16,0))))))","v":0},null,{"$f":"IF(OR(H2=Bron!$B$9,H2=Bron!$B$10,H2=Bron!$B$13),'Bouwkost NB'!$C$18,IF(H2=Bron!$B$10,'Bouwkost UITB'!$C$16,IF(H2=Bron!$B$11,'Bouwkost VERB'!$C$16,IF(H2=Bron!$B$12,'Bouwkost IER'!$C$16,IF(H2=Bron!$B$14,'Bouwkost AK+VERB'!$C$16,IF(OR(H2=Bron!$B$15,H2=Bron!$B$16),'Bouwkost VOLT'!$C$16,0))))))","v":0},null,{"$f":"B3+D3+F3+H3","v":0}]
["Registratie- /notariskosten of BTW",{"$f":"IF(OR(B2=Bron!$B$9,B2=Bron!$B$10,B2=Bron!$B$13),'Bouwkost NB'!$C$21,IF(B2=Bron!$B$10,'Bouwkost UITB'!$C$19,IF(B2=Bron!$B$11,'Bouwkost VERB'!$C$19,IF(B2=Bron!$B$12,'Bouwkost IER'!$C$19,IF(B2=Bron!$B$14,'Bouwkost AK+VERB'!$C$19,IF(OR(B2=Bron!$B$15,B2=Bron!$B$16),'Bouwkost VOLT'!$C$19,0))))))","v":0},null,{"$f":"IF(OR(D2=Bron!$B$9,D2=Bron!$B$10,D2=Bron!$B$13),'Bouwkost NB'!$C$21,IF(D2=Bron!$B$10,'Bouwkost UITB'!$C$19,IF(D2=Bron!$B$11,'Bouwkost VERB'!$C$19,IF(D2=Bron!$B$12,'Bouwkost IER'!$C$19,IF(D2=Bron!$B$14,'Bouwkost AK+VERB'!$C$19,IF(OR(D2=Bron!$B$15,D2=Bron!$B$16),'Bouwkost VOLT'!$C$19,0))))))","v":0},null,{"$f":"IF(OR(F2=Bron!$B$9,F2=Bron!$B$10,F2=Bron!$B$13),'Bouwkost NB'!$C$21,IF(F2=Bron!$B$10,'Bouwkost UITB'!$C$19,IF(F2=Bron!$B$11,'Bouwkost VERB'!$C$19,IF(F2=Bron!$B$12,'Bouwkost IER'!$C$19,IF(F2=Bron!$B$14,'Bouwkost AK+VERB'!$C$19,IF(OR(F2=Bron!$B$15,F2=Bron!$B$16),'Bouwkost VOLT'!$C$19,0))))))","v":0},null,{"$f":"IF(OR(H2=Bron!$B$9,H2=Bron!$B$10,H2=Bron!$B$13),'Bouwkost NB'!$C$21,IF(H2=Bron!$B$10,'Bouwkost UITB'!$C$19,IF(H2=Bron!$B$11,'Bouwkost VERB'!$C$19,IF(H2=Bron!$B$12,'Bouwkost IER'!$C$19,IF(H2=Bron!$B$14,'Bouwkost AK+VERB'!$C$19,IF(OR(H2=Bron!$B$15,H2=Bron!$B$16),'Bouwkost VOLT'!$C$19,0))))))","v":0},null,0]
["voorbereidende werken (incl. afbraak)",{"$f":"IF(OR(B2=Bron!$B$9,B2=Bron!$B$10,B2=Bron!$B$13),'Bouwkost NB'!$C$56,IF(B2=Bron!$B$10,'Bouwkost UITB'!$C$54,IF(B2=Bron!$B$11,'Bouwkost VERB'!$C$54,IF(B2=Bron!$B$12,'Bouwkost IER'!$C$54,IF(B2=Bron!$B$14,'Bouwkost AK+VERB'!$C$54,IF(OR(B2=Bron!$B$15,B2=Bron!$B$16),'Bouwkost VOLT'!$C$54,0))))))","v":0},null,{"$f":"IF(OR(D2=Bron!$B$9,D2=Bron!$B$10,D2=Bron!$B$13),'Bouwkost NB'!$C$56,IF(D2=Bron!$B$10,'Bouwkost UITB'!$C$54,IF(D2=Bron!$B$11,'Bouwkost VERB'!$C$54,IF(D2=Bron!$B$12,'Bouwkost IER'!$C$54,IF(D2=Bron!$B$14,'Bouwkost AK+VERB'!$C$54,IF(OR(D2=Bron!$B$15,D2=Bron!$B$16),'Bouwkost VOLT'!$C$54,0))))))","v":0},null,{"$f":"IF(OR(F2=Bron!$B$9,F2=Bron!$B$10,F2=Bron!$B$13),'Bouwkost NB'!$C$56,IF(F2=Bron!$B$10,'Bouwkost UITB'!$C$54,IF(F2=Bron!$B$11,'Bouwkost VERB'!$C$54,IF(F2=Bron!$B$12,'Bouwkost IER'!$C$54,IF(F2=Bron!$B$14,'Bouwkost AK+VERB'!$C$54,IF(OR(F2=Bron!$B$15,F2=Bron!$B$16),'Bouwkost VOLT'!$C$54,0))))))","v":0},null,{"$f":"IF(OR(H2=Bron!$B$9,H2=Bron!$B$10,H2=Bron!$B$13),'Bouwkost NB'!$C$56,IF(H2=Bron!$B$10,'Bouwkost UITB'!$C$54,IF(H2=Bron!$B$11,'Bouwkost VERB'!$C$54,IF(H2=Bron!$B$12,'Bouwkost IER'!$C$54,IF(H2=Bron!$B$14,'Bouwkost AK+VERB'!$C$54,IF(OR(H2=Bron!$B$15,H2=Bron!$B$16),'Bouwkost VOLT'!$C$54,0))))))","v":0},null,{"$f":"B5+D5+F5+H5","v":0}]
["PF1 Ruwbouw",{"$f":"IF(OR(B2=Bron!$B$9,B2=Bron!$B$10,B2=Bron!$B$13),'Bouwkost NB'!$C$26,IF(B2=Bron!$B$10,'Bouwkost UITB'!$C$24,IF(B2=Bron!$B$11,'Bouwkost VERB'!$C$24,IF(B2=Bron!$B$12,'Bouwkost IER'!$C$24,IF(B2=Bron!$B$14,'Bouwkost AK+VERB'!$C$24,IF(OR(B2=Bron!$B$15,B2=Bron!$B$16),'Bouwkost VOLT'!$C$24,0))))))","v":0},{"$f":"IF($B$11=0,0,B6/$B$11)","v":0},{"$f":"IF(OR(D2=Bron!$B$9,D2=Bron!$B$10,D2=Bron!$B$13),'Bouwkost NB'!$C$26,IF(D2=Bron!$B$10,'Bouwkost UITB'!$C$24,IF(D2=Bron!$B$11,'Bouwkost VERB'!$C$24,IF(D2=Bron!$B$12,'Bouwkost IER'!$C$24,IF(D2=Bron!$B$14,'Bouwkost AK+VERB'!$C$24,IF(OR(D2=Bron!$B$15,D2=Bron!$B$16),'Bouwkost VOLT'!$C$24,0))))))","v":0},{"$f":"IF($D$11=0,0,D6/$D$11)","v":0},{"$f":"IF(OR(F2=Bron!$B$9,F2=Bron!$B$10,F2=Bron!$B$13),'Bouwkost NB'!$C$26,IF(F2=Bron!$B$10,'Bouwkost UITB'!$C$24,IF(F2=Bron!$B$11,'Bouwkost VERB'!$C$24,IF(F2=Bron!$B$12,'Bouwkost IER'!$C$24,IF(F2=Bron!$B$14,'Bouwkost AK+VERB'!$C$24,IF(OR(F2=Bron!$B$15,F2=Bron!$B$16),'Bouwkost VOLT'!$C$24,0))))))","v":0},{"$f":"IF($F$11=0,0,F6/$F$11)","v":0},{"$f":"IF(OR(H2=Bron!$B$9,H2=Bron!$B$10,H2=Bron!$B$13),'Bouwkost NB'!$C$26,IF(H2=Bron!$B$10,'Bouwkost UITB'!$C$24,IF(H2=Bron!$B$11,'Bouwkost VERB'!$C$24,IF(H2=Bron!$B$12,'Bouwkost IER'!$C$24,IF(H2=Bron!$B$14,'Bouwkost AK+VERB'!$C$24,IF(OR(H2=Bron!$B$15,H2=Bron!$B$16),'Bouwkost VOLT'!$C$24,0))))))","v":0},{"$f":"IF($H$11=0,0,H6/$H$11)","v":0},{"$f":"B6+D6+F6+H6","v":0},{"$f":"J6/J11","v":{"$error":"#DIV/0!"}}]
["PF2 Techn. Uitrusting",{"$f":"IF(OR(B2=Bron!$B$9,B2=Bron!$B$10,B2=Bron!$B$13),'Bouwkost NB'!$C$33,IF(B2=Bron!$B$10,'Bouwkost UITB'!$C$31,IF(B2=Bron!$B$11,'Bouwkost VERB'!$C$31,IF(B2=Bron!$B$12,'Bouwkost IER'!$C$31,IF(B2=Bron!$B$14,'Bouwkost AK+VERB'!$C$31,IF(OR(B2=Bron!$B$15,B2=Bron!$B$16),'Bouwkost VOLT'!$C$31,0))))))","v":0},{"$f":"IF($B$11=0,0,B7/$B$11)","v":0},{"$f":"IF(OR(D2=Bron!$B$9,D2=Bron!$B$10,D2=Bron!$B$13),'Bouwkost NB'!$C$33,IF(D2=Bron!$B$10,'Bouwkost UITB'!$C$31,IF(D2=Bron!$B$11,'Bouwkost VERB'!$C$31,IF(D2=Bron!$B$12,'Bouwkost IER'!$C$31,IF(D2=Bron!$B$14,'Bouwkost AK+VERB'!$C$31,IF(OR(D2=Bron!$B$15,D2=Bron!$B$16),'Bouwkost VOLT'!$C$31,0))))))","v":0},{"$f":"IF($D$11=0,0,D7/$D$11)","v":0},{"$f":"IF(OR(F2=Bron!$B$9,F2=Bron!$B$10,F2=Bron!$B$13),'Bouwkost NB'!$C$33,IF(F2=Bron!$B$10,'Bouwkost UITB'!$C$31,IF(F2=Bron!$B$11,'Bouwkost VERB'!$C$31,IF(F2=Bron!$B$12,'Bouwkost IER'!$C$31,IF(F2=Bron!$B$14,'Bouwkost AK+VERB'!$C$31,IF(OR(F2=Bron!$B$15,F2=Bron!$B$16),'Bouwkost VOLT'!$C$31,0))))))","v":0},{"$f":"IF($F$11=0,0,F7/$F$11)","v":0},{"$f":"IF(OR(H2=Bron!$B$9,H2=Bron!$B$10,H2=Bron!$B$13),'Bouwkost NB'!$C$33,IF(H2=Bron!$B$10,'Bouwkost UITB'!$C$31,IF(H2=Bron!$B$11,'Bouwkost VERB'!$C$31,IF(H2=Bron!$B$12,'Bouwkost IER'!$C$31,IF(H2=Bron!$B$14,'Bouwkost AK+VERB'!$C$31,IF(OR(H2=Bron!$B$15,H2=Bron!$B$16),'Bouwkost VOLT'!$C$31,0))))))","v":0},{"$f":"IF($H$11=0,0,H7/$H$11)","v":0},0,{"$f":"J7/J11","v":{"$error":"#DIV/0!"}}]
["PF3 Afwerking",{"$f":"IF(OR(B2=Bron!$B$9,B2=Bron!$B$10,B2=Bron!$B$13),'Bouwkost NB'!$C$41,IF(B2=Bron!$B$10,'Bouwkost UITB'!$C$39,IF(B2=Bron!$B$11,'Bouwkost VERB'!$C$39,IF(B2=Bron!$B$12,'Bouwkost IER'!$C$39,IF(B2=Bron!$B$14,'Bouwkost AK+VERB'!$C$39,IF(OR(B2=Bron!$B$15,B2=Bron!$B$16),'Bouwkost VOLT'!$C$39,0))))))","v":0},0,{"$f":"IF(OR(D2=Bron!$B$9,D2=Bron!$B$10,D2=Bron!$B$13),'Bouwkost NB'!$C$41,IF(D2=Bron!$B$10,'Bouwkost UITB'!$C$39,IF(D2=Bron!$B$11,'Bouwkost VERB'!$C$39,IF(D2=Bron!$B$12,'Bouwkost IER'!$C$39,IF(D2=Bron!$B$14,'Bouwkost AK+VERB'!$C$39,IF(OR(D2=Bron!$B$15,D2=Bron!$B$16),'Bouwkost VOLT'!$C$39,0))))))","v":0},0,{"$f":"IF(OR(F2=Bron!$B$9,F2=Bron!$B$10,F2=Bron!$B$13),'Bouwkost NB'!$C$41,IF(F2=Bron!$B$10,'Bouwkost UITB'!$C$39,IF(F2=Bron!$B$11,'Bouwkost VERB'!$C$39,IF(F2=Bron!$B$12,'Bouwkost IER'!$C$39,IF(F2=Bron!$B$14,'Bouwkost AK+VERB'!$C$39,IF(OR(F2=Bron!$B$15,F2=Bron!$B$16),'Bouwkost VOLT'!$C$39,0))))))","v":0},0,{"$f":"IF(OR(H2=Bron!$B$9,H2=Bron!$B$10,H2=Bron!$B$13),'Bouwkost NB'!$C$41,IF(H2=Bron!$B$10,'Bouwkost UITB'!$C$39,IF(H2=Bron!$B$11,'Bouwkost VERB'!$C$39,IF(H2=Bron!$B$12,'Bouwkost IER'!$C$39,IF(H2=Bron!$B$14,'Bouwkost AK+VERB'!$C$39,IF(OR(H2=Bron!$B$15,H2=Bron!$B$16),'Bouwkost VOLT'!$C$39,0))))))","v":0},0,0,{"$f":"J8/J11","v":{"$error":"#DIV/0!"}}]
["Subtotaal PF1-2-3",{"$f":"SUM(B6:B8)","v":0},0,{"$f":"SUM(D6:D8)","v":0},0,{"$f":"SUM(F6:F8)","v":0},0,{"$f":"SUM(H6:H8)","v":0},0,0,{"$f":"J9/J11","v":{"$error":"#DIV/0!"}}]
["PF4 Losse uitrusting en meubilering ",{"$f":"IF(OR(B2=Bron!$B$9,B2=Bron!$B$10,B2=Bron!$B$13),'Bouwkost NB'!$C$51,IF(B2=Bron!$B$10,'Bouwkost UITB'!$C$49,IF(B2=Bron!$B$11,'Bouwkost VERB'!$C$49,IF(B2=Bron!$B$12,'Bouwkost IER'!$C$49,IF(B2=Bron!$B$14,'Bouwkost AK+VERB'!$C$49,IF(OR(B2=Bron!$B$15,B2=Bron!$B$16),'Bouwkost VOLT'!$C$49,0))))))","v":0},0,{"$f":"IF(OR(D2=Bron!$B$9,D2=Bron!$B$10,D2=Bron!$B$13),'Bouwkost NB'!$C$51,IF(D2=Bron!$B$10,'Bouwkost UITB'!$C$49,IF(D2=Bron!$B$11,'Bouwkost VERB'!$C$49,IF(D2=Bron!$B$12,'Bouwkost IER'!$C$49,IF(D2=Bron!$B$14,'Bouwkost AK+VERB'!$C$49,IF(OR(D2=Bron!$B$15,D2=Bron!$B$16),'Bouwkost VOLT'!$C$49,0))))))","v":0},0,{"$f":"IF(OR(F2=Bron!$B$9,F2=Bron!$B$10,F2=Bron!$B$13),'Bouwkost NB'!$C$51,IF(F2=Bron!$B$10,'Bouwkost UITB'!$C$49,IF(F2=Bron!$B$11,'Bouwkost VERB'!$C$49,IF(F2=Bron!$B$12,'Bouwkost IER'!$C$49,IF(F2=Bron!$B$14,'Bouwkost AK+VERB'!$C$49,IF(OR(F2=Bron!$B$15,F2=Bron!$B$16),'Bouwkost VOLT'!$C$49,0))))))","v":0},0,{"$f":"IF(OR(H2=Bron!$B$9,H2=Bron!$B$10,H2=Bron!$B$13),'Bouwkost NB'!$C$51,IF(H2=Bron!$B$10,'Bouwkost UITB'!$C$49,IF(H2=Bron!$B$11,'Bouwkost VERB'!$C$49,IF(H2=Bron!$B$12,'Bouwkost IER'!$C$49,IF(H2=Bron!$B$14,'Bouwkost AK+VERB'!$C$49,IF(OR(H2=Bron!$B$15,H2=Bron!$B$16),'Bouwkost VOLT'!$C$49,0))))))","v":0},0,0,{"$f":"J10/J11","v":{"$error":"#DIV/0!"}}]
["Totaal",{"$f":"B9+B10","v":0},0,{"$f":"D9+D10","v":0},0,{"$f":"F9+F10","v":0},0,{"$f":"H9+H10","v":0},0,0,{"$f":"SUM(K6:K8)+K10","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null," "]
["kunstwerk",{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!C$7/'Overzicht project'!E66)),0)","v":0},null,{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!E$7/'Overzicht project'!G66)),0)","v":0},null,{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!G$7/'Overzicht project'!I66)),0)","v":0},null,{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!I$7/'Overzicht project'!K66)),0)","v":0},null,{"$f":"IF('Overzicht project'!$E$66=0,0,kunst!$B$11*('Overzicht BTA'!C30/'Overzicht project'!$E$66))","v":0}]
["omgevingswerken",{"$f":"IF(OR(B2=Bron!$B$9,B2=Bron!$B$10,B2=Bron!$B$13),'Bouwkost NB'!$C$53,IF(B2=Bron!$B$10,'Bouwkost UITB'!$C$51,IF(B2=Bron!$B$11,'Bouwkost VERB'!$C$51,IF(B2=Bron!$B$12,'Bouwkost IER'!$C$51,IF(B2=Bron!$B$14,'Bouwkost AK+VERB'!$C$51,IF(OR(B2=Bron!$B$15,B2=Bron!$B$16),'Bouwkost VOLT'!$C$51,0))))))","v":0},null,{"$f":"IF(OR(D2=Bron!$B$9,D2=Bron!$B$10,D2=Bron!$B$13),'Bouwkost NB'!$C$53,IF(D2=Bron!$B$10,'Bouwkost UITB'!$C$51,IF(D2=Bron!$B$11,'Bouwkost VERB'!$C$51,IF(D2=Bron!$B$12,'Bouwkost IER'!$C$51,IF(D2=Bron!$B$14,'Bouwkost AK+VERB'!$C$51,IF(OR(D2=Bron!$B$15,D2=Bron!$B$16),'Bouwkost VOLT'!$C$51,0))))))","v":0},null,{"$f":"IF(OR(F2=Bron!$B$9,F2=Bron!$B$10,F2=Bron!$B$13),'Bouwkost NB'!$C$53,IF(F2=Bron!$B$10,'Bouwkost UITB'!$C$51,IF(F2=Bron!$B$11,'Bouwkost VERB'!$C$51,IF(F2=Bron!$B$12,'Bouwkost IER'!$C$51,IF(F2=Bron!$B$14,'Bouwkost AK+VERB'!$C$51,IF(OR(F2=Bron!$B$15,F2=Bron!$B$16),'Bouwkost VOLT'!$C$51,0))))))","v":0},null,{"$f":"IF(OR(H2=Bron!$B$9,H2=Bron!$B$10,H2=Bron!$B$13),'Bouwkost NB'!$C$53,IF(H2=Bron!$B$10,'Bouwkost UITB'!$C$51,IF(H2=Bron!$B$11,'Bouwkost VERB'!$C$51,IF(H2=Bron!$B$12,'Bouwkost IER'!$C$51,IF(H2=Bron!$B$14,'Bouwkost AK+VERB'!$C$51,IF(OR(H2=Bron!$B$15,H2=Bron!$B$16),'Bouwkost VOLT'!$C$51,0))))))","v":0},null,0]
["ondergrondse parking ",{"$f":"IF(OR(B2=Bron!$B$9,B2=Bron!$B$10,B2=Bron!$B$13),'Bouwkost NB'!$C$58,IF(B2=Bron!$B$10,'Bouwkost UITB'!$C$56,IF(B2=Bron!$B$11,'Bouwkost VERB'!$C$56,IF(B2=Bron!$B$12,'Bouwkost IER'!$C$56,IF(B2=Bron!$B$14,'Bouwkost AK+VERB'!$C$56,IF(OR(B2=Bron!$B$15,B2=Bron!$B$16),'Bouwkost VOLT'!$C$56,0))))))","v":0},null,{"$f":"IF(OR(D2=Bron!$B$9,D2=Bron!$B$10,D2=Bron!$B$13),'Bouwkost NB'!$C$58,IF(D2=Bron!$B$10,'Bouwkost UITB'!$C$56,IF(D2=Bron!$B$11,'Bouwkost VERB'!$C$56,IF(D2=Bron!$B$12,'Bouwkost IER'!$C$56,IF(D2=Bron!$B$14,'Bouwkost AK+VERB'!$C$56,IF(OR(D2=Bron!$B$15,D2=Bron!$B$16),'Bouwkost VOLT'!$C$56,0))))))","v":0},null,{"$f":"IF(OR(F2=Bron!$B$9,F2=Bron!$B$10,F2=Bron!$B$13),'Bouwkost NB'!$C$58,IF(F2=Bron!$B$10,'Bouwkost UITB'!$C$56,IF(F2=Bron!$B$11,'Bouwkost VERB'!$C$56,IF(F2=Bron!$B$12,'Bouwkost IER'!$C$56,IF(F2=Bron!$B$14,'Bouwkost AK+VERB'!$C$56,IF(OR(F2=Bron!$B$15,F2=Bron!$B$16),'Bouwkost VOLT'!$C$56,0))))))","v":0},null,{"$f":"IF(OR(H2=Bron!$B$9,H2=Bron!$B$10,H2=Bron!$B$13),'Bouwkost NB'!$C$58,IF(H2=Bron!$B$10,'Bouwkost UITB'!$C$56,IF(H2=Bron!$B$11,'Bouwkost VERB'!$C$56,IF(H2=Bron!$B$12,'Bouwkost IER'!$C$56,IF(H2=Bron!$B$14,'Bouwkost AK+VERB'!$C$56,IF(OR(H2=Bron!$B$15,H2=Bron!$B$16),'Bouwkost VOLT'!$C$56,0))))))","v":0},null,0]
["totaal bouwwerken",{"$f":"B5+B9+B13+B14","v":0},null,{"$f":"D5+D9+D13+D14","v":0},null,{"$f":"F5+F9+F13+F14","v":0},null,{"$f":"H5+H9+H13+H14","v":0},null,{"$f":"B15+D15+F15+H15","v":0}]
["algemeen totaal",{"$f":"B15+B10+B12","v":0},null,{"$f":"D15+D10+D12","v":0},null,{"$f":"F15+F10+F12","v":0},null,{"$f":"H15+H10+H12","v":0},null,{"$f":"B16+D16+F16+H16","v":0}]
["alle bedragen zonder BTW en AO"]
["BTW op gebouw deel A",{"$f":"IF(OR(B2=Bron!$B$10),ROUND(('uitgebreide raming'!B5+'uitgebreide raming'!B9+'uitgebreide raming'!B14)*'Overzicht BTA'!$C$13*('Overzicht BTA'!$D$13/('Overzicht BTA'!$D$13+'Overzicht BTA'!$F$13))+('uitgebreide raming'!B5+'uitgebreide raming'!B9+'uitgebreide raming'!B14)*'Overzicht BTA'!$E$13*('Overzicht BTA'!$F$13/('Overzicht BTA'!$D$13+'Overzicht BTA'!$F$13)),2),IF(Bron!$B$16='uitgebreide raming'!B2,ROUND(('uitgebreide raming'!B5+'uitgebreide raming'!B9+'uitgebreide raming'!B14)*'Overzicht BTA'!$C$19*('Overzicht BTA'!$D$19/('Overzicht BTA'!$D$19+'Overzicht BTA'!$F$19))+('uitgebreide raming'!B5+'uitgebreide raming'!B9+'uitgebreide raming'!B14)*'Overzicht BTA'!$E$19*('Overzicht BTA'!$F$19/('Overzicht BTA'!$D$19+'Overzicht BTA'!$F$19)),2),ROUND((B5+B9+B14)*C18,2)))","v":0},{"$f":"IF(ISNUMBER(MATCH(B2,'Overzicht BTA'!$B$13:$B$19,0)),VLOOKUP(B2,'Overzicht BTA'!$B$13:$C$19,2,FALSE),0.21)","v":0.21},{"$f":"IF(OR(D2=Bron!$B$10),ROUND(('uitgebreide raming'!D5+'uitgebreide raming'!D9+'uitgebreide raming'!D14)*'Overzicht BTA'!$C$13*('Overzicht BTA'!$D$13/('Overzicht BTA'!$D$13+'Overzicht BTA'!$F$13))+('uitgebreide raming'!D5+'uitgebreide raming'!D9+'uitgebreide raming'!D14)*'Overzicht BTA'!$E$13*('Overzicht BTA'!$F$13/('Overzicht BTA'!$D$13+'Overzicht BTA'!$F$13)),2),IF(Bron!$B$16='uitgebreide raming'!D2,ROUND(('uitgebreide raming'!D5+'uitgebreide raming'!D9+'uitgebreide raming'!D14)*'Overzicht BTA'!$C$19*('Overzicht BTA'!$D$19/('Overzicht BTA'!$D$19+'Overzicht BTA'!$F$19))+('uitgebreide raming'!D5+'uitgebreide raming'!D9+'uitgebreide raming'!D14)*'Overzicht BTA'!$E$19*('Overzicht BTA'!$F$19/('Overzicht BTA'!$D$19+'Overzicht BTA'!$F$19)),2),ROUND((D5+D9+D14)*E18,2)))","v":0},{"$f":"IF(ISNUMBER(MATCH(D2,'Overzicht BTA'!$B$13:$B$19,0)),VLOOKUP(D2,'Overzicht BTA'!$B$13:$C$19,2,FALSE),0.21)","v":0.21},{"$f":"IF(OR(F2=Bron!$B$10),ROUND(('uitgebreide raming'!F5+'uitgebreide raming'!F9+'uitgebreide raming'!F14)*'Overzicht BTA'!$C$13*('Overzicht BTA'!$D$13/('Overzicht BTA'!$D$13+'Overzicht BTA'!$F$13))+('uitgebreide raming'!F5+'uitgebreide raming'!F9+'uitgebreide raming'!F14)*'Overzicht BTA'!$E$13*('Overzicht BTA'!$F$13/('Overzicht BTA'!$D$13+'Overzicht BTA'!$F$13)),2),IF(Bron!$B$16='uitgebreide raming'!F2,ROUND(('uitgebreide raming'!F5+'uitgebreide raming'!F9+'uitgebreide raming'!F14)*'Overzicht BTA'!$C$19*('Overzicht BTA'!$D$19/('Overzicht BTA'!$D$19+'Overzicht BTA'!$F$19))+('uitgebreide raming'!F5+'uitgebreide raming'!F9+'uitgebreide raming'!F14)*'Overzicht BTA'!$E$19*('Overzicht BTA'!$F$19/('Overzicht BTA'!$D$19+'Overzicht BTA'!$F$19)),2),ROUND((F5+F9+F14)*G18,2)))","v":0},{"$f":"IF(ISNUMBER(MATCH(F2,'Overzicht BTA'!$B$13:$B$19,0)),VLOOKUP(F2,'Overzicht BTA'!$B$13:$C$19,2,FALSE),0.21)","v":0.21},{"$f":"IF(OR(H2=Bron!$B$10),ROUND(('uitgebreide raming'!H5+'uitgebreide raming'!H9+'uitgebreide raming'!H14)*'Overzicht BTA'!$C$13*('Overzicht BTA'!$D$13/('Overzicht BTA'!$D$13+'Overzicht BTA'!$F$13))+('uitgebreide raming'!H5+'uitgebreide raming'!H9+'uitgebreide raming'!H14)*'Overzicht BTA'!$E$13*('Overzicht BTA'!$F$13/('Overzicht BTA'!$D$13+'Overzicht BTA'!$F$13)),2),IF(Bron!$B$16='uitgebreide raming'!H2,ROUND(('uitgebreide raming'!H5+'uitgebreide raming'!H9+'uitgebreide raming'!H14)*'Overzicht BTA'!$C$19*('Overzicht BTA'!$D$19/('Overzicht BTA'!$D$19+'Overzicht BTA'!$F$19))+('uitgebreide raming'!H5+'uitgebreide raming'!H9+'uitgebreide raming'!H14)*'Overzicht BTA'!$E$19*('Overzicht BTA'!$F$19/('Overzicht BTA'!$D$19+'Overzicht BTA'!$F$19)),2),ROUND((H5+H9+H14)*I18,2)))","v":0},{"$f":"IF(ISNUMBER(MATCH(H2,'Overzicht BTA'!$B$13:$B$19,0)),VLOOKUP(H2,'Overzicht BTA'!$B$13:$C$19,2,FALSE),0.21)","v":0.21},{"$f":"B18+D18+F18+H18","v":0}]
["BTW op kunst",{"$f":"ROUND(B12*C19,2)","v":0},0.06,{"$f":"ROUND(D12*E19,2)","v":0},0.06,{"$f":"ROUND(F12*G19,2)","v":0},0.06,{"$f":"ROUND(H12*I19,2)","v":0},0.06,{"$f":"B19+D19+F19+H19","v":0}]
["BTW op roerend en omgevingswerken",{"$f":"ROUND((B10+B13)*C20,2)","v":0},0.21,{"$f":"ROUND((D10+D13)*E20,2)","v":0},0.21,{"$f":"ROUND((F10+F13)*G20,2)","v":0},0.21,{"$f":"ROUND((H10+H13)*I20,2)","v":0},0.21,0]
["AO op bouwwerken",{"$f":"IF(OR(B2=Bron!$B$9,B2=Bron!$B$10,B2=Bron!$B$13),'Bouwkost NB'!$C$64,IF(B2=Bron!$B$10,'Bouwkost UITB'!$C$62,IF(B2=Bron!$B$11,'Bouwkost VERB'!$C$62,IF(B2=Bron!$B$12,'Bouwkost IER'!$C$62,IF(B2=Bron!$B$14,'Bouwkost AK+VERB'!$C$62,IF(OR(B2=Bron!$B$15,B2=Bron!$B$16),'Bouwkost VOLT'!$C$62,0))))))","v":0},{"$f":"IFERROR(B21/(B16-B12-B10),0)","v":0},{"$f":"IF(OR(D2=Bron!$B$9,D2=Bron!$B$10,D2=Bron!$B$13),'Bouwkost NB'!$C$64,IF(D2=Bron!$B$10,'Bouwkost UITB'!$C$62,IF(D2=Bron!$B$11,'Bouwkost VERB'!$C$62,IF(D2=Bron!$B$12,'Bouwkost IER'!$C$62,IF(D2=Bron!$B$14,'Bouwkost AK+VERB'!$C$62,IF(OR(D2=Bron!$B$15,D2=Bron!$B$16),'Bouwkost VOLT'!$C$62,0))))))","v":0},{"$f":"IFERROR(D21/(D16-D12-D10),0)","v":0},{"$f":"IF(OR(F2=Bron!$B$9,F2=Bron!$B$10,F2=Bron!$B$13),'Bouwkost NB'!$C$64,IF(F2=Bron!$B$10,'Bouwkost UITB'!$C$62,IF(F2=Bron!$B$11,'Bouwkost VERB'!$C$62,IF(F2=Bron!$B$12,'Bouwkost IER'!$C$62,IF(F2=Bron!$B$14,'Bouwkost AK+VERB'!$C$62,IF(OR(F2=Bron!$B$15,F2=Bron!$B$16),'Bouwkost VOLT'!$C$62,0))))))","v":0},{"$f":"IFERROR(F21/(F16-F12-F10),0)","v":0},{"$f":"IF(OR(H2=Bron!$B$9,H2=Bron!$B$10,H2=Bron!$B$13),'Bouwkost NB'!$C$64,IF(H2=Bron!$B$10,'Bouwkost UITB'!$C$62,IF(H2=Bron!$B$11,'Bouwkost VERB'!$C$62,IF(H2=Bron!$B$12,'Bouwkost IER'!$C$62,IF(H2=Bron!$B$14,'Bouwkost AK+VERB'!$C$62,IF(OR(H2=Bron!$B$15,H2=Bron!$B$16),'Bouwkost VOLT'!$C$62,0))))))","v":0},{"$f":"IFERROR(H21/(H16-H12-H10),0)","v":0},0]
["21% BTW op AO",{"$f":"ROUND(B21*C22,2)","v":0},0.21,{"$f":"ROUND(D21*E22,2)","v":0},0.21,{"$f":"ROUND(F21*G22,2)","v":0},0.21,{"$f":"ROUND(H21*I22,2)","v":0},0.21,0]
["Totaal BTW",{"$f":"SUM(B18:B22)","v":0},null,{"$f":"SUM(D18:D22)","v":0},null,{"$f":"SUM(F18:F22)","v":0},null,{"$f":"SUM(H18:H22)","v":0},null,0]
["Aankoopkosten all-in",{"$f":"B3+B4","v":0},null,{"$f":"D3+D4","v":0},null,{"$f":"F3+F4","v":0},null,{"$f":"H3+H4","v":0},null,0]
["bouwkost all-in",{"$f":"B23+B16","v":0},null,{"$f":"D23+D16","v":0},null,{"$f":"F23+F16","v":0},null,{"$f":"H23+H16","v":0},null,{"$f":"B25+D25+F25+H25","v":0}]
[]
["PROGRAMMA ",{"$f":"'Overzicht BTA'!H3","v":"Kies de zorgvorm"}]
["Raming aanvraag subsidie",{"$f":"'Overzicht BTA'!H7","v":"Kies kostensoort"},"%",{"$f":"'Overzicht BTA'!H8","v":"Kies kostensoort"},"% ",{"$f":"'Overzicht BTA'!H9","v":"Kies kostensoort"},"% ",{"$f":"'Overzicht BTA'!H10","v":"Kies kostensoort"},"% ","Totaal","% ",null,null,null,null,null,null,null,null," "]
["Aankoopbedrag",{"$f":"IF(OR(B$28=Bron!$B$9,B$28=Bron!$B$10,B$28=Bron!$B$13),'Bouwkost NB'!$N18,IF(B$28=Bron!$B$10,'Bouwkost UITB'!$N$16,IF(B$28=Bron!$B$11,'Bouwkost VERB'!$N$16,IF(B$28=Bron!$B$12,'Bouwkost IER'!$N$16,IF(B$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$16,IF(OR(B$28=Bron!$B$15,B$28=Bron!$B$16),'Bouwkost VOLT'!$N$16,0))))))","v":0},null,{"$f":"IF(OR(D$28=Bron!$B$9,D$28=Bron!$B$10,D$28=Bron!$B$13),'Bouwkost NB'!$N18,IF(D$28=Bron!$B$10,'Bouwkost UITB'!$N$16,IF(D$28=Bron!$B$11,'Bouwkost VERB'!$N$16,IF(D$28=Bron!$B$12,'Bouwkost IER'!$N$16,IF(D$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$16,IF(OR(D$28=Bron!$B$15,D$28=Bron!$B$16),'Bouwkost VOLT'!$N$16,0))))))","v":0},null,{"$f":"IF(OR(F$28=Bron!$B$9,F$28=Bron!$B$10,F$28=Bron!$B$13),'Bouwkost NB'!$N18,IF(F$28=Bron!$B$10,'Bouwkost UITB'!$N$16,IF(F$28=Bron!$B$11,'Bouwkost VERB'!$N$16,IF(F$28=Bron!$B$12,'Bouwkost IER'!$N$16,IF(F$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$16,IF(OR(F$28=Bron!$B$15,F$28=Bron!$B$16),'Bouwkost VOLT'!$N$16,0))))))","v":0},null,{"$f":"IF(OR(H$28=Bron!$B$9,H$28=Bron!$B$10,H$28=Bron!$B$13),'Bouwkost NB'!$N18,IF(H$28=Bron!$B$10,'Bouwkost UITB'!$N$16,IF(H$28=Bron!$B$11,'Bouwkost VERB'!$N$16,IF(H$28=Bron!$B$12,'Bouwkost IER'!$N$16,IF(H$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$16,IF(OR(H$28=Bron!$B$15,H$28=Bron!$B$16),'Bouwkost VOLT'!$N$16,0))))))","v":0},null,{"$f":"B29+D29+F29+H29","v":0}]
["Registratie- /notariskosten of BTW",{"$f":"IF(OR(B$28=Bron!$B$9,B$28=Bron!$B$10,B$28=Bron!$B$13),'Bouwkost NB'!$N$21,IF(B$28=Bron!$B$10,'Bouwkost UITB'!$N$19,IF(B$28=Bron!$B$11,'Bouwkost VERB'!$N$19,IF(B$28=Bron!$B$12,'Bouwkost IER'!$N$19,IF(B$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$19,IF(OR(B$28=Bron!$B$15,B$28=Bron!$B$16),'Bouwkost VOLT'!$N$19,0))))))","v":0},null,{"$f":"IF(OR(D$28=Bron!$B$9,D$28=Bron!$B$10,D$28=Bron!$B$13),'Bouwkost NB'!$N$21,IF(D$28=Bron!$B$10,'Bouwkost UITB'!$N$19,IF(D$28=Bron!$B$11,'Bouwkost VERB'!$N$19,IF(D$28=Bron!$B$12,'Bouwkost IER'!$N$19,IF(D$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$19,IF(OR(D$28=Bron!$B$15,D$28=Bron!$B$16),'Bouwkost VOLT'!$N$19,0))))))","v":0},null,{"$f":"IF(OR(F$28=Bron!$B$9,F$28=Bron!$B$10,F$28=Bron!$B$13),'Bouwkost NB'!$N$21,IF(F$28=Bron!$B$10,'Bouwkost UITB'!$N$19,IF(F$28=Bron!$B$11,'Bouwkost VERB'!$N$19,IF(F$28=Bron!$B$12,'Bouwkost IER'!$N$19,IF(F$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$19,IF(OR(F$28=Bron!$B$15,F$28=Bron!$B$16),'Bouwkost VOLT'!$N$19,0))))))","v":0},null,{"$f":"IF(OR(H$28=Bron!$B$9,H$28=Bron!$B$10,H$28=Bron!$B$13),'Bouwkost NB'!$N$21,IF(H$28=Bron!$B$10,'Bouwkost UITB'!$N$19,IF(H$28=Bron!$B$11,'Bouwkost VERB'!$N$19,IF(H$28=Bron!$B$12,'Bouwkost IER'!$N$19,IF(H$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$19,IF(OR(H$28=Bron!$B$15,H$28=Bron!$B$16),'Bouwkost VOLT'!$N$19,0))))))","v":0},null,0]
["voorbereidende werken (incl. afbraak)",{"$f":"IF(OR(B$28=Bron!$B$9,B$28=Bron!$B$10,B$28=Bron!$B$13),'Bouwkost NB'!$N$56,IF(B$28=Bron!$B$10,'Bouwkost UITB'!$N$54,IF(B$28=Bron!$B$11,'Bouwkost VERB'!$N$54,IF(B$28=Bron!$B$12,'Bouwkost IER'!$N$54,IF(B$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$54,IF(OR(B$28=Bron!$B$15,B$28=Bron!$B$16),'Bouwkost VOLT'!$N$54,0))))))","v":0},null,{"$f":"IF(OR(D$28=Bron!$B$9,D$28=Bron!$B$10,D$28=Bron!$B$13),'Bouwkost NB'!$N$56,IF(D$28=Bron!$B$10,'Bouwkost UITB'!$N$54,IF(D$28=Bron!$B$11,'Bouwkost VERB'!$N$54,IF(D$28=Bron!$B$12,'Bouwkost IER'!$N$54,IF(D$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$54,IF(OR(D$28=Bron!$B$15,D$28=Bron!$B$16),'Bouwkost VOLT'!$N$54,0))))))","v":0},null,{"$f":"IF(OR(F$28=Bron!$B$9,F$28=Bron!$B$10,F$28=Bron!$B$13),'Bouwkost NB'!$N$56,IF(F$28=Bron!$B$10,'Bouwkost UITB'!$N$54,IF(F$28=Bron!$B$11,'Bouwkost VERB'!$N$54,IF(F$28=Bron!$B$12,'Bouwkost IER'!$N$54,IF(F$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$54,IF(OR(F$28=Bron!$B$15,F$28=Bron!$B$16),'Bouwkost VOLT'!$N$54,0))))))","v":0},null,{"$f":"IF(OR(H$28=Bron!$B$9,H$28=Bron!$B$10,H$28=Bron!$B$13),'Bouwkost NB'!$N$56,IF(H$28=Bron!$B$10,'Bouwkost UITB'!$N$54,IF(H$28=Bron!$B$11,'Bouwkost VERB'!$N$54,IF(H$28=Bron!$B$12,'Bouwkost IER'!$N$54,IF(H$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$54,IF(OR(H$28=Bron!$B$15,H$28=Bron!$B$16),'Bouwkost VOLT'!$N$54,0))))))","v":0},null,{"$f":"B31+D31+F31+H31","v":0}]
["PF1 Ruwbouw",{"$f":"IF(OR(B$28=Bron!$B$9,B$28=Bron!$B$10,B$28=Bron!$B$13),'Bouwkost NB'!$N$26,IF(B$28=Bron!$B$10,'Bouwkost UITB'!$N$24,IF(B$28=Bron!$B$11,'Bouwkost VERB'!$N$24,IF(B$28=Bron!$B$12,'Bouwkost IER'!$N$24,IF(B$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$24,IF(OR(B$28=Bron!$B$15,B$28=Bron!$B$16),'Bouwkost VOLT'!$N$24,0))))))","v":0},{"$f":"IF($B$37=0,0,B32/$B$37)","v":0},{"$f":"IF(OR(D$28=Bron!$B$9,D$28=Bron!$B$10,D$28=Bron!$B$13),'Bouwkost NB'!$N$26,IF(D$28=Bron!$B$10,'Bouwkost UITB'!$N$24,IF(D$28=Bron!$B$11,'Bouwkost VERB'!$N$24,IF(D$28=Bron!$B$12,'Bouwkost IER'!$N$24,IF(D$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$24,IF(OR(D$28=Bron!$B$15,D$28=Bron!$B$16),'Bouwkost VOLT'!$N$24,0))))))","v":0},{"$f":"IF($D$37=0,0,D32/$D$37)","v":0},{"$f":"IF(OR(F$28=Bron!$B$9,F$28=Bron!$B$10,F$28=Bron!$B$13),'Bouwkost NB'!$N$26,IF(F$28=Bron!$B$10,'Bouwkost UITB'!$N$24,IF(F$28=Bron!$B$11,'Bouwkost VERB'!$N$24,IF(F$28=Bron!$B$12,'Bouwkost IER'!$N$24,IF(F$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$24,IF(OR(F$28=Bron!$B$15,F$28=Bron!$B$16),'Bouwkost VOLT'!$N$24,0))))))","v":0},{"$f":"IF($F$37=0,0,F32/$F$37)","v":0},{"$f":"IF(OR(H$28=Bron!$B$9,H$28=Bron!$B$10,H$28=Bron!$B$13),'Bouwkost NB'!$N$26,IF(H$28=Bron!$B$10,'Bouwkost UITB'!$N$24,IF(H$28=Bron!$B$11,'Bouwkost VERB'!$N$24,IF(H$28=Bron!$B$12,'Bouwkost IER'!$N$24,IF(H$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$24,IF(OR(H$28=Bron!$B$15,H$28=Bron!$B$16),'Bouwkost VOLT'!$N$24,0))))))","v":0},{"$f":"IF($H$37=0,0,H32/$H$37)","v":0},{"$f":"B32+D32+F32+H32","v":0},{"$f":"J32/J37","v":{"$error":"#DIV/0!"}}]
["PF2 Techn. Uitrusting",{"$f":"IF(OR(B$28=Bron!$B$9,B$28=Bron!$B$10,B$28=Bron!$B$13),'Bouwkost NB'!$N$33,IF(B$28=Bron!$B$10,'Bouwkost UITB'!$N$31,IF(B$28=Bron!$B$11,'Bouwkost VERB'!$N$31,IF(B$28=Bron!$B$12,'Bouwkost IER'!$N$31,IF(B$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$31,IF(OR(B$28=Bron!$B$15,B$28=Bron!$B$16),'Bouwkost VOLT'!$N$31,0))))))","v":0},{"$f":"IF($B$37=0,0,B33/$B$37)","v":0},{"$f":"IF(OR(D$28=Bron!$B$9,D$28=Bron!$B$10,D$28=Bron!$B$13),'Bouwkost NB'!$N$33,IF(D$28=Bron!$B$10,'Bouwkost UITB'!$N$31,IF(D$28=Bron!$B$11,'Bouwkost VERB'!$N$31,IF(D$28=Bron!$B$12,'Bouwkost IER'!$N$31,IF(D$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$31,IF(OR(D$28=Bron!$B$15,D$28=Bron!$B$16),'Bouwkost VOLT'!$N$31,0))))))","v":0},{"$f":"IF($D$37=0,0,D33/$D$37)","v":0},{"$f":"IF(OR(F$28=Bron!$B$9,F$28=Bron!$B$10,F$28=Bron!$B$13),'Bouwkost NB'!$N$33,IF(F$28=Bron!$B$10,'Bouwkost UITB'!$N$31,IF(F$28=Bron!$B$11,'Bouwkost VERB'!$N$31,IF(F$28=Bron!$B$12,'Bouwkost IER'!$N$31,IF(F$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$31,IF(OR(F$28=Bron!$B$15,F$28=Bron!$B$16),'Bouwkost VOLT'!$N$31,0))))))","v":0},{"$f":"IF($F$37=0,0,F33/$F$37)","v":0},{"$f":"IF(OR(H$28=Bron!$B$9,H$28=Bron!$B$10,H$28=Bron!$B$13),'Bouwkost NB'!$N$33,IF(H$28=Bron!$B$10,'Bouwkost UITB'!$N$31,IF(H$28=Bron!$B$11,'Bouwkost VERB'!$N$31,IF(H$28=Bron!$B$12,'Bouwkost IER'!$N$31,IF(H$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$31,IF(OR(H$28=Bron!$B$15,H$28=Bron!$B$16),'Bouwkost VOLT'!$N$31,0))))))","v":0},{"$f":"IF($H$37=0,0,H33/$H$37)","v":0},0,{"$f":"J33/J37","v":{"$error":"#DIV/0!"}}]
["PF3 Afwerking",{"$f":"IF(OR(B$28=Bron!$B$9,B$28=Bron!$B$10,B$28=Bron!$B$13),'Bouwkost NB'!$N$41,IF(B$28=Bron!$B$10,'Bouwkost UITB'!$N$39,IF(B$28=Bron!$B$11,'Bouwkost VERB'!$N$39,IF(B$28=Bron!$B$12,'Bouwkost IER'!$N$39,IF(B$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$39,IF(OR(B$28=Bron!$B$15,B$28=Bron!$B$16),'Bouwkost VOLT'!$N$39,0))))))","v":0},0,{"$f":"IF(OR(D$28=Bron!$B$9,D$28=Bron!$B$10,D$28=Bron!$B$13),'Bouwkost NB'!$N$41,IF(D$28=Bron!$B$10,'Bouwkost UITB'!$N$39,IF(D$28=Bron!$B$11,'Bouwkost VERB'!$N$39,IF(D$28=Bron!$B$12,'Bouwkost IER'!$N$39,IF(D$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$39,IF(OR(D$28=Bron!$B$15,D$28=Bron!$B$16),'Bouwkost VOLT'!$N$39,0))))))","v":0},0,{"$f":"IF(OR(F$28=Bron!$B$9,F$28=Bron!$B$10,F$28=Bron!$B$13),'Bouwkost NB'!$N$41,IF(F$28=Bron!$B$10,'Bouwkost UITB'!$N$39,IF(F$28=Bron!$B$11,'Bouwkost VERB'!$N$39,IF(F$28=Bron!$B$12,'Bouwkost IER'!$N$39,IF(F$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$39,IF(OR(F$28=Bron!$B$15,F$28=Bron!$B$16),'Bouwkost VOLT'!$N$39,0))))))","v":0},0,{"$f":"IF(OR(H$28=Bron!$B$9,H$28=Bron!$B$10,H$28=Bron!$B$13),'Bouwkost NB'!$N$41,IF(H$28=Bron!$B$10,'Bouwkost UITB'!$N$39,IF(H$28=Bron!$B$11,'Bouwkost VERB'!$N$39,IF(H$28=Bron!$B$12,'Bouwkost IER'!$N$39,IF(H$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$39,IF(OR(H$28=Bron!$B$15,H$28=Bron!$B$16),'Bouwkost VOLT'!$N$39,0))))))","v":0},0,0,{"$f":"J34/J37","v":{"$error":"#DIV/0!"}}]
["Subtotaal PF1-2-3",{"$f":"SUM(B32:B34)","v":0},0,{"$f":"SUM(D32:D34)","v":0},0,{"$f":"SUM(F32:F34)","v":0},0,{"$f":"SUM(H32:H34)","v":0},0,0,{"$f":"J35/J37","v":{"$error":"#DIV/0!"}}]
["PF4 Losse uitrusting en meubilering ",{"$f":"IF(OR(B$28=Bron!$B$9,B$28=Bron!$B$10,B$28=Bron!$B$13),'Bouwkost NB'!$N$51,IF(B$28=Bron!$B$10,'Bouwkost UITB'!$N$49,IF(B$28=Bron!$B$11,'Bouwkost VERB'!$N$49,IF(B$28=Bron!$B$12,'Bouwkost IER'!$N$49,IF(B$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$49,IF(OR(B$28=Bron!$B$15,B$28=Bron!$B$16),'Bouwkost VOLT'!$N$49,0))))))","v":0},0,{"$f":"IF(OR(D$28=Bron!$B$9,D$28=Bron!$B$10,D$28=Bron!$B$13),'Bouwkost NB'!$N$51,IF(D$28=Bron!$B$10,'Bouwkost UITB'!$N$49,IF(D$28=Bron!$B$11,'Bouwkost VERB'!$N$49,IF(D$28=Bron!$B$12,'Bouwkost IER'!$N$49,IF(D$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$49,IF(OR(D$28=Bron!$B$15,D$28=Bron!$B$16),'Bouwkost VOLT'!$N$49,0))))))","v":0},0,{"$f":"IF(OR(F$28=Bron!$B$9,F$28=Bron!$B$10,F$28=Bron!$B$13),'Bouwkost NB'!$N$51,IF(F$28=Bron!$B$10,'Bouwkost UITB'!$N$49,IF(F$28=Bron!$B$11,'Bouwkost VERB'!$N$49,IF(F$28=Bron!$B$12,'Bouwkost IER'!$N$49,IF(F$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$49,IF(OR(F$28=Bron!$B$15,F$28=Bron!$B$16),'Bouwkost VOLT'!$N$49,0))))))","v":0},0,{"$f":"IF(OR(H$28=Bron!$B$9,H$28=Bron!$B$10,H$28=Bron!$B$13),'Bouwkost NB'!$N$51,IF(H$28=Bron!$B$10,'Bouwkost UITB'!$N$49,IF(H$28=Bron!$B$11,'Bouwkost VERB'!$N$49,IF(H$28=Bron!$B$12,'Bouwkost IER'!$N$49,IF(H$28=Bron!$B$14,'Bouwkost AK+VERB'!$N$49,IF(OR(H$28=Bron!$B$15,H$28=Bron!$B$16),'Bouwkost VOLT'!$N$49,0))))))","v":0},0,0,{"$f":"J36/J37","v":{"$error":"#DIV/0!"}}]
["Totaal",{"$f":"B35+B36","v":0},0,{"$f":"D35+D36","v":0},0,{"$f":"F35+F36","v":0},0,{"$f":"H35+H36","v":0},0,0,{"$f":"SUM(K32:K34)+K36","v":{"$error":"#DIV/0!"}}]
["kunstwerk",{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!I$7/'Overzicht project'!E66)),0)","v":0},null,{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!K$7/'Overzicht project'!G66)),0)","v":0},null,{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!M$7/'Overzicht project'!I66)),0)","v":0},null,{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!O$7/'Overzicht project'!K66)),0)","v":0},null,{"$f":"IF('Overzicht project'!$E$66=0,0,kunst!$B$11*('Overzicht BTA'!J30/'Overzicht project'!$E$66))","v":0}]
["omgevingswerken",{"$f":"IF(OR(B28=Bron!$B$9,B28=Bron!$B$10,B28=Bron!$B$13),'Bouwkost NB'!$N$53,IF(B28=Bron!$B$10,'Bouwkost UITB'!$N$51,IF(B28=Bron!$B$11,'Bouwkost VERB'!$N$51,IF(B28=Bron!$B$12,'Bouwkost IER'!$N$51,IF(B28=Bron!$B$14,'Bouwkost AK+VERB'!$N$51,IF(OR(B28=Bron!$B$15,B28=Bron!$B$16),'Bouwkost VOLT'!$N$51,0))))))","v":0},null,{"$f":"IF(OR(D28=Bron!$B$9,D28=Bron!$B$10,D28=Bron!$B$13),'Bouwkost NB'!$N$53,IF(D28=Bron!$B$10,'Bouwkost UITB'!$N$51,IF(D28=Bron!$B$11,'Bouwkost VERB'!$N$51,IF(D28=Bron!$B$12,'Bouwkost IER'!$N$51,IF(D28=Bron!$B$14,'Bouwkost AK+VERB'!$N$51,IF(OR(D28=Bron!$B$15,D28=Bron!$B$16),'Bouwkost VOLT'!$N$51,0))))))","v":0},null,{"$f":"IF(OR(F28=Bron!$B$9,F28=Bron!$B$10,F28=Bron!$B$13),'Bouwkost NB'!$N$53,IF(F28=Bron!$B$10,'Bouwkost UITB'!$N$51,IF(F28=Bron!$B$11,'Bouwkost VERB'!$N$51,IF(F28=Bron!$B$12,'Bouwkost IER'!$N$51,IF(F28=Bron!$B$14,'Bouwkost AK+VERB'!$N$51,IF(OR(F28=Bron!$B$15,F28=Bron!$B$16),'Bouwkost VOLT'!$N$51,0))))))","v":0},null,{"$f":"IF(OR(H28=Bron!$B$9,H28=Bron!$B$10,H28=Bron!$B$13),'Bouwkost NB'!$N$53,IF(H28=Bron!$B$10,'Bouwkost UITB'!$N$51,IF(H28=Bron!$B$11,'Bouwkost VERB'!$N$51,IF(H28=Bron!$B$12,'Bouwkost IER'!$N$51,IF(H28=Bron!$B$14,'Bouwkost AK+VERB'!$N$51,IF(OR(H28=Bron!$B$15,H28=Bron!$B$16),'Bouwkost VOLT'!$N$51,0))))))","v":0},null,{"$f":"B39+D39+F39+H39","v":0}]
["ondergrondse parking ",{"$f":"IF(OR(B28=Bron!$B$9,B28=Bron!$B$10,B28=Bron!$B$13),'Bouwkost NB'!$N$58,IF(B28=Bron!$B$10,'Bouwkost UITB'!$N$56,IF(B28=Bron!$B$11,'Bouwkost VERB'!$N$56,IF(B28=Bron!$B$12,'Bouwkost IER'!$N$56,IF(B28=Bron!$B$14,'Bouwkost AK+VERB'!$N$56,IF(OR(B28=Bron!$B$15,B28=Bron!$B$16),'Bouwkost VOLT'!$N$56,0))))))","v":0},null,{"$f":"IF(OR(D28=Bron!$B$9,D28=Bron!$B$10,D28=Bron!$B$13),'Bouwkost NB'!$N$58,IF(D28=Bron!$B$10,'Bouwkost UITB'!$N$56,IF(D28=Bron!$B$11,'Bouwkost VERB'!$N$56,IF(D28=Bron!$B$12,'Bouwkost IER'!$N$56,IF(D28=Bron!$B$14,'Bouwkost AK+VERB'!$N$56,IF(OR(D28=Bron!$B$15,D28=Bron!$B$16),'Bouwkost VOLT'!$N$56,0))))))","v":0},null,{"$f":"IF(OR(F28=Bron!$B$9,F28=Bron!$B$10,F28=Bron!$B$13),'Bouwkost NB'!$N$58,IF(F28=Bron!$B$10,'Bouwkost UITB'!$N$56,IF(F28=Bron!$B$11,'Bouwkost VERB'!$N$56,IF(F28=Bron!$B$12,'Bouwkost IER'!$N$56,IF(F28=Bron!$B$14,'Bouwkost AK+VERB'!$N$56,IF(OR(F28=Bron!$B$15,F28=Bron!$B$16),'Bouwkost VOLT'!$N$56,0))))))","v":0},null,{"$f":"IF(OR(H28=Bron!$B$9,H28=Bron!$B$10,H28=Bron!$B$13),'Bouwkost NB'!$N$58,IF(H28=Bron!$B$10,'Bouwkost UITB'!$N$56,IF(H28=Bron!$B$11,'Bouwkost VERB'!$N$56,IF(H28=Bron!$B$12,'Bouwkost IER'!$N$56,IF(H28=Bron!$B$14,'Bouwkost AK+VERB'!$N$56,IF(OR(H28=Bron!$B$15,H28=Bron!$B$16),'Bouwkost VOLT'!$N$56,0))))))","v":0},null,0]
["totaal bouwwerken",{"$f":"B31+B35+B39+B40","v":0},null,{"$f":"D31+D35+D39+D40","v":0},null,{"$f":"F31+F35+F39+F40","v":0},null,{"$f":"H31+H35+H39+H40","v":0},null,{"$f":"B41+D41+F41+H41","v":0}]
["algemeen totaal",{"$f":"B41+B36+B38","v":0},null,{"$f":"D41+D36+D38","v":0},null,{"$f":"F41+F36+F38","v":0},null,{"$f":"H41+H36+H38","v":0},null,{"$f":"B42+D42+F42+H42","v":0}]
["alle bedragen zonder BTW en AO"]
["BTW op gebouw deel A",{"$f":"IF(OR(B28=Bron!$B$10),ROUND(('uitgebreide raming'!B31+'uitgebreide raming'!B35+'uitgebreide raming'!B40)*'Overzicht BTA'!$I$13*('Overzicht BTA'!$J$13/('Overzicht BTA'!$J$13+'Overzicht BTA'!$L$13))+('uitgebreide raming'!B31+'uitgebreide raming'!B35+'uitgebreide raming'!B40)*'Overzicht BTA'!$K$13*('Overzicht BTA'!$L$13/('Overzicht BTA'!$J$13+'Overzicht BTA'!$L$13)),2),IF(Bron!$B$16='uitgebreide raming'!B28,ROUND(('uitgebreide raming'!B31+'uitgebreide raming'!B35+'uitgebreide raming'!B40)*'Overzicht BTA'!$I$19*('Overzicht BTA'!$J$19/('Overzicht BTA'!$J$19+'Overzicht BTA'!$L$19))+('uitgebreide raming'!B31+'uitgebreide raming'!B35+'uitgebreide raming'!B40)*'Overzicht BTA'!$K$19*('Overzicht BTA'!$L$19/('Overzicht BTA'!$J$19+'Overzicht BTA'!$L$19)),2),ROUND((B31+B35+B40)*C44,2)))","v":0},{"$f":"IF(ISNUMBER(MATCH(B28,'Overzicht BTA'!$H$13:$H$19,0)),VLOOKUP(B28,'Overzicht BTA'!$H$13:$I$19,2,FALSE),0.21)","v":0.21},{"$f":"IF(OR(D28=Bron!$B$10),ROUND(('uitgebreide raming'!D31+'uitgebreide raming'!D35+'uitgebreide raming'!D40)*'Overzicht BTA'!$I$13*('Overzicht BTA'!$J$13/('Overzicht BTA'!$J$13+'Overzicht BTA'!$L$13))+('uitgebreide raming'!D31+'uitgebreide raming'!D35+'uitgebreide raming'!D40)*'Overzicht BTA'!$K$13*('Overzicht BTA'!$L$13/('Overzicht BTA'!$J$13+'Overzicht BTA'!$L$13)),2),IF(Bron!$B$16='uitgebreide raming'!D28,ROUND(('uitgebreide raming'!D31+'uitgebreide raming'!D35+'uitgebreide raming'!D40)*'Overzicht BTA'!$I$19*('Overzicht BTA'!$J$19/('Overzicht BTA'!$J$19+'Overzicht BTA'!$L$19))+('uitgebreide raming'!D31+'uitgebreide raming'!D35+'uitgebreide raming'!D40)*'Overzicht BTA'!$K$19*('Overzicht BTA'!$L$19/('Overzicht BTA'!$J$19+'Overzicht BTA'!$L$19)),2),ROUND((D31+D35+D40)*E44,2)))","v":0},{"$f":"IF(ISNUMBER(MATCH(D28,'Overzicht BTA'!$H$13:$H$19,0)),VLOOKUP(D28,'Overzicht BTA'!$H$13:$I$19,2,FALSE),0.21)","v":0.21},{"$f":"IF(OR(F28=Bron!$B$10),ROUND(('uitgebreide raming'!F31+'uitgebreide raming'!F35+'uitgebreide raming'!F40)*'Overzicht BTA'!$I$13*('Overzicht BTA'!$J$13/('Overzicht BTA'!$J$13+'Overzicht BTA'!$L$13))+('uitgebreide raming'!F31+'uitgebreide raming'!F35+'uitgebreide raming'!F40)*'Overzicht BTA'!$K$13*('Overzicht BTA'!$L$13/('Overzicht BTA'!$J$13+'Overzicht BTA'!$L$13)),2),IF(Bron!$B$16='uitgebreide raming'!F28,ROUND(('uitgebreide raming'!F31+'uitgebreide raming'!F35+'uitgebreide raming'!F40)*'Overzicht BTA'!$I$19*('Overzicht BTA'!$J$19/('Overzicht BTA'!$J$19+'Overzicht BTA'!$L$19))+('uitgebreide raming'!F31+'uitgebreide raming'!F35+'uitgebreide raming'!F40)*'Overzicht BTA'!$K$19*('Overzicht BTA'!$L$19/('Overzicht BTA'!$J$19+'Overzicht BTA'!$L$19)),2),ROUND((F31+F35+F40)*G44,2)))","v":0},{"$f":"IF(ISNUMBER(MATCH(F28,'Overzicht BTA'!$H$13:$H$19,0)),VLOOKUP(F28,'Overzicht BTA'!$H$13:$I$19,2,FALSE),0.21)","v":0.21},{"$f":"IF(OR(H28=Bron!$B$10),ROUND(('uitgebreide raming'!H31+'uitgebreide raming'!H35+'uitgebreide raming'!H40)*'Overzicht BTA'!$I$13*('Overzicht BTA'!$J$13/('Overzicht BTA'!$J$13+'Overzicht BTA'!$L$13))+('uitgebreide raming'!H31+'uitgebreide raming'!H35+'uitgebreide raming'!H40)*'Overzicht BTA'!$K$13*('Overzicht BTA'!$L$13/('Overzicht BTA'!$J$13+'Overzicht BTA'!$L$13)),2),IF(Bron!$B$16='uitgebreide raming'!H28,ROUND(('uitgebreide raming'!H31+'uitgebreide raming'!H35+'uitgebreide raming'!H40)*'Overzicht BTA'!$I$19*('Overzicht BTA'!$J$19/('Overzicht BTA'!$J$19+'Overzicht BTA'!$L$19))+('uitgebreide raming'!H31+'uitgebreide raming'!H35+'uitgebreide raming'!H40)*'Overzicht BTA'!$K$19*('Overzicht BTA'!$L$19/('Overzicht BTA'!$J$19+'Overzicht BTA'!$L$19)),2),ROUND((H31+H35+H40)*I44,2)))","v":0},{"$f":"IF(ISNUMBER(MATCH(H28,'Overzicht BTA'!$H$13:$H$19,0)),VLOOKUP(H28,'Overzicht BTA'!$H$13:$I$19,2,FALSE),0.21)","v":0.21},{"$f":"B44+D44+F44+H44","v":0}]
["BTW op kunst",{"$f":"ROUND(B38*C45,2)","v":0},0.06,{"$f":"ROUND(D38*E45,2)","v":0},0.06,{"$f":"ROUND(F38*G45,2)","v":0},0.06,{"$f":"ROUND(H38*I45,2)","v":0},0.06,{"$f":"B45+D45+F45+H45","v":0}]
["BTW op roerend en omgevingswerken",{"$f":"ROUND((B36+B39)*C46,2)","v":0},0.21,{"$f":"ROUND((D36+D39)*E46,2)","v":0},0.21,{"$f":"ROUND((F36+F39)*G46,2)","v":0},0.21,{"$f":"ROUND((H36+H39)*I46,2)","v":0},0.21,0]
["AO op bouwwerken",{"$f":"IF(OR(B28=Bron!$B$9,B28=Bron!$B$10,B28=Bron!$B$13),'Bouwkost NB'!$N$64,IF(B28=Bron!$B$10,'Bouwkost UITB'!$N$62,IF(B28=Bron!$B$11,'Bouwkost VERB'!$N$62,IF(B28=Bron!$B$12,'Bouwkost IER'!$N$62,IF(B28=Bron!$B$14,'Bouwkost AK+VERB'!$N$62,IF(OR(B28=Bron!$B$15,B28=Bron!$B$16),'Bouwkost VOLT'!$N$62,0))))))","v":0},{"$f":"IFERROR(B47/(B42-B38-B36),0)","v":0},{"$f":"IF(OR(D28=Bron!$B$9,D28=Bron!$B$10,D28=Bron!$B$13),'Bouwkost NB'!$N$64,IF(D28=Bron!$B$10,'Bouwkost UITB'!$N$62,IF(D28=Bron!$B$11,'Bouwkost VERB'!$N$62,IF(D28=Bron!$B$12,'Bouwkost IER'!$N$62,IF(D28=Bron!$B$14,'Bouwkost AK+VERB'!$N$62,IF(OR(D28=Bron!$B$15,D28=Bron!$B$16),'Bouwkost VOLT'!$N$62,0))))))","v":0},{"$f":"IFERROR(D47/(D42-D38-D36),0)","v":0},{"$f":"IF(OR(F28=Bron!$B$9,F28=Bron!$B$10,F28=Bron!$B$13),'Bouwkost NB'!$N$64,IF(F28=Bron!$B$10,'Bouwkost UITB'!$N$62,IF(F28=Bron!$B$11,'Bouwkost VERB'!$N$62,IF(F28=Bron!$B$12,'Bouwkost IER'!$N$62,IF(F28=Bron!$B$14,'Bouwkost AK+VERB'!$N$62,IF(OR(F28=Bron!$B$15,F28=Bron!$B$16),'Bouwkost VOLT'!$N$62,0))))))","v":0},{"$f":"IFERROR(F47/(F42-F38-F36),0)","v":0},{"$f":"IF(OR(H28=Bron!$B$9,H28=Bron!$B$10,H28=Bron!$B$13),'Bouwkost NB'!$N$64,IF(H28=Bron!$B$10,'Bouwkost UITB'!$N$62,IF(H28=Bron!$B$11,'Bouwkost VERB'!$N$62,IF(H28=Bron!$B$12,'Bouwkost IER'!$N$62,IF(H28=Bron!$B$14,'Bouwkost AK+VERB'!$N$62,IF(OR(H28=Bron!$B$15,H28=Bron!$B$16),'Bouwkost VOLT'!$N$62,0))))))","v":0},{"$f":"IFERROR(H47/(H42-H38-H36),0)","v":0},0]
["21% BTW op AO",{"$f":"ROUND(B47*C48,2)","v":0},0.21,{"$f":"ROUND(D47*E48,2)","v":0},0.21,{"$f":"ROUND(F47*G48,2)","v":0},0.21,{"$f":"ROUND(H47*I48,2)","v":0},0.21,0]
["Totaal BTW",{"$f":"SUM(B44:B48)","v":0},null,{"$f":"SUM(D44:D48)","v":0},null,{"$f":"SUM(F44:F48)","v":0},null,{"$f":"SUM(H44:H48)","v":0},null,0]
["Aankoopkosten all-in",{"$f":"B29+B30","v":0},null,{"$f":"D29+D30","v":0},null,{"$f":"F29+F30","v":0},null,{"$f":"H29+H30","v":0},null,0]
["bouwkost all-in",{"$f":"B49+B42","v":0},null,{"$f":"D49+D42","v":0},null,{"$f":"F49+F42","v":0},null,{"$f":"H49+H42","v":0},null,{"$f":"B51+D51+F51+H51","v":0}]
[]
["PROGRAMMA ",{"$f":"'Overzicht BTA'!N3","v":"Kies de zorgvorm"}]
["Raming aanvraag subsidie",{"$f":"'Overzicht BTA'!N7","v":"Kies kostensoort"},"%",{"$f":"'Overzicht BTA'!N8","v":"Kies kostensoort"},"% ",{"$f":"'Overzicht BTA'!N9","v":"Kies kostensoort"},"% ",{"$f":"'Overzicht BTA'!N10","v":"Kies kostensoort"},"% ","Totaal","% "]
["Aankoopbedrag",{"$f":"IF(OR(B54=Bron!$B$9,B54=Bron!$B$10,B54=Bron!$B$13),'Bouwkost NB'!$Y$18,IF(B54=Bron!$B$10,'Bouwkost UITB'!$Y$16,IF(B54=Bron!$B$11,'Bouwkost VERB'!$Y$16,IF(B54=Bron!$B$12,'Bouwkost IER'!$Y$16,IF(B54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$16,IF(OR(B54=Bron!$B$15,B54=Bron!$B$16),'Bouwkost VOLT'!$Y$16,0))))))","v":0},null,{"$f":"IF(OR(D54=Bron!$B$9,D54=Bron!$B$10,D54=Bron!$B$13),'Bouwkost NB'!$Y$18,IF(D54=Bron!$B$10,'Bouwkost UITB'!$Y$16,IF(D54=Bron!$B$11,'Bouwkost VERB'!$Y$16,IF(D54=Bron!$B$12,'Bouwkost IER'!$Y$16,IF(D54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$16,IF(OR(D54=Bron!$B$15,D54=Bron!$B$16),'Bouwkost VOLT'!$Y$16,0))))))","v":0},null,{"$f":"IF(OR(F54=Bron!$B$9,F54=Bron!$B$10,F54=Bron!$B$13),'Bouwkost NB'!$Y$18,IF(F54=Bron!$B$10,'Bouwkost UITB'!$Y$16,IF(F54=Bron!$B$11,'Bouwkost VERB'!$Y$16,IF(F54=Bron!$B$12,'Bouwkost IER'!$Y$16,IF(F54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$16,IF(OR(F54=Bron!$B$15,F54=Bron!$B$16),'Bouwkost VOLT'!$Y$16,0))))))","v":0},null,{"$f":"IF(OR(H54=Bron!$B$9,H54=Bron!$B$10,H54=Bron!$B$13),'Bouwkost NB'!$Y$18,IF(H54=Bron!$B$10,'Bouwkost UITB'!$Y$16,IF(H54=Bron!$B$11,'Bouwkost VERB'!$Y$16,IF(H54=Bron!$B$12,'Bouwkost IER'!$Y$16,IF(H54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$16,IF(OR(H54=Bron!$B$15,H54=Bron!$B$16),'Bouwkost VOLT'!$Y$16,0))))))","v":0},null,{"$f":"B55+D55+F55+H55","v":0}]
["Registratie- /notariskosten of BTW",{"$f":"IF(OR(B54=Bron!$B$9,B54=Bron!$B$10,B54=Bron!$B$13),'Bouwkost NB'!$Y$21,IF(B54=Bron!$B$10,'Bouwkost UITB'!$Y$19,IF(B54=Bron!$B$11,'Bouwkost VERB'!$Y$19,IF(B54=Bron!$B$12,'Bouwkost IER'!$Y$19,IF(B54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$19,IF(OR(B54=Bron!$B$15,B54=Bron!$B$16),'Bouwkost VOLT'!$Y$19,0))))))","v":0},null,{"$f":"IF(OR(D54=Bron!$B$9,D54=Bron!$B$10,D54=Bron!$B$13),'Bouwkost NB'!$Y$21,IF(D54=Bron!$B$10,'Bouwkost UITB'!$Y$19,IF(D54=Bron!$B$11,'Bouwkost VERB'!$Y$19,IF(D54=Bron!$B$12,'Bouwkost IER'!$Y$19,IF(D54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$19,IF(OR(D54=Bron!$B$15,D54=Bron!$B$16),'Bouwkost VOLT'!$Y$19,0))))))","v":0},null,{"$f":"IF(OR(F54=Bron!$B$9,F54=Bron!$B$10,F54=Bron!$B$13),'Bouwkost NB'!$Y$21,IF(F54=Bron!$B$10,'Bouwkost UITB'!$Y$19,IF(F54=Bron!$B$11,'Bouwkost VERB'!$Y$19,IF(F54=Bron!$B$12,'Bouwkost IER'!$Y$19,IF(F54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$19,IF(OR(F54=Bron!$B$15,F54=Bron!$B$16),'Bouwkost VOLT'!$Y$19,0))))))","v":0},null,{"$f":"IF(OR(H54=Bron!$B$9,H54=Bron!$B$10,H54=Bron!$B$13),'Bouwkost NB'!$Y$21,IF(H54=Bron!$B$10,'Bouwkost UITB'!$Y$19,IF(H54=Bron!$B$11,'Bouwkost VERB'!$Y$19,IF(H54=Bron!$B$12,'Bouwkost IER'!$Y$19,IF(H54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$19,IF(OR(H54=Bron!$B$15,H54=Bron!$B$16),'Bouwkost VOLT'!$Y$19,0))))))","v":0},null,0]
["voorbereidende werken (incl. afbraak)",{"$f":"IF(OR(B54=Bron!$B$9,B54=Bron!$B$10,B54=Bron!$B$13),'Bouwkost NB'!$Y$56,IF(B54=Bron!$B$10,'Bouwkost UITB'!$Y$54,IF(B54=Bron!$B$11,'Bouwkost VERB'!$Y$54,IF(B54=Bron!$B$12,'Bouwkost IER'!$Y$54,IF(B54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$54,IF(OR(B54=Bron!$B$15,B54=Bron!$B$16),'Bouwkost VOLT'!$Y$54,0))))))","v":0},null,{"$f":"IF(OR(D54=Bron!$B$9,D54=Bron!$B$10,D54=Bron!$B$13),'Bouwkost NB'!$Y$56,IF(D54=Bron!$B$10,'Bouwkost UITB'!$Y$54,IF(D54=Bron!$B$11,'Bouwkost VERB'!$Y$54,IF(D54=Bron!$B$12,'Bouwkost IER'!$Y$54,IF(D54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$54,IF(OR(D54=Bron!$B$15,D54=Bron!$B$16),'Bouwkost VOLT'!$Y$54,0))))))","v":0},null,{"$f":"IF(OR(F54=Bron!$B$9,F54=Bron!$B$10,F54=Bron!$B$13),'Bouwkost NB'!$Y$56,IF(F54=Bron!$B$10,'Bouwkost UITB'!$Y$54,IF(F54=Bron!$B$11,'Bouwkost VERB'!$Y$54,IF(F54=Bron!$B$12,'Bouwkost IER'!$Y$54,IF(F54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$54,IF(OR(F54=Bron!$B$15,F54=Bron!$B$16),'Bouwkost VOLT'!$Y$54,0))))))","v":0},null,{"$f":"IF(OR(H54=Bron!$B$9,H54=Bron!$B$10,H54=Bron!$B$13),'Bouwkost NB'!$Y$56,IF(H54=Bron!$B$10,'Bouwkost UITB'!$Y$54,IF(H54=Bron!$B$11,'Bouwkost VERB'!$Y$54,IF(H54=Bron!$B$12,'Bouwkost IER'!$Y$54,IF(H54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$54,IF(OR(H54=Bron!$B$15,H54=Bron!$B$16),'Bouwkost VOLT'!$Y$54,0))))))","v":0},null,{"$f":"B57+D57+F57+H57","v":0}]
["PF1 Ruwbouw",{"$f":"IF(OR(B54=Bron!$B$9,B54=Bron!$B$10,B54=Bron!$B$13),'Bouwkost NB'!$Y$26,IF(B54=Bron!$B$10,'Bouwkost UITB'!$Y$24,IF(B54=Bron!$B$11,'Bouwkost VERB'!$Y$24,IF(B54=Bron!$B$12,'Bouwkost IER'!$Y$24,IF(B54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$24,IF(OR(B54=Bron!$B$15,B54=Bron!$B$16),'Bouwkost VOLT'!$Y$24,0))))))","v":0},{"$f":"IF($B$63=0,0,B58/$B$63)","v":0},{"$f":"IF(OR(D54=Bron!$B$9,D54=Bron!$B$10,D54=Bron!$B$13),'Bouwkost NB'!$Y$26,IF(D54=Bron!$B$10,'Bouwkost UITB'!$Y$24,IF(D54=Bron!$B$11,'Bouwkost VERB'!$Y$24,IF(D54=Bron!$B$12,'Bouwkost IER'!$Y$24,IF(D54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$24,IF(OR(D54=Bron!$B$15,D54=Bron!$B$16),'Bouwkost VOLT'!$Y$24,0))))))","v":0},{"$f":"IF($D$63=0,0,D58/$D$63)","v":0},{"$f":"IF(OR(F54=Bron!$B$9,F54=Bron!$B$10,F54=Bron!$B$13),'Bouwkost NB'!$Y$26,IF(F54=Bron!$B$10,'Bouwkost UITB'!$Y$24,IF(F54=Bron!$B$11,'Bouwkost VERB'!$Y$24,IF(F54=Bron!$B$12,'Bouwkost IER'!$Y$24,IF(F54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$24,IF(OR(F54=Bron!$B$15,F54=Bron!$B$16),'Bouwkost VOLT'!$Y$24,0))))))","v":0},{"$f":"IF($F$63=0,0,F58/$F$63)","v":0},{"$f":"IF(OR(H54=Bron!$B$9,H54=Bron!$B$10,H54=Bron!$B$13),'Bouwkost NB'!$Y$26,IF(H54=Bron!$B$10,'Bouwkost UITB'!$Y$24,IF(H54=Bron!$B$11,'Bouwkost VERB'!$Y$24,IF(H54=Bron!$B$12,'Bouwkost IER'!$Y$24,IF(H54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$24,IF(OR(H54=Bron!$B$15,H54=Bron!$B$16),'Bouwkost VOLT'!$Y$24,0))))))","v":0},{"$f":"IF($H$63=0,0,H58/$H$63)","v":0},{"$f":"B58+D58+F58+H58","v":0},{"$f":"J58/J63","v":{"$error":"#DIV/0!"}}]
["PF2 Techn. Uitrusting",{"$f":"IF(OR(B54=Bron!$B$9,B54=Bron!$B$10,B54=Bron!$B$13),'Bouwkost NB'!$Y$33,IF(B54=Bron!$B$10,'Bouwkost UITB'!$Y$31,IF(B54=Bron!$B$11,'Bouwkost VERB'!$Y$31,IF(B54=Bron!$B$12,'Bouwkost IER'!$Y$31,IF(B54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$31,IF(OR(B54=Bron!$B$15,B54=Bron!$B$16),'Bouwkost VOLT'!$Y$31,0))))))","v":0},{"$f":"IF($B$63=0,0,B59/$B$63)","v":0},{"$f":"IF(OR(D54=Bron!$B$9,D54=Bron!$B$10,D54=Bron!$B$13),'Bouwkost NB'!$Y$33,IF(D54=Bron!$B$10,'Bouwkost UITB'!$Y$31,IF(D54=Bron!$B$11,'Bouwkost VERB'!$Y$31,IF(D54=Bron!$B$12,'Bouwkost IER'!$Y$31,IF(D54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$31,IF(OR(D54=Bron!$B$15,D54=Bron!$B$16),'Bouwkost VOLT'!$Y$31,0))))))","v":0},{"$f":"IF($D$63=0,0,D59/$D$63)","v":0},{"$f":"IF(OR(F54=Bron!$B$9,F54=Bron!$B$10,F54=Bron!$B$13),'Bouwkost NB'!$Y$33,IF(F54=Bron!$B$10,'Bouwkost UITB'!$Y$31,IF(F54=Bron!$B$11,'Bouwkost VERB'!$Y$31,IF(F54=Bron!$B$12,'Bouwkost IER'!$Y$31,IF(F54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$31,IF(OR(F54=Bron!$B$15,F54=Bron!$B$16),'Bouwkost VOLT'!$Y$31,0))))))","v":0},{"$f":"IF($F$63=0,0,F59/$F$63)","v":0},{"$f":"IF(OR(H54=Bron!$B$9,H54=Bron!$B$10,H54=Bron!$B$13),'Bouwkost NB'!$Y$33,IF(H54=Bron!$B$10,'Bouwkost UITB'!$Y$31,IF(H54=Bron!$B$11,'Bouwkost VERB'!$Y$31,IF(H54=Bron!$B$12,'Bouwkost IER'!$Y$31,IF(H54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$31,IF(OR(H54=Bron!$B$15,H54=Bron!$B$16),'Bouwkost VOLT'!$Y$31,0))))))","v":0},{"$f":"IF($H$63=0,0,H59/$H$63)","v":0},0,{"$f":"J59/J63","v":{"$error":"#DIV/0!"}}]
["PF3 Afwerking",{"$f":"IF(OR(B54=Bron!$B$9,B54=Bron!$B$10,B54=Bron!$B$13),'Bouwkost NB'!$Y$41,IF(B54=Bron!$B$10,'Bouwkost UITB'!$Y$39,IF(B54=Bron!$B$11,'Bouwkost VERB'!$Y$39,IF(B54=Bron!$B$12,'Bouwkost IER'!$Y$39,IF(B54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$39,IF(OR(B54=Bron!$B$15,B54=Bron!$B$16),'Bouwkost VOLT'!$Y$39,0))))))","v":0},0,{"$f":"IF(OR(D54=Bron!$B$9,D54=Bron!$B$10,D54=Bron!$B$13),'Bouwkost NB'!$Y$41,IF(D54=Bron!$B$10,'Bouwkost UITB'!$Y$39,IF(D54=Bron!$B$11,'Bouwkost VERB'!$Y$39,IF(D54=Bron!$B$12,'Bouwkost IER'!$Y$39,IF(D54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$39,IF(OR(D54=Bron!$B$15,D54=Bron!$B$16),'Bouwkost VOLT'!$Y$39,0))))))","v":0},0,{"$f":"IF(OR(F54=Bron!$B$9,F54=Bron!$B$10,F54=Bron!$B$13),'Bouwkost NB'!$Y$41,IF(F54=Bron!$B$10,'Bouwkost UITB'!$Y$39,IF(F54=Bron!$B$11,'Bouwkost VERB'!$Y$39,IF(F54=Bron!$B$12,'Bouwkost IER'!$Y$39,IF(F54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$39,IF(OR(F54=Bron!$B$15,F54=Bron!$B$16),'Bouwkost VOLT'!$Y$39,0))))))","v":0},0,{"$f":"IF(OR(H54=Bron!$B$9,H54=Bron!$B$10,H54=Bron!$B$13),'Bouwkost NB'!$Y$41,IF(H54=Bron!$B$10,'Bouwkost UITB'!$Y$39,IF(H54=Bron!$B$11,'Bouwkost VERB'!$Y$39,IF(H54=Bron!$B$12,'Bouwkost IER'!$Y$39,IF(H54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$39,IF(OR(H54=Bron!$B$15,H54=Bron!$B$16),'Bouwkost VOLT'!$Y$39,0))))))","v":0},0,0,{"$f":"J60/J63","v":{"$error":"#DIV/0!"}}]
["Subtotaal PF1-2-3",{"$f":"SUM(B58:B60)","v":0},0,{"$f":"SUM(D58:D60)","v":0},0,{"$f":"SUM(F58:F60)","v":0},0,{"$f":"SUM(H58:H60)","v":0},0,0,{"$f":"J61/J63","v":{"$error":"#DIV/0!"}}]
["PF4 Losse uitrusting en meubilering ",{"$f":"IF(OR(B54=Bron!$B$9,B54=Bron!$B$10,B54=Bron!$B$13),'Bouwkost NB'!$Y$51,IF(B54=Bron!$B$10,'Bouwkost UITB'!$Y$49,IF(B54=Bron!$B$11,'Bouwkost VERB'!$Y$49,IF(B54=Bron!$B$12,'Bouwkost IER'!$Y$49,IF(B54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$49,IF(OR(B54=Bron!$B$15,B54=Bron!$B$16),'Bouwkost VOLT'!$Y$49,0))))))","v":0},0,{"$f":"IF(OR(D54=Bron!$B$9,D54=Bron!$B$10,D54=Bron!$B$13),'Bouwkost NB'!$Y$51,IF(D54=Bron!$B$10,'Bouwkost UITB'!$Y$49,IF(D54=Bron!$B$11,'Bouwkost VERB'!$Y$49,IF(D54=Bron!$B$12,'Bouwkost IER'!$Y$49,IF(D54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$49,IF(OR(D54=Bron!$B$15,D54=Bron!$B$16),'Bouwkost VOLT'!$Y$49,0))))))","v":0},0,{"$f":"IF(OR(F54=Bron!$B$9,F54=Bron!$B$10,F54=Bron!$B$13),'Bouwkost NB'!$Y$51,IF(F54=Bron!$B$10,'Bouwkost UITB'!$Y$49,IF(F54=Bron!$B$11,'Bouwkost VERB'!$Y$49,IF(F54=Bron!$B$12,'Bouwkost IER'!$Y$49,IF(F54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$49,IF(OR(F54=Bron!$B$15,F54=Bron!$B$16),'Bouwkost VOLT'!$Y$49,0))))))","v":0},0,{"$f":"IF(OR(H54=Bron!$B$9,H54=Bron!$B$10,H54=Bron!$B$13),'Bouwkost NB'!$Y$51,IF(H54=Bron!$B$10,'Bouwkost UITB'!$Y$49,IF(H54=Bron!$B$11,'Bouwkost VERB'!$Y$49,IF(H54=Bron!$B$12,'Bouwkost IER'!$Y$49,IF(H54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$49,IF(OR(H54=Bron!$B$15,H54=Bron!$B$16),'Bouwkost VOLT'!$Y$49,0))))))","v":0},0,0,{"$f":"J62/J63","v":{"$error":"#DIV/0!"}}]
["Totaal",{"$f":"B61+B62","v":0},0,{"$f":"D61+D62","v":0},0,{"$f":"F61+F62","v":0},0,{"$f":"H61+H62","v":0},0,0,{"$f":"SUM(K58:K60)+K62","v":{"$error":"#DIV/0!"}}]
["kunstwerk",{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!O$7/'Overzicht project'!E66)),0)","v":0},null,{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!Q$7/'Overzicht project'!G66)),0)","v":0},null,{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!S$7/'Overzicht project'!I66)),0)","v":0},null,{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!U$7/'Overzicht project'!K66)),0)","v":0},null,{"$f":"IF('Overzicht project'!$E$66=0,0,kunst!$B$11*('Overzicht BTA'!P30/'Overzicht project'!$E$66))","v":0}]
["omgevingswerken",{"$f":"IF(OR(B54=Bron!$B$9,B54=Bron!$B$10,B54=Bron!$B$13),'Bouwkost NB'!$Y$53,IF(B54=Bron!$B$10,'Bouwkost UITB'!$Y$51,IF(B54=Bron!$B$11,'Bouwkost VERB'!$Y$51,IF(B54=Bron!$B$12,'Bouwkost IER'!$Y$51,IF(B54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$51,IF(OR(B54=Bron!$B$15,B54=Bron!$B$16),'Bouwkost VOLT'!$Y$51,0))))))","v":0},null,{"$f":"IF(OR(D54=Bron!$B$9,D54=Bron!$B$10,D54=Bron!$B$13),'Bouwkost NB'!$Y$53,IF(D54=Bron!$B$10,'Bouwkost UITB'!$Y$51,IF(D54=Bron!$B$11,'Bouwkost VERB'!$Y$51,IF(D54=Bron!$B$12,'Bouwkost IER'!$Y$51,IF(D54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$51,IF(OR(D54=Bron!$B$15,D54=Bron!$B$16),'Bouwkost VOLT'!$Y$51,0))))))","v":0},null,{"$f":"IF(OR(F54=Bron!$B$9,F54=Bron!$B$10,F54=Bron!$B$13),'Bouwkost NB'!$Y$53,IF(F54=Bron!$B$10,'Bouwkost UITB'!$Y$51,IF(F54=Bron!$B$11,'Bouwkost VERB'!$Y$51,IF(F54=Bron!$B$12,'Bouwkost IER'!$Y$51,IF(F54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$51,IF(OR(F54=Bron!$B$15,F54=Bron!$B$16),'Bouwkost VOLT'!$Y$51,0))))))","v":0},null,{"$f":"IF(OR(H54=Bron!$B$9,H54=Bron!$B$10,H54=Bron!$B$13),'Bouwkost NB'!$Y$53,IF(H54=Bron!$B$10,'Bouwkost UITB'!$Y$51,IF(H54=Bron!$B$11,'Bouwkost VERB'!$Y$51,IF(H54=Bron!$B$12,'Bouwkost IER'!$Y$51,IF(H54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$51,IF(OR(H54=Bron!$B$15,H54=Bron!$B$16),'Bouwkost VOLT'!$Y$51,0))))))","v":0},null,{"$f":"B65+D65+F65+H65","v":0}]
["ondergrondse parking ",{"$f":"IF(OR(B54=Bron!$B$9,B54=Bron!$B$10,B54=Bron!$B$13),'Bouwkost NB'!$Y$58,IF(B54=Bron!$B$10,'Bouwkost UITB'!$Y$56,IF(B54=Bron!$B$11,'Bouwkost VERB'!$Y$56,IF(B54=Bron!$B$12,'Bouwkost IER'!$Y$56,IF(B54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$56,IF(OR(B54=Bron!$B$15,B54=Bron!$B$16),'Bouwkost VOLT'!$Y$56,0))))))","v":0},null,{"$f":"IF(OR(D54=Bron!$B$9,D54=Bron!$B$10,D54=Bron!$B$13),'Bouwkost NB'!$Y$58,IF(D54=Bron!$B$10,'Bouwkost UITB'!$Y$56,IF(D54=Bron!$B$11,'Bouwkost VERB'!$Y$56,IF(D54=Bron!$B$12,'Bouwkost IER'!$Y$56,IF(D54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$56,IF(OR(D54=Bron!$B$15,D54=Bron!$B$16),'Bouwkost VOLT'!$Y$56,0))))))","v":0},null,{"$f":"IF(OR(F54=Bron!$B$9,F54=Bron!$B$10,F54=Bron!$B$13),'Bouwkost NB'!$Y$58,IF(F54=Bron!$B$10,'Bouwkost UITB'!$Y$56,IF(F54=Bron!$B$11,'Bouwkost VERB'!$Y$56,IF(F54=Bron!$B$12,'Bouwkost IER'!$Y$56,IF(F54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$56,IF(OR(F54=Bron!$B$15,F54=Bron!$B$16),'Bouwkost VOLT'!$Y$56,0))))))","v":0},null,{"$f":"IF(OR(H54=Bron!$B$9,H54=Bron!$B$10,H54=Bron!$B$13),'Bouwkost NB'!$Y$58,IF(H54=Bron!$B$10,'Bouwkost UITB'!$Y$56,IF(H54=Bron!$B$11,'Bouwkost VERB'!$Y$56,IF(H54=Bron!$B$12,'Bouwkost IER'!$Y$56,IF(H54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$56,IF(OR(H54=Bron!$B$15,H54=Bron!$B$16),'Bouwkost VOLT'!$Y$56,0))))))","v":0},null,0]
["totaal bouwwerken",{"$f":"B57+B61+B65+B66","v":0},null,{"$f":"D57+D61+D65+D66","v":0},null,{"$f":"F57+F61+F65+F66","v":0},null,{"$f":"H57+H61+H65+H66","v":0},null,{"$f":"B67+D67+F67+H67","v":0}]
["algemeen totaal",{"$f":"B67+B62+B64","v":0},null,{"$f":"D67+D62+D64","v":0},null,{"$f":"F67+F62+F64","v":0},null,{"$f":"H67+H62+H64","v":0},null,{"$f":"B68+D68+F68+H68","v":0}]
["alle bedragen zonder BTW en AO"]
["BTW op gebouw deel A",{"$f":"IF(OR(B54=Bron!$B$10),ROUND(('uitgebreide raming'!B57+'uitgebreide raming'!B61+'uitgebreide raming'!B66)*'Overzicht BTA'!$O$13*('Overzicht BTA'!$P$13/('Overzicht BTA'!$P$13+'Overzicht BTA'!$R$13))+('uitgebreide raming'!B57+'uitgebreide raming'!B61+'uitgebreide raming'!B66)*'Overzicht BTA'!$K$13*('Overzicht BTA'!$R$13/('Overzicht BTA'!$P$13+'Overzicht BTA'!$R$13)),2),IF(Bron!$B$16='uitgebreide raming'!B54,ROUND(('uitgebreide raming'!B57+'uitgebreide raming'!B61+'uitgebreide raming'!B66)*'Overzicht BTA'!$O$19*('Overzicht BTA'!$P$19/('Overzicht BTA'!$P$19+'Overzicht BTA'!$R$19))+('uitgebreide raming'!B57+'uitgebreide raming'!B61+'uitgebreide raming'!B66)*'Overzicht BTA'!$Q$19*('Overzicht BTA'!$R$19/('Overzicht BTA'!$P$19+'Overzicht BTA'!$R$19)),2),ROUND((B57+B61+B66)*C70,2)))","v":0},{"$f":"IF(ISNUMBER(MATCH(B54,'Overzicht BTA'!$N$13:$N$19,0)),VLOOKUP(B54,'Overzicht BTA'!$N$13:$O$19,2,FALSE),0.21)","v":0.21},{"$f":"IF(OR(D54=Bron!$B$10),ROUND(('uitgebreide raming'!D57+'uitgebreide raming'!D61+'uitgebreide raming'!D66)*'Overzicht BTA'!$O$13*('Overzicht BTA'!$P$13/('Overzicht BTA'!$P$13+'Overzicht BTA'!$R$13))+('uitgebreide raming'!D57+'uitgebreide raming'!D61+'uitgebreide raming'!D66)*'Overzicht BTA'!$K$13*('Overzicht BTA'!$R$13/('Overzicht BTA'!$P$13+'Overzicht BTA'!$R$13)),2),IF(Bron!$B$16='uitgebreide raming'!D54,ROUND(('uitgebreide raming'!D57+'uitgebreide raming'!D61+'uitgebreide raming'!D66)*'Overzicht BTA'!$O$19*('Overzicht BTA'!$P$19/('Overzicht BTA'!$P$19+'Overzicht BTA'!$R$19))+('uitgebreide raming'!D57+'uitgebreide raming'!D61+'uitgebreide raming'!D66)*'Overzicht BTA'!$Q$19*('Overzicht BTA'!$R$19/('Overzicht BTA'!$P$19+'Overzicht BTA'!$R$19)),2),ROUND((D57+D61+D66)*E70,2)))","v":0},{"$f":"IF(ISNUMBER(MATCH(D54,'Overzicht BTA'!$N$13:$N$19,0)),VLOOKUP(D54,'Overzicht BTA'!$N$13:$O$19,2,FALSE),0.21)","v":0.21},{"$f":"IF(OR(F54=Bron!$B$10),ROUND(('uitgebreide raming'!F57+'uitgebreide raming'!F61+'uitgebreide raming'!F66)*'Overzicht BTA'!$O$13*('Overzicht BTA'!$P$13/('Overzicht BTA'!$P$13+'Overzicht BTA'!$R$13))+('uitgebreide raming'!F57+'uitgebreide raming'!F61+'uitgebreide raming'!F66)*'Overzicht BTA'!$K$13*('Overzicht BTA'!$R$13/('Overzicht BTA'!$P$13+'Overzicht BTA'!$R$13)),2),IF(Bron!$B$16='uitgebreide raming'!F54,ROUND(('uitgebreide raming'!F57+'uitgebreide raming'!F61+'uitgebreide raming'!F66)*'Overzicht BTA'!$O$19*('Overzicht BTA'!$P$19/('Overzicht BTA'!$P$19+'Overzicht BTA'!$R$19))+('uitgebreide raming'!F57+'uitgebreide raming'!F61+'uitgebreide raming'!F66)*'Overzicht BTA'!$Q$19*('Overzicht BTA'!$R$19/('Overzicht BTA'!$P$19+'Overzicht BTA'!$R$19)),2),ROUND((F57+F61+F66)*G70,2)))","v":0},{"$f":"IF(ISNUMBER(MATCH(F54,'Overzicht BTA'!$N$13:$N$19,0)),VLOOKUP(F54,'Overzicht BTA'!$N$13:$O$19,2,FALSE),0.21)","v":0.21},{"$f":"IF(OR(H54=Bron!$B$10),ROUND(('uitgebreide raming'!H57+'uitgebreide raming'!H61+'uitgebreide raming'!H66)*'Overzicht BTA'!$O$13*('Overzicht BTA'!$P$13/('Overzicht BTA'!$P$13+'Overzicht BTA'!$R$13))+('uitgebreide raming'!H57+'uitgebreide raming'!H61+'uitgebreide raming'!H66)*'Overzicht BTA'!$K$13*('Overzicht BTA'!$R$13/('Overzicht BTA'!$P$13+'Overzicht BTA'!$R$13)),2),IF(Bron!$B$16='uitgebreide raming'!H54,ROUND(('uitgebreide raming'!H57+'uitgebreide raming'!H61+'uitgebreide raming'!H66)*'Overzicht BTA'!$O$19*('Overzicht BTA'!$P$19/('Overzicht BTA'!$P$19+'Overzicht BTA'!$R$19))+('uitgebreide raming'!H57+'uitgebreide raming'!H61+'uitgebreide raming'!H66)*'Overzicht BTA'!$Q$19*('Overzicht BTA'!$R$19/('Overzicht BTA'!$P$19+'Overzicht BTA'!$R$19)),2),ROUND((H57+H61+H66)*I70,2)))","v":0},{"$f":"IF(ISNUMBER(MATCH(H54,'Overzicht BTA'!$N$13:$N$19,0)),VLOOKUP(H54,'Overzicht BTA'!$N$13:$O$19,2,FALSE),0.21)","v":0.21},{"$f":"B70+D70+F70+H70","v":0}]
["BTW op kunst",{"$f":"ROUND(B64*C71,2)","v":0},0.06,{"$f":"ROUND(D64*E71,2)","v":0},0.06,{"$f":"ROUND(F64*G71,2)","v":0},0.06,{"$f":"ROUND(H64*I71,2)","v":0},0.06,{"$f":"B71+D71+F71+H71","v":0}]
["BTW op roerend en omgevingswerken",{"$f":"ROUND((B62+B65)*C72,2)","v":0},0.21,{"$f":"ROUND((D62+D65)*E72,2)","v":0},0.21,{"$f":"ROUND((F62+F65)*G72,2)","v":0},0.21,{"$f":"ROUND((H62+H65)*I72,2)","v":0},0.21,0]
["AO op bouwwerken",{"$f":"IF(OR(B54=Bron!$B$9,B54=Bron!$B$10,B54=Bron!$B$13),'Bouwkost NB'!$Y$64,IF(B54=Bron!$B$10,'Bouwkost UITB'!$Y$62,IF(B54=Bron!$B$11,'Bouwkost VERB'!$Y$62,IF(B54=Bron!$B$12,'Bouwkost IER'!$Y$62,IF(B54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$62,IF(OR(B54=Bron!$B$15,B54=Bron!$B$16),'Bouwkost VOLT'!$Y$62,0))))))","v":0},{"$f":"IFERROR(B73/(B68-B64-B62),0)","v":0},{"$f":"IF(OR(D54=Bron!$B$9,D54=Bron!$B$10,D54=Bron!$B$13),'Bouwkost NB'!$Y$64,IF(D54=Bron!$B$10,'Bouwkost UITB'!$Y$62,IF(D54=Bron!$B$11,'Bouwkost VERB'!$Y$62,IF(D54=Bron!$B$12,'Bouwkost IER'!$Y$62,IF(D54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$62,IF(OR(D54=Bron!$B$15,D54=Bron!$B$16),'Bouwkost VOLT'!$Y$62,0))))))","v":0},{"$f":"IFERROR(D73/(D68-D64-D62),0)","v":0},{"$f":"IF(OR(F54=Bron!$B$9,F54=Bron!$B$10,F54=Bron!$B$13),'Bouwkost NB'!$Y$64,IF(F54=Bron!$B$10,'Bouwkost UITB'!$Y$62,IF(F54=Bron!$B$11,'Bouwkost VERB'!$Y$62,IF(F54=Bron!$B$12,'Bouwkost IER'!$Y$62,IF(F54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$62,IF(OR(F54=Bron!$B$15,F54=Bron!$B$16),'Bouwkost VOLT'!$Y$62,0))))))","v":0},{"$f":"IFERROR(F73/(F68-F64-F62),0)","v":0},{"$f":"IF(OR(H54=Bron!$B$9,H54=Bron!$B$10,H54=Bron!$B$13),'Bouwkost NB'!$Y$64,IF(H54=Bron!$B$10,'Bouwkost UITB'!$Y$62,IF(H54=Bron!$B$11,'Bouwkost VERB'!$Y$62,IF(H54=Bron!$B$12,'Bouwkost IER'!$Y$62,IF(H54=Bron!$B$14,'Bouwkost AK+VERB'!$Y$62,IF(OR(H54=Bron!$B$15,H54=Bron!$B$16),'Bouwkost VOLT'!$Y$62,0))))))","v":0},{"$f":"IFERROR(H73/(H68-H64-H62),0)","v":0},0]
["21% BTW op AO",{"$f":"ROUND(B73*C74,2)","v":0},0.21,{"$f":"ROUND(D73*E74,2)","v":0},0.21,{"$f":"ROUND(F73*G74,2)","v":0},0.21,{"$f":"ROUND(H73*I74,2)","v":0},0.21,0]
["Totaal BTW",{"$f":"SUM(B70:B74)","v":0},null,{"$f":"SUM(D70:D74)","v":0},null,{"$f":"SUM(F70:F74)","v":0},null,{"$f":"SUM(H70:H74)","v":0},null,0]
["Aankoopkosten all-in",{"$f":"B55+B56","v":0},null,{"$f":"D55+D56","v":0},null,{"$f":"F55+F56","v":0},null,{"$f":"H55+H56","v":0},null,0]
["bouwkost all-in",{"$f":"B75+B68","v":0},null,{"$f":"D75+D68","v":0},null,{"$f":"F75+F68","v":0},null,{"$f":"H75+H68","v":0},null,{"$f":"B77+D77+F77+H77","v":0}]
[]
["Totaal project (alle zorgvormen)"]
["AO op bouwwerken",{"$f":"J73+J47+J21","v":0}]
["Totaal kunstwerk excl. BTW",{"$f":"J64+J38+J12","v":0}]
["Totaal kunstwerk incl. BTW",{"$f":"J71+J64+J45+J38+J19+J12","v":0}]
["Bouwkost excl. BTW",{"$f":"J67+J41+J15","v":0}]
["Totaal BTW",{"$f":"J75+J49+J23","v":0}]
["Aankoopkosten all-in",{"$f":"J76+J50+J24","v":0}]
["Bouwkost all-in",{"$f":"J77+J51+J25","v":0}]

{"sheet":"uitgebreide raming_gewijzigd","index":7,"n_rows":86,"n_cols":20,"rows_kept":86,"cut":false,"hidden":true,"merged":[[0,1,0,10],[26,1,26,10],[52,1,52,10],[78,0,78,1]]}
["PROGRAMMA ",{"$f":"'Overzicht BTA'!C3","v":"Algemeen ziekenhuis"}]
["Raming aanvraag subsidie",{"$f":"'Overzicht BTA'!B47","v":"Kies kostensoort"},"%",{"$f":"'Overzicht BTA'!B48","v":"Kies kostensoort"},"% ",{"$f":"'Overzicht BTA'!B49","v":"Kies kostensoort"},"% ",{"$f":"'Overzicht BTA'!B50","v":"Kies kostensoort"},"% ","Totaal","% "]
["Aankoopbedrag",{"$f":"IF(OR(B$2=Bron!$B$9,B$2=Bron!$B$10,B$2=Bron!$B$13),'Bouwkost NB'!$E$18,IF(B$2=Bron!#REF!,'Bouwkost UITB'!$E$16,IF(B$2=Bron!$B$11,'Bouwkost VERB'!$E$16,IF(B$2=Bron!$B$12,'Bouwkost IER'!$E$16,IF(B$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$16,IF(OR(B$2=Bron!$B$15,B$2=Bron!$B$16),'Bouwkost VOLT'!$E$16,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(D$2=Bron!$B$9,D$2=Bron!$B$10,D$2=Bron!$B$13),'Bouwkost NB'!$E$18,IF(D$2=Bron!#REF!,'Bouwkost UITB'!$E$16,IF(D$2=Bron!$B$11,'Bouwkost VERB'!$E$16,IF(D$2=Bron!$B$12,'Bouwkost IER'!$E$16,IF(D$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$16,IF(OR(D$2=Bron!$B$15,D$2=Bron!$B$16),'Bouwkost VOLT'!$E$16,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(F$2=Bron!$B$9,F$2=Bron!$B$10,F$2=Bron!$B$13),'Bouwkost NB'!$E$18,IF(F$2=Bron!#REF!,'Bouwkost UITB'!$E$16,IF(F$2=Bron!$B$11,'Bouwkost VERB'!$E$16,IF(F$2=Bron!$B$12,'Bouwkost IER'!$E$16,IF(F$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$16,IF(OR(F$2=Bron!$B$15,F$2=Bron!$B$16),'Bouwkost VOLT'!$E$16,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(H$2=Bron!$B$9,H$2=Bron!$B$10,H$2=Bron!$B$13),'Bouwkost NB'!$E$18,IF(H$2=Bron!#REF!,'Bouwkost UITB'!$E$16,IF(H$2=Bron!$B$11,'Bouwkost VERB'!$E$16,IF(H$2=Bron!$B$12,'Bouwkost IER'!$E$16,IF(H$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$16,IF(OR(H$2=Bron!$B$15,H$2=Bron!$B$16),'Bouwkost VOLT'!$E$16,0))))))","v":{"$error":"#REF!"}},null,{"$f":"B3+D3+F3+H3","v":{"$error":"#REF!"}}]
["Registratie- /notariskosten of BTW",{"$f":"IF(OR(B$2=Bron!$B$9,B$2=Bron!$B$10,B$2=Bron!$B$13),'Bouwkost NB'!$E$21,IF(B$2=Bron!#REF!,'Bouwkost UITB'!$E$19,IF(B$2=Bron!$B$11,'Bouwkost VERB'!$E$19,IF(B$2=Bron!$B$12,'Bouwkost IER'!$E$19,IF(B$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$19,IF(OR(B$2=Bron!$B$15,B$2=Bron!$B$16),'Bouwkost VOLT'!$E$19,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(D$2=Bron!$B$9,D$2=Bron!$B$10,D$2=Bron!$B$13),'Bouwkost NB'!$E$21,IF(D$2=Bron!#REF!,'Bouwkost UITB'!$E$19,IF(D$2=Bron!$B$11,'Bouwkost VERB'!$E$19,IF(D$2=Bron!$B$12,'Bouwkost IER'!$E$19,IF(D$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$19,IF(OR(D$2=Bron!$B$15,D$2=Bron!$B$16),'Bouwkost VOLT'!$E$19,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(F$2=Bron!$B$9,F$2=Bron!$B$10,F$2=Bron!$B$13),'Bouwkost NB'!$E$21,IF(F$2=Bron!#REF!,'Bouwkost UITB'!$E$19,IF(F$2=Bron!$B$11,'Bouwkost VERB'!$E$19,IF(F$2=Bron!$B$12,'Bouwkost IER'!$E$19,IF(F$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$19,IF(OR(F$2=Bron!$B$15,F$2=Bron!$B$16),'Bouwkost VOLT'!$E$19,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(H$2=Bron!$B$9,H$2=Bron!$B$10,H$2=Bron!$B$13),'Bouwkost NB'!$E$21,IF(H$2=Bron!#REF!,'Bouwkost UITB'!$E$19,IF(H$2=Bron!$B$11,'Bouwkost VERB'!$E$19,IF(H$2=Bron!$B$12,'Bouwkost IER'!$E$19,IF(H$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$19,IF(OR(H$2=Bron!$B$15,H$2=Bron!$B$16),'Bouwkost VOLT'!$E$19,0))))))","v":{"$error":"#REF!"}},null,{"$f":"B4+D4+F4+H4","v":{"$error":"#REF!"}}]
["voorbereidende werken (incl. afbraak)",{"$f":"IF(OR(B$2=Bron!$B$9,B$2=Bron!$B$10,B$2=Bron!$B$13),'Bouwkost NB'!$E$56,IF(B$2=Bron!#REF!,'Bouwkost UITB'!$E$54,IF(B$2=Bron!$B$11,'Bouwkost VERB'!$E$54,IF(B$2=Bron!$B$12,'Bouwkost IER'!$E$54,IF(B$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$54,IF(OR(B$2=Bron!$B$15,B$2=Bron!$B$16),'Bouwkost VOLT'!$E$54,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(D$2=Bron!$B$9,D$2=Bron!$B$10,D$2=Bron!$B$13),'Bouwkost NB'!$E$56,IF(D$2=Bron!#REF!,'Bouwkost UITB'!$E$54,IF(D$2=Bron!$B$11,'Bouwkost VERB'!$E$54,IF(D$2=Bron!$B$12,'Bouwkost IER'!$E$54,IF(D$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$54,IF(OR(D$2=Bron!$B$15,D$2=Bron!$B$16),'Bouwkost VOLT'!$E$54,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(F$2=Bron!$B$9,F$2=Bron!$B$10,F$2=Bron!$B$13),'Bouwkost NB'!$E$56,IF(F$2=Bron!#REF!,'Bouwkost UITB'!$E$54,IF(F$2=Bron!$B$11,'Bouwkost VERB'!$E$54,IF(F$2=Bron!$B$12,'Bouwkost IER'!$E$54,IF(F$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$54,IF(OR(F$2=Bron!$B$15,F$2=Bron!$B$16),'Bouwkost VOLT'!$E$54,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(H$2=Bron!$B$9,H$2=Bron!$B$10,H$2=Bron!$B$13),'Bouwkost NB'!$E$56,IF(H$2=Bron!#REF!,'Bouwkost UITB'!$E$54,IF(H$2=Bron!$B$11,'Bouwkost VERB'!$E$54,IF(H$2=Bron!$B$12,'Bouwkost IER'!$E$54,IF(H$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$54,IF(OR(H$2=Bron!$B$15,H$2=Bron!$B$16),'Bouwkost VOLT'!$E$54,0))))))","v":{"$error":"#REF!"}},null,{"$f":"B5+D5+F5+H5","v":{"$error":"#REF!"}}]
["PF1 Ruwbouw",{"$f":"IF(OR(B$2=Bron!$B$9,B$2=Bron!$B$10,B$2=Bron!$B$13),'Bouwkost NB'!$E$26,IF(B$2=Bron!#REF!,'Bouwkost UITB'!$E$24,IF(B$2=Bron!$B$11,'Bouwkost VERB'!$E$24,IF(B$2=Bron!$B$12,'Bouwkost IER'!$E$24,IF(B$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$24,IF(OR(B$2=Bron!$B$15,B$2=Bron!$B$16),'Bouwkost VOLT'!$E$24,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($B$11=0,0,B6/$B$11)","v":{"$error":"#REF!"}},{"$f":"IF(OR(D$2=Bron!$B$9,D$2=Bron!$B$10,D$2=Bron!$B$13),'Bouwkost NB'!$E$26,IF(D$2=Bron!#REF!,'Bouwkost UITB'!$E$24,IF(D$2=Bron!$B$11,'Bouwkost VERB'!$E$24,IF(D$2=Bron!$B$12,'Bouwkost IER'!$E$24,IF(D$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$24,IF(OR(D$2=Bron!$B$15,D$2=Bron!$B$16),'Bouwkost VOLT'!$E$24,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($D$11=0,0,D6/$D$11)","v":{"$error":"#REF!"}},{"$f":"IF(OR(F$2=Bron!$B$9,F$2=Bron!$B$10,F$2=Bron!$B$13),'Bouwkost NB'!$E$26,IF(F$2=Bron!#REF!,'Bouwkost UITB'!$E$24,IF(F$2=Bron!$B$11,'Bouwkost VERB'!$E$24,IF(F$2=Bron!$B$12,'Bouwkost IER'!$E$24,IF(F$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$24,IF(OR(F$2=Bron!$B$15,F$2=Bron!$B$16),'Bouwkost VOLT'!$E$24,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($F$11=0,0,F6/$F$11)","v":{"$error":"#REF!"}},{"$f":"IF(OR(H$2=Bron!$B$9,H$2=Bron!$B$10,H$2=Bron!$B$13),'Bouwkost NB'!$E$26,IF(H$2=Bron!#REF!,'Bouwkost UITB'!$E$24,IF(H$2=Bron!$B$11,'Bouwkost VERB'!$E$24,IF(H$2=Bron!$B$12,'Bouwkost IER'!$E$24,IF(H$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$24,IF(OR(H$2=Bron!$B$15,H$2=Bron!$B$16),'Bouwkost VOLT'!$E$24,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($H$11=0,0,H6/$H$11)","v":{"$error":"#REF!"}},{"$f":"B6+D6+F6+H6","v":{"$error":"#REF!"}},{"$f":"J6/J11","v":{"$error":"#REF!"}}]
["PF2 Techn. Uitrusting",{"$f":"IF(OR(B$2=Bron!$B$9,B$2=Bron!$B$10,B$2=Bron!$B$13),'Bouwkost NB'!$E$33,IF(B$2=Bron!#REF!,'Bouwkost UITB'!$E$31,IF(B$2=Bron!$B$11,'Bouwkost VERB'!$E$31,IF(B$2=Bron!$B$12,'Bouwkost IER'!$E$31,IF(B$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$31,IF(OR(B$2=Bron!$B$15,B$2=Bron!$B$16),'Bouwkost VOLT'!$E$31,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($B$11=0,0,B7/$B$11)","v":{"$error":"#REF!"}},{"$f":"IF(OR(D$2=Bron!$B$9,D$2=Bron!$B$10,D$2=Bron!$B$13),'Bouwkost NB'!$E$33,IF(D$2=Bron!#REF!,'Bouwkost UITB'!$E$31,IF(D$2=Bron!$B$11,'Bouwkost VERB'!$E$31,IF(D$2=Bron!$B$12,'Bouwkost IER'!$E$31,IF(D$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$31,IF(OR(D$2=Bron!$B$15,D$2=Bron!$B$16),'Bouwkost VOLT'!$E$31,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($D$11=0,0,D7/$D$11)","v":{"$error":"#REF!"}},{"$f":"IF(OR(F$2=Bron!$B$9,F$2=Bron!$B$10,F$2=Bron!$B$13),'Bouwkost NB'!$E$33,IF(F$2=Bron!#REF!,'Bouwkost UITB'!$E$31,IF(F$2=Bron!$B$11,'Bouwkost VERB'!$E$31,IF(F$2=Bron!$B$12,'Bouwkost IER'!$E$31,IF(F$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$31,IF(OR(F$2=Bron!$B$15,F$2=Bron!$B$16),'Bouwkost VOLT'!$E$31,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($F$11=0,0,F7/$F$11)","v":{"$error":"#REF!"}},{"$f":"IF(OR(H$2=Bron!$B$9,H$2=Bron!$B$10,H$2=Bron!$B$13),'Bouwkost NB'!$E$33,IF(H$2=Bron!#REF!,'Bouwkost UITB'!$E$31,IF(H$2=Bron!$B$11,'Bouwkost VERB'!$E$31,IF(H$2=Bron!$B$12,'Bouwkost IER'!$E$31,IF(H$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$31,IF(OR(H$2=Bron!$B$15,H$2=Bron!$B$16),'Bouwkost VOLT'!$E$31,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($H$11=0,0,H7/$H$11)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J7/J11","v":{"$error":"#REF!"}}]
["PF3 Afwerking",{"$f":"IF(OR(B$2=Bron!$B$9,B$2=Bron!$B$10,B$2=Bron!$B$13),'Bouwkost NB'!$E$41,IF(B$2=Bron!#REF!,'Bouwkost UITB'!$E$39,IF(B$2=Bron!$B$11,'Bouwkost VERB'!$E$39,IF(B$2=Bron!$B$12,'Bouwkost IER'!$E$39,IF(B$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$39,IF(OR(B$2=Bron!$B$15,B$2=Bron!$B$16),'Bouwkost VOLT'!$E$39,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(OR(D$2=Bron!$B$9,D$2=Bron!$B$10,D$2=Bron!$B$13),'Bouwkost NB'!$E$41,IF(D$2=Bron!#REF!,'Bouwkost UITB'!$E$39,IF(D$2=Bron!$B$11,'Bouwkost VERB'!$E$39,IF(D$2=Bron!$B$12,'Bouwkost IER'!$E$39,IF(D$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$39,IF(OR(D$2=Bron!$B$15,D$2=Bron!$B$16),'Bouwkost VOLT'!$E$39,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(OR(F$2=Bron!$B$9,F$2=Bron!$B$10,F$2=Bron!$B$13),'Bouwkost NB'!$E$41,IF(F$2=Bron!#REF!,'Bouwkost UITB'!$E$39,IF(F$2=Bron!$B$11,'Bouwkost VERB'!$E$39,IF(F$2=Bron!$B$12,'Bouwkost IER'!$E$39,IF(F$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$39,IF(OR(F$2=Bron!$B$15,F$2=Bron!$B$16),'Bouwkost VOLT'!$E$39,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(OR(H$2=Bron!$B$9,H$2=Bron!$B$10,H$2=Bron!$B$13),'Bouwkost NB'!$E$41,IF(H$2=Bron!#REF!,'Bouwkost UITB'!$E$39,IF(H$2=Bron!$B$11,'Bouwkost VERB'!$E$39,IF(H$2=Bron!$B$12,'Bouwkost IER'!$E$39,IF(H$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$39,IF(OR(H$2=Bron!$B$15,H$2=Bron!$B$16),'Bouwkost VOLT'!$E$39,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J8/J11","v":{"$error":"#REF!"}}]
["Subtotaal PF1-2-3",{"$f":"SUM(B6:B8)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(D6:D8)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(F6:F8)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(H6:H8)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J9/J11","v":{"$error":"#REF!"}}]
["PF4 Losse uitrusting en meubilering ",{"$f":"IF(OR(B$2=Bron!$B$9,B$2=Bron!$B$10,B$2=Bron!$B$13),'Bouwkost NB'!$E$51,IF(B$2=Bron!#REF!,'Bouwkost UITB'!$E$49,IF(B$2=Bron!$B$11,'Bouwkost VERB'!$E$49,IF(B$2=Bron!$B$12,'Bouwkost IER'!$E$49,IF(B$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$49,IF(OR(B$2=Bron!$B$15,B$2=Bron!$B$16),'Bouwkost VOLT'!$E$49,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(OR(D$2=Bron!$B$9,D$2=Bron!$B$10,D$2=Bron!$B$13),'Bouwkost NB'!$E$51,IF(D$2=Bron!#REF!,'Bouwkost UITB'!$E$49,IF(D$2=Bron!$B$11,'Bouwkost VERB'!$E$49,IF(D$2=Bron!$B$12,'Bouwkost IER'!$E$49,IF(D$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$49,IF(OR(D$2=Bron!$B$15,D$2=Bron!$B$16),'Bouwkost VOLT'!$E$49,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(OR(F$2=Bron!$B$9,F$2=Bron!$B$10,F$2=Bron!$B$13),'Bouwkost NB'!$E$51,IF(F$2=Bron!#REF!,'Bouwkost UITB'!$E$49,IF(F$2=Bron!$B$11,'Bouwkost VERB'!$E$49,IF(F$2=Bron!$B$12,'Bouwkost IER'!$E$49,IF(F$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$49,IF(OR(F$2=Bron!$B$15,F$2=Bron!$B$16),'Bouwkost VOLT'!$E$49,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(OR(H$2=Bron!$B$9,H$2=Bron!$B$10,H$2=Bron!$B$13),'Bouwkost NB'!$E$51,IF(H$2=Bron!#REF!,'Bouwkost UITB'!$E$49,IF(H$2=Bron!$B$11,'Bouwkost VERB'!$E$49,IF(H$2=Bron!$B$12,'Bouwkost IER'!$E$49,IF(H$2=Bron!$B$14,'Bouwkost AK+VERB'!$E$49,IF(OR(H$2=Bron!$B$15,H$2=Bron!$B$16),'Bouwkost VOLT'!$E$49,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J10/J11","v":{"$error":"#REF!"}}]
["Totaal",{"$f":"B9+B10","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"D9+D10","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"F9+F10","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"H9+H10","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(K6:K8)+K10","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null," "]
["kunstwerk",{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!D$47/'Overzicht project_gewijzigd'!E28)),0)","v":0},null,{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!D$48/'Overzicht project_gewijzigd'!E28)),0)","v":0},null,{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!D$49/'Overzicht project_gewijzigd'!E28)),0)","v":0},null,{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!D$50/'Overzicht project_gewijzigd'!E28)),0)","v":0},null,{"$f":"IF('Overzicht project'!$E$66=0,0,kunst!$M$11*('Overzicht BTA'!C67/'Overzicht project_gewijzigd'!E28))","v":0}]
["omgevingswerken",{"$f":"IF(OR(B2=Bron!$B$9,B2=Bron!$B$10,B2=Bron!$B$13),'Bouwkost NB'!$E$53,IF(B2=Bron!#REF!,'Bouwkost UITB'!$E$51,IF(B2=Bron!$B$11,'Bouwkost VERB'!$E$51,IF(B2=Bron!$B$12,'Bouwkost IER'!$E$51,IF(B2=Bron!$B$14,'Bouwkost AK+VERB'!$E$51,IF(OR(B2=Bron!$B$15,B2=Bron!$B$16),'Bouwkost VOLT'!$E$51,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(D2=Bron!$B$9,D2=Bron!$B$10,D2=Bron!$B$13),'Bouwkost NB'!$E$53,IF(D2=Bron!#REF!,'Bouwkost UITB'!$E$51,IF(D2=Bron!$B$11,'Bouwkost VERB'!$E$51,IF(D2=Bron!$B$12,'Bouwkost IER'!$E$51,IF(D2=Bron!$B$14,'Bouwkost AK+VERB'!$E$51,IF(OR(D2=Bron!$B$15,D2=Bron!$B$16),'Bouwkost VOLT'!$E$51,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(F2=Bron!$B$9,F2=Bron!$B$10,F2=Bron!$B$13),'Bouwkost NB'!$E$53,IF(F2=Bron!#REF!,'Bouwkost UITB'!$E$51,IF(F2=Bron!$B$11,'Bouwkost VERB'!$E$51,IF(F2=Bron!$B$12,'Bouwkost IER'!$E$51,IF(F2=Bron!$B$14,'Bouwkost AK+VERB'!$E$51,IF(OR(F2=Bron!$B$15,F2=Bron!$B$16),'Bouwkost VOLT'!$E$51,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(H2=Bron!$B$9,H2=Bron!$B$10,H2=Bron!$B$13),'Bouwkost NB'!$E$53,IF(H2=Bron!#REF!,'Bouwkost UITB'!$E$51,IF(H2=Bron!$B$11,'Bouwkost VERB'!$E$51,IF(H2=Bron!$B$12,'Bouwkost IER'!$E$51,IF(H2=Bron!$B$14,'Bouwkost AK+VERB'!$E$51,IF(OR(H2=Bron!$B$15,H2=Bron!$B$16),'Bouwkost VOLT'!$E$51,0))))))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["ondergrondse parking ",{"$f":"IF(OR(B2=Bron!$B$9,B2=Bron!$B$10,B2=Bron!$B$13),'Bouwkost NB'!$E$58,IF(B2=Bron!#REF!,'Bouwkost UITB'!$E$56,IF(B2=Bron!$B$11,'Bouwkost VERB'!$E$56,IF(B2=Bron!$B$12,'Bouwkost IER'!$E$56,IF(B2=Bron!$B$14,'Bouwkost AK+VERB'!$E$56,IF(OR(B2=Bron!$B$15,B2=Bron!$B$16),'Bouwkost VOLT'!$E$56,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(D2=Bron!$B$9,D2=Bron!$B$10,D2=Bron!$B$13),'Bouwkost NB'!$E$58,IF(D2=Bron!#REF!,'Bouwkost UITB'!$E$56,IF(D2=Bron!$B$11,'Bouwkost VERB'!$E$56,IF(D2=Bron!$B$12,'Bouwkost IER'!$E$56,IF(D2=Bron!$B$14,'Bouwkost AK+VERB'!$E$56,IF(OR(D2=Bron!$B$15,D2=Bron!$B$16),'Bouwkost VOLT'!$E$56,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(F2=Bron!$B$9,F2=Bron!$B$10,F2=Bron!$B$13),'Bouwkost NB'!$E$58,IF(F2=Bron!#REF!,'Bouwkost UITB'!$E$56,IF(F2=Bron!$B$11,'Bouwkost VERB'!$E$56,IF(F2=Bron!$B$12,'Bouwkost IER'!$E$56,IF(F2=Bron!$B$14,'Bouwkost AK+VERB'!$E$56,IF(OR(F2=Bron!$B$15,F2=Bron!$B$16),'Bouwkost VOLT'!$E$56,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(H2=Bron!$B$9,H2=Bron!$B$10,H2=Bron!$B$13),'Bouwkost NB'!$E$58,IF(H2=Bron!#REF!,'Bouwkost UITB'!$E$56,IF(H2=Bron!$B$11,'Bouwkost VERB'!$E$56,IF(H2=Bron!$B$12,'Bouwkost IER'!$E$56,IF(H2=Bron!$B$14,'Bouwkost AK+VERB'!$E$56,IF(OR(H2=Bron!$B$15,H2=Bron!$B$16),'Bouwkost VOLT'!$E$56,0))))))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["totaal bouwwerken",{"$f":"B5+B9+B13+B14","v":{"$error":"#REF!"}},null,{"$f":"D5+D9+D13+D14","v":{"$error":"#REF!"}},null,{"$f":"F5+F9+F13+F14","v":{"$error":"#REF!"}},null,{"$f":"H5+H9+H13+H14","v":{"$error":"#REF!"}},null,{"$f":"B15+D15+F15+H15","v":{"$error":"#REF!"}}]
["algemeen totaal",{"$f":"B15+B10+B12","v":{"$error":"#REF!"}},null,{"$f":"D15+D10+D12","v":{"$error":"#REF!"}},null,{"$f":"F15+F10+F12","v":{"$error":"#REF!"}},null,{"$f":"H15+H10+H12","v":{"$error":"#REF!"}},null,{"$f":"B16+D16+F16+H16","v":{"$error":"#REF!"}}]
["alle bedragen zonder BTW en AO"]
["BTW op gebouw",{"$f":"IF(OR(B2=Bron!$B$10),ROUND((B5+B9+B14)*'Overzicht BTA'!$C$53*('Overzicht BTA'!$D$53/('Overzicht BTA'!$D$53+'Overzicht BTA'!$F$53))+(B5+B9+B14)*'Overzicht BTA'!$E$53*('Overzicht BTA'!$F$53/('Overzicht BTA'!$D$53+'Overzicht BTA'!$F$53)),2),IF(Bron!$B$16=B2,ROUND((B5+B9+B14)*'Overzicht BTA'!$C$59*('Overzicht BTA'!$D$59/('Overzicht BTA'!$D$59+'Overzicht BTA'!$F$59))+(B5+B9+B14)*'Overzicht BTA'!$E$59*('Overzicht BTA'!$F$59/('Overzicht BTA'!$D$59+'Overzicht BTA'!$F$59)),2),ROUND((B5+B9+B14)*C18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(B2,'Overzicht BTA'!$B$53:$B$59,0)),VLOOKUP(B2,'Overzicht BTA'!$B$53:$C$59,2,FALSE),0.21)","v":0.21},{"$f":"IF(OR(D2=Bron!$B$10),ROUND((D5+D9+D14)*'Overzicht BTA'!$C$53*('Overzicht BTA'!$D$53/('Overzicht BTA'!$D$53+'Overzicht BTA'!$F$53))+(D5+D9+D14)*'Overzicht BTA'!$E$53*('Overzicht BTA'!$F$53/('Overzicht BTA'!$D$53+'Overzicht BTA'!$F$53)),2),IF(Bron!$B$16=D2,ROUND((D5+D9+D14)*'Overzicht BTA'!$C$59*('Overzicht BTA'!$D$59/('Overzicht BTA'!$D$59+'Overzicht BTA'!$F$59))+(D5+D9+D14)*'Overzicht BTA'!$E$59*('Overzicht BTA'!$F$59/('Overzicht BTA'!$D$59+'Overzicht BTA'!$F$59)),2),ROUND((D5+D9+D14)*E18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(D2,'Overzicht BTA'!$B$53:$B$59,0)),VLOOKUP(D2,'Overzicht BTA'!$B$53:$C$59,2,FALSE),0.21)","v":0.21},{"$f":"IF(OR(F2=Bron!$B$10),ROUND((F5+F9+F14)*'Overzicht BTA'!$C$53*('Overzicht BTA'!$D$53/('Overzicht BTA'!$D$53+'Overzicht BTA'!$F$53))+(F5+F9+F14)*'Overzicht BTA'!$E$53*('Overzicht BTA'!$F$53/('Overzicht BTA'!$D$53+'Overzicht BTA'!$F$53)),2),IF(Bron!$B$16=F2,ROUND((F5+F9+F14)*'Overzicht BTA'!$C$59*('Overzicht BTA'!$D$59/('Overzicht BTA'!$D$59+'Overzicht BTA'!$F$59))+(F5+F9+F14)*'Overzicht BTA'!$E$59*('Overzicht BTA'!$F$59/('Overzicht BTA'!$D$59+'Overzicht BTA'!$F$59)),2),ROUND((F5+F9+F14)*G18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(F2,'Overzicht BTA'!$B$53:$B$59,0)),VLOOKUP(F2,'Overzicht BTA'!$B$53:$C$59,2,FALSE),0.21)","v":0.21},{"$f":"IF(OR(H2=Bron!$B$10),ROUND((H5+H9+H14)*'Overzicht BTA'!$C$53*('Overzicht BTA'!$D$53/('Overzicht BTA'!$D$53+'Overzicht BTA'!$F$53))+(H5+H9+H14)*'Overzicht BTA'!$E$53*('Overzicht BTA'!$F$53/('Overzicht BTA'!$D$53+'Overzicht BTA'!$F$53)),2),IF(Bron!$B$16=H2,ROUND((H5+H9+H14)*'Overzicht BTA'!$C$59*('Overzicht BTA'!$D$59/('Overzicht BTA'!$D$59+'Overzicht BTA'!$F$59))+(H5+H9+H14)*'Overzicht BTA'!$E$59*('Overzicht BTA'!$F$59/('Overzicht BTA'!$D$59+'Overzicht BTA'!$F$59)),2),ROUND((H5+H9+H14)*I18,2)))","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(H2,'Overzicht BTA'!$B$53:$B$59,0)),VLOOKUP(H2,'Overzicht BTA'!$B$53:$C$59,2,FALSE),0.21)","v":0.21},{"$f":"B18+D18+F18+H18","v":{"$error":"#REF!"}}]
["BTW op kunst",{"$f":"ROUND(B12*C19,2)","v":0},0.06,{"$f":"ROUND(D12*E19,2)","v":0},0.06,{"$f":"ROUND(F12*G19,2)","v":0},0.06,{"$f":"ROUND(H12*I19,2)","v":0},0.06,{"$f":"B19+D19+F19+H19","v":0}]
["BTW op roerend en omgevingswerken",{"$f":"ROUND((B10+B13)*C20,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND((D10+D13)*E20,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND((F10+F13)*G20,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND((H10+H13)*I20,2)","v":{"$error":"#REF!"}},0.21,{"$f":"B20+D20+F20+H20","v":{"$error":"#REF!"}}]
["AO op bouwwerken",{"$f":"IF(OR(B2=Bron!$B$9,B2=Bron!$B$10,B2=Bron!$B$13),'Bouwkost NB'!$E$64,IF(B2=Bron!#REF!,'Bouwkost UITB'!$E$62,IF(B2=Bron!$B$11,'Bouwkost VERB'!$E$62,IF(B2=Bron!$B$12,'Bouwkost IER'!$E$62,IF(B2=Bron!$B$14,'Bouwkost AK+VERB'!$E$62,IF(OR(B2=Bron!$B$15,B2=Bron!$B$16),'Bouwkost VOLT'!$E$62,0))))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(B21/(B16-B12-B10),0)","v":0},{"$f":"IF(OR(D2=Bron!$B$9,D2=Bron!$B$10,D2=Bron!$B$13),'Bouwkost NB'!$E$64,IF(D2=Bron!#REF!,'Bouwkost UITB'!$E$62,IF(D2=Bron!$B$11,'Bouwkost VERB'!$E$62,IF(D2=Bron!$B$12,'Bouwkost IER'!$E$62,IF(D2=Bron!$B$14,'Bouwkost AK+VERB'!$E$62,IF(OR(D2=Bron!$B$15,D2=Bron!$B$16),'Bouwkost VOLT'!$E$62,0))))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(D21/(D16-D12-D10),0)","v":0},{"$f":"IF(OR(F2=Bron!$B$9,F2=Bron!$B$10,F2=Bron!$B$13),'Bouwkost NB'!$E$64,IF(F2=Bron!#REF!,'Bouwkost UITB'!$E$62,IF(F2=Bron!$B$11,'Bouwkost VERB'!$E$62,IF(F2=Bron!$B$12,'Bouwkost IER'!$E$62,IF(F2=Bron!$B$14,'Bouwkost AK+VERB'!$E$62,IF(OR(F2=Bron!$B$15,F2=Bron!$B$16),'Bouwkost VOLT'!$E$62,0))))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(F21/(F16-F12-F10),0)","v":0},{"$f":"IF(OR(H2=Bron!$B$9,H2=Bron!$B$10,H2=Bron!$B$13),'Bouwkost NB'!$E$64,IF(H2=Bron!#REF!,'Bouwkost UITB'!$E$62,IF(H2=Bron!$B$11,'Bouwkost VERB'!$E$62,IF(H2=Bron!$B$12,'Bouwkost IER'!$E$62,IF(H2=Bron!$B$14,'Bouwkost AK+VERB'!$E$62,IF(OR(H2=Bron!$B$15,H2=Bron!$B$16),'Bouwkost VOLT'!$E$62,0))))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(H21/(H16-H12-H10),0)","v":0},{"$f":"B21+D21+F21+H21","v":{"$error":"#REF!"}}]
["21% BTW op AO",{"$f":"ROUND(B21*C22,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND(D21*E22,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND(F21*G22,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND(H21*I22,2)","v":{"$error":"#REF!"}},0.21,{"$f":"B22+D22+F22+H22","v":{"$error":"#REF!"}}]
["Totaal BTW",{"$f":"SUM(B18:B22)","v":{"$error":"#REF!"}},null,{"$f":"SUM(D18:D22)","v":{"$error":"#REF!"}},null,{"$f":"SUM(F18:F22)","v":{"$error":"#REF!"}},null,{"$f":"SUM(H18:H22)","v":{"$error":"#REF!"}},null,{"$f":"B23+D23+F23+H23","v":{"$error":"#REF!"}}]
["Aankoopkosten all-in",{"$f":"B4+B3","v":{"$error":"#REF!"}},null,{"$f":"D4+D3","v":{"$error":"#REF!"}},null,{"$f":"F4+F3","v":{"$error":"#REF!"}},null,{"$f":"H4+H3","v":{"$error":"#REF!"}},null,{"$f":"J4+J3","v":{"$error":"#REF!"}}]
["bouwkost all-in",{"$f":"B23+B16","v":{"$error":"#REF!"}},null,{"$f":"D23+D16","v":{"$error":"#REF!"}},null,{"$f":"F23+F16","v":{"$error":"#REF!"}},null,{"$f":"H23+H16","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[]
["PROGRAMMA ",{"$f":"'Overzicht BTA'!H3","v":"Kies de zorgvorm"}]
["Raming aanvraag subsidie",{"$f":"'Overzicht BTA'!H7","v":"Kies kostensoort"},"%",{"$f":"'Overzicht BTA'!H8","v":"Kies kostensoort"},"% ",{"$f":"'Overzicht BTA'!H9","v":"Kies kostensoort"},"% ",{"$f":"'Overzicht BTA'!H10","v":"Kies kostensoort"},"% ","Totaal","% ",null,null,null,null,null,null,null,null," "]
["Aankoopbedrag",{"$f":"IF(OR(B$28=Bron!$B$9,B$28=Bron!$B$10,B$28=Bron!$B$13),'Bouwkost NB'!$P18,IF(B$28=Bron!#REF!,'Bouwkost UITB'!$P$16,IF(B$28=Bron!$B$11,'Bouwkost VERB'!$P$16,IF(B$28=Bron!$B$12,'Bouwkost IER'!$P$16,IF(B$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$16,IF(OR(B$28=Bron!$B$15,B$28=Bron!$B$16),'Bouwkost VOLT'!$P$16,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(D$28=Bron!$B$9,D$28=Bron!$B$10,D$28=Bron!$B$13),'Bouwkost NB'!$P18,IF(D$28=Bron!#REF!,'Bouwkost UITB'!$P$16,IF(D$28=Bron!$B$11,'Bouwkost VERB'!$P$16,IF(D$28=Bron!$B$12,'Bouwkost IER'!$P$16,IF(D$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$16,IF(OR(D$28=Bron!$B$15,D$28=Bron!$B$16),'Bouwkost VOLT'!$P$16,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(F$28=Bron!$B$9,F$28=Bron!$B$10,F$28=Bron!$B$13),'Bouwkost NB'!$P18,IF(F$28=Bron!#REF!,'Bouwkost UITB'!$P$16,IF(F$28=Bron!$B$11,'Bouwkost VERB'!$P$16,IF(F$28=Bron!$B$12,'Bouwkost IER'!$P$16,IF(F$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$16,IF(OR(F$28=Bron!$B$15,F$28=Bron!$B$16),'Bouwkost VOLT'!$P$16,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(H$28=Bron!$B$9,H$28=Bron!$B$10,H$28=Bron!$B$13),'Bouwkost NB'!$P18,IF(H$28=Bron!#REF!,'Bouwkost UITB'!$P$16,IF(H$28=Bron!$B$11,'Bouwkost VERB'!$P$16,IF(H$28=Bron!$B$12,'Bouwkost IER'!$P$16,IF(H$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$16,IF(OR(H$28=Bron!$B$15,H$28=Bron!$B$16),'Bouwkost VOLT'!$P$16,0))))))","v":{"$error":"#REF!"}},null,{"$f":"B29+D29+F29+H29","v":{"$error":"#REF!"}}]
["Registratie- /notariskosten of BTW",{"$f":"IF(OR(B$28=Bron!$B$9,B$28=Bron!$B$10,B$28=Bron!$B$13),'Bouwkost NB'!$P$21,IF(B$28=Bron!#REF!,'Bouwkost UITB'!$P$19,IF(B$28=Bron!$B$11,'Bouwkost VERB'!$P$19,IF(B$28=Bron!$B$12,'Bouwkost IER'!$P$19,IF(B$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$19,IF(OR(B$28=Bron!$B$15,B$28=Bron!$B$16),'Bouwkost VOLT'!$P$19,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(D$28=Bron!$B$9,D$28=Bron!$B$10,D$28=Bron!$B$13),'Bouwkost NB'!$P$21,IF(D$28=Bron!#REF!,'Bouwkost UITB'!$P$19,IF(D$28=Bron!$B$11,'Bouwkost VERB'!$P$19,IF(D$28=Bron!$B$12,'Bouwkost IER'!$P$19,IF(D$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$19,IF(OR(D$28=Bron!$B$15,D$28=Bron!$B$16),'Bouwkost VOLT'!$P$19,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(F$28=Bron!$B$9,F$28=Bron!$B$10,F$28=Bron!$B$13),'Bouwkost NB'!$P$21,IF(F$28=Bron!#REF!,'Bouwkost UITB'!$P$19,IF(F$28=Bron!$B$11,'Bouwkost VERB'!$P$19,IF(F$28=Bron!$B$12,'Bouwkost IER'!$P$19,IF(F$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$19,IF(OR(F$28=Bron!$B$15,F$28=Bron!$B$16),'Bouwkost VOLT'!$P$19,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(H$28=Bron!$B$9,H$28=Bron!$B$10,H$28=Bron!$B$13),'Bouwkost NB'!$P$21,IF(H$28=Bron!#REF!,'Bouwkost UITB'!$P$19,IF(H$28=Bron!$B$11,'Bouwkost VERB'!$P$19,IF(H$28=Bron!$B$12,'Bouwkost IER'!$P$19,IF(H$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$19,IF(OR(H$28=Bron!$B$15,H$28=Bron!$B$16),'Bouwkost VOLT'!$P$19,0))))))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["voorbereidende werken (incl. afbraak)",{"$f":"IF(OR(B$28=Bron!$B$9,B$28=Bron!$B$10,B$28=Bron!$B$13),'Bouwkost NB'!$P$56,IF(B$28=Bron!#REF!,'Bouwkost UITB'!$P$54,IF(B$28=Bron!$B$11,'Bouwkost VERB'!$P$54,IF(B$28=Bron!$B$12,'Bouwkost IER'!$P$54,IF(B$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$54,IF(OR(B$28=Bron!$B$15,B$28=Bron!$B$16),'Bouwkost VOLT'!$P$54,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(D$28=Bron!$B$9,D$28=Bron!$B$10,D$28=Bron!$B$13),'Bouwkost NB'!$P$56,IF(D$28=Bron!#REF!,'Bouwkost UITB'!$P$54,IF(D$28=Bron!$B$11,'Bouwkost VERB'!$P$54,IF(D$28=Bron!$B$12,'Bouwkost IER'!$P$54,IF(D$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$54,IF(OR(D$28=Bron!$B$15,D$28=Bron!$B$16),'Bouwkost VOLT'!$P$54,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(F$28=Bron!$B$9,F$28=Bron!$B$10,F$28=Bron!$B$13),'Bouwkost NB'!$P$56,IF(F$28=Bron!#REF!,'Bouwkost UITB'!$P$54,IF(F$28=Bron!$B$11,'Bouwkost VERB'!$P$54,IF(F$28=Bron!$B$12,'Bouwkost IER'!$P$54,IF(F$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$54,IF(OR(F$28=Bron!$B$15,F$28=Bron!$B$16),'Bouwkost VOLT'!$P$54,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(H$28=Bron!$B$9,H$28=Bron!$B$10,H$28=Bron!$B$13),'Bouwkost NB'!$P$56,IF(H$28=Bron!#REF!,'Bouwkost UITB'!$P$54,IF(H$28=Bron!$B$11,'Bouwkost VERB'!$P$54,IF(H$28=Bron!$B$12,'Bouwkost IER'!$P$54,IF(H$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$54,IF(OR(H$28=Bron!$B$15,H$28=Bron!$B$16),'Bouwkost VOLT'!$P$54,0))))))","v":{"$error":"#REF!"}},null,{"$f":"B31+D31+F31+H31","v":{"$error":"#REF!"}}]
["PF1 Ruwbouw",{"$f":"IF(OR(B$28=Bron!$B$9,B$28=Bron!$B$10,B$28=Bron!$B$13),'Bouwkost NB'!$P$26,IF(B$28=Bron!#REF!,'Bouwkost UITB'!$P$24,IF(B$28=Bron!$B$11,'Bouwkost VERB'!$P$24,IF(B$28=Bron!$B$12,'Bouwkost IER'!$P$24,IF(B$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$24,IF(OR(B$28=Bron!$B$15,B$28=Bron!$B$16),'Bouwkost VOLT'!$P$24,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($B$37=0,0,B32/$B$37)","v":{"$error":"#REF!"}},{"$f":"IF(OR(D$28=Bron!$B$9,D$28=Bron!$B$10,D$28=Bron!$B$13),'Bouwkost NB'!$P$26,IF(D$28=Bron!#REF!,'Bouwkost UITB'!$P$24,IF(D$28=Bron!$B$11,'Bouwkost VERB'!$P$24,IF(D$28=Bron!$B$12,'Bouwkost IER'!$P$24,IF(D$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$24,IF(OR(D$28=Bron!$B$15,D$28=Bron!$B$16),'Bouwkost VOLT'!$P$24,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($D$37=0,0,D32/$D$37)","v":{"$error":"#REF!"}},{"$f":"IF(OR(F$28=Bron!$B$9,F$28=Bron!$B$10,F$28=Bron!$B$13),'Bouwkost NB'!$P$26,IF(F$28=Bron!#REF!,'Bouwkost UITB'!$P$24,IF(F$28=Bron!$B$11,'Bouwkost VERB'!$P$24,IF(F$28=Bron!$B$12,'Bouwkost IER'!$P$24,IF(F$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$24,IF(OR(F$28=Bron!$B$15,F$28=Bron!$B$16),'Bouwkost VOLT'!$P$24,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($F$37=0,0,F32/$F$37)","v":{"$error":"#REF!"}},{"$f":"IF(OR(H$28=Bron!$B$9,H$28=Bron!$B$10,H$28=Bron!$B$13),'Bouwkost NB'!$P$26,IF(H$28=Bron!#REF!,'Bouwkost UITB'!$P$24,IF(H$28=Bron!$B$11,'Bouwkost VERB'!$P$24,IF(H$28=Bron!$B$12,'Bouwkost IER'!$P$24,IF(H$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$24,IF(OR(H$28=Bron!$B$15,H$28=Bron!$B$16),'Bouwkost VOLT'!$P$24,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($H$37=0,0,H32/$H$37)","v":{"$error":"#REF!"}},{"$f":"B32+D32+F32+H32","v":{"$error":"#REF!"}},{"$f":"J32/J37","v":{"$error":"#REF!"}}]
["PF2 Techn. Uitrusting",{"$f":"IF(OR(B$28=Bron!$B$9,B$28=Bron!$B$10,B$28=Bron!$B$13),'Bouwkost NB'!$P$33,IF(B$28=Bron!#REF!,'Bouwkost UITB'!$P$31,IF(B$28=Bron!$B$11,'Bouwkost VERB'!$P$31,IF(B$28=Bron!$B$12,'Bouwkost IER'!$P$31,IF(B$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$31,IF(OR(B$28=Bron!$B$15,B$28=Bron!$B$16),'Bouwkost VOLT'!$P$31,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($B$37=0,0,B33/$B$37)","v":{"$error":"#REF!"}},{"$f":"IF(OR(D$28=Bron!$B$9,D$28=Bron!$B$10,D$28=Bron!$B$13),'Bouwkost NB'!$P$33,IF(D$28=Bron!#REF!,'Bouwkost UITB'!$P$31,IF(D$28=Bron!$B$11,'Bouwkost VERB'!$P$31,IF(D$28=Bron!$B$12,'Bouwkost IER'!$P$31,IF(D$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$31,IF(OR(D$28=Bron!$B$15,D$28=Bron!$B$16),'Bouwkost VOLT'!$P$31,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($D$37=0,0,D33/$D$37)","v":{"$error":"#REF!"}},{"$f":"IF(OR(F$28=Bron!$B$9,F$28=Bron!$B$10,F$28=Bron!$B$13),'Bouwkost NB'!$P$33,IF(F$28=Bron!#REF!,'Bouwkost UITB'!$P$31,IF(F$28=Bron!$B$11,'Bouwkost VERB'!$P$31,IF(F$28=Bron!$B$12,'Bouwkost IER'!$P$31,IF(F$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$31,IF(OR(F$28=Bron!$B$15,F$28=Bron!$B$16),'Bouwkost VOLT'!$P$31,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($F$37=0,0,F33/$F$37)","v":{"$error":"#REF!"}},{"$f":"IF(OR(H$28=Bron!$B$9,H$28=Bron!$B$10,H$28=Bron!$B$13),'Bouwkost NB'!$P$33,IF(H$28=Bron!#REF!,'Bouwkost UITB'!$P$31,IF(H$28=Bron!$B$11,'Bouwkost VERB'!$P$31,IF(H$28=Bron!$B$12,'Bouwkost IER'!$P$31,IF(H$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$31,IF(OR(H$28=Bron!$B$15,H$28=Bron!$B$16),'Bouwkost VOLT'!$P$31,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($H$37=0,0,H33/$H$37)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J33/J37","v":{"$error":"#REF!"}}]
["PF3 Afwerking",{"$f":"IF(OR(B$28=Bron!$B$9,B$28=Bron!$B$10,B$28=Bron!$B$13),'Bouwkost NB'!$P$41,IF(B$28=Bron!#REF!,'Bouwkost UITB'!$P$39,IF(B$28=Bron!$B$11,'Bouwkost VERB'!$P$39,IF(B$28=Bron!$B$12,'Bouwkost IER'!$P$39,IF(B$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$39,IF(OR(B$28=Bron!$B$15,B$28=Bron!$B$16),'Bouwkost VOLT'!$P$39,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(OR(D$28=Bron!$B$9,D$28=Bron!$B$10,D$28=Bron!$B$13),'Bouwkost NB'!$P$41,IF(D$28=Bron!#REF!,'Bouwkost UITB'!$P$39,IF(D$28=Bron!$B$11,'Bouwkost VERB'!$P$39,IF(D$28=Bron!$B$12,'Bouwkost IER'!$P$39,IF(D$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$39,IF(OR(D$28=Bron!$B$15,D$28=Bron!$B$16),'Bouwkost VOLT'!$P$39,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(OR(F$28=Bron!$B$9,F$28=Bron!$B$10,F$28=Bron!$B$13),'Bouwkost NB'!$P$41,IF(F$28=Bron!#REF!,'Bouwkost UITB'!$P$39,IF(F$28=Bron!$B$11,'Bouwkost VERB'!$P$39,IF(F$28=Bron!$B$12,'Bouwkost IER'!$P$39,IF(F$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$39,IF(OR(F$28=Bron!$B$15,F$28=Bron!$B$16),'Bouwkost VOLT'!$P$39,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(OR(H$28=Bron!$B$9,H$28=Bron!$B$10,H$28=Bron!$B$13),'Bouwkost NB'!$P$41,IF(H$28=Bron!#REF!,'Bouwkost UITB'!$P$39,IF(H$28=Bron!$B$11,'Bouwkost VERB'!$P$39,IF(H$28=Bron!$B$12,'Bouwkost IER'!$P$39,IF(H$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$39,IF(OR(H$28=Bron!$B$15,H$28=Bron!$B$16),'Bouwkost VOLT'!$P$39,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J34/J37","v":{"$error":"#REF!"}}]
["Subtotaal PF1-2-3",{"$f":"SUM(B32:B34)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(D32:D34)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(F32:F34)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(H32:H34)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J35/J37","v":{"$error":"#REF!"}}]
["PF4 Losse uitrusting en meubilering ",{"$f":"IF(OR(B$28=Bron!$B$9,B$28=Bron!$B$10,B$28=Bron!$B$13),'Bouwkost NB'!$P$51,IF(B$28=Bron!#REF!,'Bouwkost UITB'!$P$49,IF(B$28=Bron!$B$11,'Bouwkost VERB'!$P$49,IF(B$28=Bron!$B$12,'Bouwkost IER'!$P$49,IF(B$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$49,IF(OR(B$28=Bron!$B$15,B$28=Bron!$B$16),'Bouwkost VOLT'!$P$49,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(OR(D$28=Bron!$B$9,D$28=Bron!$B$10,D$28=Bron!$B$13),'Bouwkost NB'!$P$51,IF(D$28=Bron!#REF!,'Bouwkost UITB'!$P$49,IF(D$28=Bron!$B$11,'Bouwkost VERB'!$P$49,IF(D$28=Bron!$B$12,'Bouwkost IER'!$P$49,IF(D$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$49,IF(OR(D$28=Bron!$B$15,D$28=Bron!$B$16),'Bouwkost VOLT'!$P$49,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(OR(F$28=Bron!$B$9,F$28=Bron!$B$10,F$28=Bron!$B$13),'Bouwkost NB'!$P$51,IF(F$28=Bron!#REF!,'Bouwkost UITB'!$P$49,IF(F$28=Bron!$B$11,'Bouwkost VERB'!$P$49,IF(F$28=Bron!$B$12,'Bouwkost IER'!$P$49,IF(F$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$49,IF(OR(F$28=Bron!$B$15,F$28=Bron!$B$16),'Bouwkost VOLT'!$P$49,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(OR(H$28=Bron!$B$9,H$28=Bron!$B$10,H$28=Bron!$B$13),'Bouwkost NB'!$P$51,IF(H$28=Bron!#REF!,'Bouwkost UITB'!$P$49,IF(H$28=Bron!$B$11,'Bouwkost VERB'!$P$49,IF(H$28=Bron!$B$12,'Bouwkost IER'!$P$49,IF(H$28=Bron!$B$14,'Bouwkost AK+VERB'!$P$49,IF(OR(H$28=Bron!$B$15,H$28=Bron!$B$16),'Bouwkost VOLT'!$P$49,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J36/J37","v":{"$error":"#REF!"}}]
["Totaal",{"$f":"B35+B36","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"D35+D36","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"F35+F36","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"H35+H36","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(K32:K34)+K36","v":{"$error":"#REF!"}}]
["kunstwerk",{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!J$47/'Overzicht project_gewijzigd'!E28)),0)","v":0},null,{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!J$48/'Overzicht project_gewijzigd'!E28)),0)","v":0},null,{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!J$49/'Overzicht project_gewijzigd'!E28)),0)","v":0},null,{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!J$50/'Overzicht project_gewijzigd'!E28)),0)","v":0},null,{"$f":"IF('Overzicht project'!$E$66=0,0,kunst!$M$11*('Overzicht BTA'!J67/'Overzicht project'!$E$66))","v":0}]
["omgevingswerken",{"$f":"IF(OR(B28=Bron!$B$9,B28=Bron!$B$10,B28=Bron!$B$13),'Bouwkost NB'!$P$53,IF(B28=Bron!#REF!,'Bouwkost UITB'!$P$51,IF(B28=Bron!$B$11,'Bouwkost VERB'!$P$51,IF(B28=Bron!$B$12,'Bouwkost IER'!$P$51,IF(B28=Bron!$B$14,'Bouwkost AK+VERB'!$P$51,IF(OR(B28=Bron!$B$15,B28=Bron!$B$16),'Bouwkost VOLT'!$P$51,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(D28=Bron!$B$9,D28=Bron!$B$10,D28=Bron!$B$13),'Bouwkost NB'!$P$53,IF(D28=Bron!#REF!,'Bouwkost UITB'!$P$51,IF(D28=Bron!$B$11,'Bouwkost VERB'!$P$51,IF(D28=Bron!$B$12,'Bouwkost IER'!$P$51,IF(D28=Bron!$B$14,'Bouwkost AK+VERB'!$P$51,IF(OR(D28=Bron!$B$15,D28=Bron!$B$16),'Bouwkost VOLT'!$P$51,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(F28=Bron!$B$9,F28=Bron!$B$10,F28=Bron!$B$13),'Bouwkost NB'!$P$53,IF(F28=Bron!#REF!,'Bouwkost UITB'!$P$51,IF(F28=Bron!$B$11,'Bouwkost VERB'!$P$51,IF(F28=Bron!$B$12,'Bouwkost IER'!$P$51,IF(F28=Bron!$B$14,'Bouwkost AK+VERB'!$P$51,IF(OR(F28=Bron!$B$15,F28=Bron!$B$16),'Bouwkost VOLT'!$P$51,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(H28=Bron!$B$9,H28=Bron!$B$10,H28=Bron!$B$13),'Bouwkost NB'!$P$53,IF(H28=Bron!#REF!,'Bouwkost UITB'!$P$51,IF(H28=Bron!$B$11,'Bouwkost VERB'!$P$51,IF(H28=Bron!$B$12,'Bouwkost IER'!$P$51,IF(H28=Bron!$B$14,'Bouwkost AK+VERB'!$P$51,IF(OR(H28=Bron!$B$15,H28=Bron!$B$16),'Bouwkost VOLT'!$P$51,0))))))","v":{"$error":"#REF!"}},null,{"$f":"B39+D39+F39+H39","v":{"$error":"#REF!"}}]
["ondergrondse parking ",{"$f":"IF(OR(B28=Bron!$B$9,B28=Bron!$B$10,B28=Bron!$B$13),'Bouwkost NB'!$P$58,IF(B28=Bron!#REF!,'Bouwkost UITB'!$P$56,IF(B28=Bron!$B$11,'Bouwkost VERB'!$P$56,IF(B28=Bron!$B$12,'Bouwkost IER'!$P$56,IF(B28=Bron!$B$14,'Bouwkost AK+VERB'!$P$56,IF(OR(B28=Bron!$B$15,B28=Bron!$B$16),'Bouwkost VOLT'!$P$56,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(D28=Bron!$B$9,D28=Bron!$B$10,D28=Bron!$B$13),'Bouwkost NB'!$P$58,IF(D28=Bron!#REF!,'Bouwkost UITB'!$P$56,IF(D28=Bron!$B$11,'Bouwkost VERB'!$P$56,IF(D28=Bron!$B$12,'Bouwkost IER'!$P$56,IF(D28=Bron!$B$14,'Bouwkost AK+VERB'!$P$56,IF(OR(D28=Bron!$B$15,D28=Bron!$B$16),'Bouwkost VOLT'!$P$56,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(F28=Bron!$B$9,F28=Bron!$B$10,F28=Bron!$B$13),'Bouwkost NB'!$P$58,IF(F28=Bron!#REF!,'Bouwkost UITB'!$P$56,IF(F28=Bron!$B$11,'Bouwkost VERB'!$P$56,IF(F28=Bron!$B$12,'Bouwkost IER'!$P$56,IF(F28=Bron!$B$14,'Bouwkost AK+VERB'!$P$56,IF(OR(F28=Bron!$B$15,F28=Bron!$B$16),'Bouwkost VOLT'!$P$56,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(H28=Bron!$B$9,H28=Bron!$B$10,H28=Bron!$B$13),'Bouwkost NB'!$P$58,IF(H28=Bron!#REF!,'Bouwkost UITB'!$P$56,IF(H28=Bron!$B$11,'Bouwkost VERB'!$P$56,IF(H28=Bron!$B$12,'Bouwkost IER'!$P$56,IF(H28=Bron!$B$14,'Bouwkost AK+VERB'!$P$56,IF(OR(H28=Bron!$B$15,H28=Bron!$B$16),'Bouwkost VOLT'!$P$56,0))))))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["totaal bouwwerken",{"$f":"B31+B35+B39+B40","v":{"$error":"#REF!"}},null,{"$f":"D31+D35+D39+D40","v":{"$error":"#REF!"}},null,{"$f":"F31+F35+F39+F40","v":{"$error":"#REF!"}},null,{"$f":"H31+H35+H39+H40","v":{"$error":"#REF!"}},null,{"$f":"B41+D41+F41+H41","v":{"$error":"#REF!"}}]
["algemeen totaal",{"$f":"B41+B36+B38","v":{"$error":"#REF!"}},null,{"$f":"D41+D36+D38","v":{"$error":"#REF!"}},null,{"$f":"F41+F36+F38","v":{"$error":"#REF!"}},null,{"$f":"H41+H36+H38","v":{"$error":"#REF!"}},null,{"$f":"B42+D42+F42+H42","v":{"$error":"#REF!"}}]
["alle bedragen zonder BTW en AO"]
["BTW op gebouw",{"$f":"IF(OR(B28=Bron!$B$10),ROUND(('uitgebreide raming'!B31+'uitgebreide raming'!B35+'uitgebreide raming'!B40)*'Overzicht BTA'!$I$53*('Overzicht BTA'!$J$53/('Overzicht BTA'!$J$53+'Overzicht BTA'!$L$53))+('uitgebreide raming'!B31+'uitgebreide raming'!B35+'uitgebreide raming'!B40)*'Overzicht BTA'!$K$53*('Overzicht BTA'!$L$53/('Overzicht BTA'!$J$53+'Overzicht BTA'!$L$53)),2),IF(Bron!$B$16='uitgebreide raming'!B28,ROUND(('uitgebreide raming'!B31+'uitgebreide raming'!B35+'uitgebreide raming'!B40)*'Overzicht BTA'!$I$59*('Overzicht BTA'!$J$59/('Overzicht BTA'!$J$59+'Overzicht BTA'!$L$59))+('uitgebreide raming'!B31+'uitgebreide raming'!B35+'uitgebreide raming'!B40)*'Overzicht BTA'!$K$59*('Overzicht BTA'!$L$59/('Overzicht BTA'!$J$59+'Overzicht BTA'!$L$59)),2),ROUND((B31+B35+B40)*C44,2)))","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(B28,'Overzicht BTA'!$H$53:$H$59,0)),VLOOKUP(B28,'Overzicht BTA'!$H$53:$I$59,2,FALSE),0.21)","v":0.21},{"$f":"IF(OR(D28=Bron!$B$10),ROUND(('uitgebreide raming'!D31+'uitgebreide raming'!D35+'uitgebreide raming'!D40)*'Overzicht BTA'!$I$53*('Overzicht BTA'!$J$53/('Overzicht BTA'!$J$53+'Overzicht BTA'!$L$53))+('uitgebreide raming'!D31+'uitgebreide raming'!D35+'uitgebreide raming'!D40)*'Overzicht BTA'!$K$53*('Overzicht BTA'!$L$53/('Overzicht BTA'!$J$53+'Overzicht BTA'!$L$53)),2),IF(Bron!$B$16='uitgebreide raming'!D28,ROUND(('uitgebreide raming'!D31+'uitgebreide raming'!D35+'uitgebreide raming'!D40)*'Overzicht BTA'!$I$59*('Overzicht BTA'!$J$59/('Overzicht BTA'!$J$59+'Overzicht BTA'!$L$59))+('uitgebreide raming'!D31+'uitgebreide raming'!D35+'uitgebreide raming'!D40)*'Overzicht BTA'!$K$59*('Overzicht BTA'!$L$59/('Overzicht BTA'!$J$59+'Overzicht BTA'!$L$59)),2),ROUND((D31+D35+D40)*E44,2)))","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(D28,'Overzicht BTA'!$H$53:$H$59,0)),VLOOKUP(D28,'Overzicht BTA'!$H$53:$I$59,2,FALSE),0.21)","v":0.21},{"$f":"IF(OR(F28=Bron!$B$10),ROUND(('uitgebreide raming'!F31+'uitgebreide raming'!F35+'uitgebreide raming'!F40)*'Overzicht BTA'!$I$53*('Overzicht BTA'!$J$53/('Overzicht BTA'!$J$53+'Overzicht BTA'!$L$53))+('uitgebreide raming'!F31+'uitgebreide raming'!F35+'uitgebreide raming'!F40)*'Overzicht BTA'!$K$53*('Overzicht BTA'!$L$53/('Overzicht BTA'!$J$53+'Overzicht BTA'!$L$53)),2),IF(Bron!$B$16='uitgebreide raming'!F28,ROUND(('uitgebreide raming'!F31+'uitgebreide raming'!F35+'uitgebreide raming'!F40)*'Overzicht BTA'!$I$59*('Overzicht BTA'!$J$59/('Overzicht BTA'!$J$59+'Overzicht BTA'!$L$59))+('uitgebreide raming'!F31+'uitgebreide raming'!F35+'uitgebreide raming'!F40)*'Overzicht BTA'!$K$59*('Overzicht BTA'!$L$59/('Overzicht BTA'!$J$59+'Overzicht BTA'!$L$59)),2),ROUND((F31+F35+F40)*G44,2)))","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(F28,'Overzicht BTA'!$H$53:$H$59,0)),VLOOKUP(F28,'Overzicht BTA'!$H$53:$I$59,2,FALSE),0.21)","v":0.21},{"$f":"IF(OR(H28=Bron!$B$10),ROUND(('uitgebreide raming'!H31+'uitgebreide raming'!H35+'uitgebreide raming'!H40)*'Overzicht BTA'!$I$53*('Overzicht BTA'!$J$53/('Overzicht BTA'!$J$53+'Overzicht BTA'!$L$53))+('uitgebreide raming'!H31+'uitgebreide raming'!H35+'uitgebreide raming'!H40)*'Overzicht BTA'!$K$53*('Overzicht BTA'!$L$53/('Overzicht BTA'!$J$53+'Overzicht BTA'!$L$53)),2),IF(Bron!$B$16='uitgebreide raming'!H28,ROUND(('uitgebreide raming'!H31+'uitgebreide raming'!H35+'uitgebreide raming'!H40)*'Overzicht BTA'!$I$59*('Overzicht BTA'!$J$59/('Overzicht BTA'!$J$59+'Overzicht BTA'!$L$59))+('uitgebreide raming'!H31+'uitgebreide raming'!H35+'uitgebreide raming'!H40)*'Overzicht BTA'!$K$59*('Overzicht BTA'!$L$59/('Overzicht BTA'!$J$59+'Overzicht BTA'!$L$59)),2),ROUND((H31+H35+H40)*I44,2)))","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(H28,'Overzicht BTA'!$H$53:$H$59,0)),VLOOKUP(H28,'Overzicht BTA'!$H$53:$I$59,2,FALSE),0.21)","v":0.21},{"$f":"B44+D44+F44+H44","v":{"$error":"#REF!"}}]
["BTW op kunst",{"$f":"ROUND(B38*C45,2)","v":0},0.06,{"$f":"ROUND(D38*E45,2)","v":0},0.06,{"$f":"ROUND(F38*G45,2)","v":0},0.06,{"$f":"ROUND(H38*I45,2)","v":0},0.06,{"$f":"B45+D45+F45+H45","v":0}]
["BTW op roerend en omgevingswerken",{"$f":"ROUND((B36+B39)*C46,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND((D36+D39)*E46,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND((F36+F39)*G46,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND((H36+H39)*I46,2)","v":{"$error":"#REF!"}},0.21,{"$f":"B46+D46+F46+H46","v":{"$error":"#REF!"}}]
["AO op bouwwerken",{"$f":"IF(OR(B28=Bron!$B$9,B28=Bron!$B$10,B28=Bron!$B$13),'Bouwkost NB'!$P$64,IF(B28=Bron!#REF!,'Bouwkost UITB'!$P$62,IF(B28=Bron!$B$11,'Bouwkost VERB'!$P$62,IF(B28=Bron!$B$12,'Bouwkost IER'!$P$62,IF(B28=Bron!$B$14,'Bouwkost AK+VERB'!$P$62,IF(OR(B28=Bron!$B$15,B28=Bron!$B$16),'Bouwkost VOLT'!$P$62,0))))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(B47/(B42-B38-B36),0)","v":0},{"$f":"IF(OR(D28=Bron!$B$9,D28=Bron!$B$10,D28=Bron!$B$13),'Bouwkost NB'!$P$64,IF(D28=Bron!#REF!,'Bouwkost UITB'!$P$62,IF(D28=Bron!$B$11,'Bouwkost VERB'!$P$62,IF(D28=Bron!$B$12,'Bouwkost IER'!$P$62,IF(D28=Bron!$B$14,'Bouwkost AK+VERB'!$P$62,IF(OR(D28=Bron!$B$15,D28=Bron!$B$16),'Bouwkost VOLT'!$P$62,0))))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(D47/(D42-D38-D36),0)","v":0},{"$f":"IF(OR(F28=Bron!$B$9,F28=Bron!$B$10,F28=Bron!$B$13),'Bouwkost NB'!$P$64,IF(F28=Bron!#REF!,'Bouwkost UITB'!$P$62,IF(F28=Bron!$B$11,'Bouwkost VERB'!$P$62,IF(F28=Bron!$B$12,'Bouwkost IER'!$P$62,IF(F28=Bron!$B$14,'Bouwkost AK+VERB'!$P$62,IF(OR(F28=Bron!$B$15,F28=Bron!$B$16),'Bouwkost VOLT'!$P$62,0))))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(F47/(F42-F38-F36),0)","v":0},{"$f":"IF(OR(H28=Bron!$B$9,H28=Bron!$B$10,H28=Bron!$B$13),'Bouwkost NB'!$P$64,IF(H28=Bron!#REF!,'Bouwkost UITB'!$P$62,IF(H28=Bron!$B$11,'Bouwkost VERB'!$P$62,IF(H28=Bron!$B$12,'Bouwkost IER'!$P$62,IF(H28=Bron!$B$14,'Bouwkost AK+VERB'!$P$62,IF(OR(H28=Bron!$B$15,H28=Bron!$B$16),'Bouwkost VOLT'!$P$62,0))))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(H47/(H42-H38-H36),0)","v":0},{"$f":"B47+D47+F47+H47","v":{"$error":"#REF!"}}]
["21% BTW op AO",{"$f":"ROUND(B47*C48,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND(D47*E48,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND(F47*G48,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND(H47*I48,2)","v":{"$error":"#REF!"}},0.21,{"$f":"B48+D48+F48+H48","v":{"$error":"#REF!"}}]
["Totaal BTW",{"$f":"SUM(B44:B48)","v":{"$error":"#REF!"}},null,{"$f":"SUM(D44:D48)","v":{"$error":"#REF!"}},null,{"$f":"SUM(F44:F48)","v":{"$error":"#REF!"}},null,{"$f":"SUM(H44:H48)","v":{"$error":"#REF!"}},null,{"$f":"B49+D49+F49+H49","v":{"$error":"#REF!"}}]
["Aankoopkosten all-in",{"$f":"B30+B29","v":{"$error":"#REF!"}},null,{"$f":"D30+D29","v":{"$error":"#REF!"}},null,{"$f":"F30+F29","v":{"$error":"#REF!"}},null,{"$f":"H30+H29","v":{"$error":"#REF!"}},null,{"$f":"J30+J29","v":{"$error":"#REF!"}}]
["bouwkost all-in",{"$f":"B49+B42","v":{"$error":"#REF!"}},null,{"$f":"D49+D42","v":{"$error":"#REF!"}},null,{"$f":"F49+F42","v":{"$error":"#REF!"}},null,{"$f":"H49+H42","v":{"$error":"#REF!"}},null,{"$f":"B51+D51+F51+H51","v":{"$error":"#REF!"}}]
[]
["PROGRAMMA ",{"$f":"'Overzicht BTA'!N3","v":"Kies de zorgvorm"}]
["Raming aanvraag subsidie",{"$f":"'Overzicht BTA'!N7","v":"Kies kostensoort"},"%",{"$f":"'Overzicht BTA'!N8","v":"Kies kostensoort"},"% ",{"$f":"'Overzicht BTA'!N9","v":"Kies kostensoort"},"% ",{"$f":"'Overzicht BTA'!N10","v":"Kies kostensoort"},"% ","Totaal","% "]
["Aankoopbedrag",{"$f":"IF(OR(B54=Bron!$B$9,B54=Bron!$B$10,B54=Bron!$B$13),'Bouwkost NB'!$AA$18,IF(B54=Bron!#REF!,'Bouwkost UITB'!$AA$16,IF(B54=Bron!$B$11,'Bouwkost VERB'!$AA$16,IF(B54=Bron!$B$12,'Bouwkost IER'!$AA$16,IF(B54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$16,IF(OR(B54=Bron!$B$15,B54=Bron!$B$16),'Bouwkost VOLT'!$AA$16,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(D54=Bron!$B$9,D54=Bron!$B$10,D54=Bron!$B$13),'Bouwkost NB'!$AA$18,IF(D54=Bron!#REF!,'Bouwkost UITB'!$AA$16,IF(D54=Bron!$B$11,'Bouwkost VERB'!$AA$16,IF(D54=Bron!$B$12,'Bouwkost IER'!$AA$16,IF(D54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$16,IF(OR(D54=Bron!$B$15,D54=Bron!$B$16),'Bouwkost VOLT'!$AA$16,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(F54=Bron!$B$9,F54=Bron!$B$10,F54=Bron!$B$13),'Bouwkost NB'!$AA$18,IF(F54=Bron!#REF!,'Bouwkost UITB'!$AA$16,IF(F54=Bron!$B$11,'Bouwkost VERB'!$AA$16,IF(F54=Bron!$B$12,'Bouwkost IER'!$AA$16,IF(F54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$16,IF(OR(F54=Bron!$B$15,F54=Bron!$B$16),'Bouwkost VOLT'!$AA$16,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(H54=Bron!$B$9,H54=Bron!$B$10,H54=Bron!$B$13),'Bouwkost NB'!$AA$18,IF(H54=Bron!#REF!,'Bouwkost UITB'!$AA$16,IF(H54=Bron!$B$11,'Bouwkost VERB'!$AA$16,IF(H54=Bron!$B$12,'Bouwkost IER'!$AA$16,IF(H54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$16,IF(OR(H54=Bron!$B$15,H54=Bron!$B$16),'Bouwkost VOLT'!$AA$16,0))))))","v":{"$error":"#REF!"}},null,{"$f":"B55+D55+F55+H55","v":{"$error":"#REF!"}}]
["Registratie- /notariskosten of BTW",{"$f":"IF(OR(B54=Bron!$B$9,B54=Bron!$B$10,B54=Bron!$B$13),'Bouwkost NB'!$AA$21,IF(B54=Bron!#REF!,'Bouwkost UITB'!$AA$19,IF(B54=Bron!$B$11,'Bouwkost VERB'!$AA$19,IF(B54=Bron!$B$12,'Bouwkost IER'!$AA$19,IF(B54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$19,IF(OR(B54=Bron!$B$15,B54=Bron!$B$16),'Bouwkost VOLT'!$AA$19,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(D54=Bron!$B$9,D54=Bron!$B$10,D54=Bron!$B$13),'Bouwkost NB'!$AA$21,IF(D54=Bron!#REF!,'Bouwkost UITB'!$AA$19,IF(D54=Bron!$B$11,'Bouwkost VERB'!$AA$19,IF(D54=Bron!$B$12,'Bouwkost IER'!$AA$19,IF(D54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$19,IF(OR(D54=Bron!$B$15,D54=Bron!$B$16),'Bouwkost VOLT'!$AA$19,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(F54=Bron!$B$9,F54=Bron!$B$10,F54=Bron!$B$13),'Bouwkost NB'!$AA$21,IF(F54=Bron!#REF!,'Bouwkost UITB'!$AA$19,IF(F54=Bron!$B$11,'Bouwkost VERB'!$AA$19,IF(F54=Bron!$B$12,'Bouwkost IER'!$AA$19,IF(F54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$19,IF(OR(F54=Bron!$B$15,F54=Bron!$B$16),'Bouwkost VOLT'!$AA$19,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(H54=Bron!$B$9,H54=Bron!$B$10,H54=Bron!$B$13),'Bouwkost NB'!$AA$21,IF(H54=Bron!#REF!,'Bouwkost UITB'!$AA$19,IF(H54=Bron!$B$11,'Bouwkost VERB'!$AA$19,IF(H54=Bron!$B$12,'Bouwkost IER'!$AA$19,IF(H54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$19,IF(OR(H54=Bron!$B$15,H54=Bron!$B$16),'Bouwkost VOLT'!$AA$19,0))))))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["voorbereidende werken (incl. afbraak)",{"$f":"IF(OR(B54=Bron!$B$9,B54=Bron!$B$10,B54=Bron!$B$13),'Bouwkost NB'!$AA$56,IF(B54=Bron!#REF!,'Bouwkost UITB'!$AA$54,IF(B54=Bron!$B$11,'Bouwkost VERB'!$AA$54,IF(B54=Bron!$B$12,'Bouwkost IER'!$AA$54,IF(B54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$54,IF(OR(B54=Bron!$B$15,B54=Bron!$B$16),'Bouwkost VOLT'!$AA$54,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(D54=Bron!$B$9,D54=Bron!$B$10,D54=Bron!$B$13),'Bouwkost NB'!$AA$56,IF(D54=Bron!#REF!,'Bouwkost UITB'!$AA$54,IF(D54=Bron!$B$11,'Bouwkost VERB'!$AA$54,IF(D54=Bron!$B$12,'Bouwkost IER'!$AA$54,IF(D54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$54,IF(OR(D54=Bron!$B$15,D54=Bron!$B$16),'Bouwkost VOLT'!$AA$54,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(F54=Bron!$B$9,F54=Bron!$B$10,F54=Bron!$B$13),'Bouwkost NB'!$AA$56,IF(F54=Bron!#REF!,'Bouwkost UITB'!$AA$54,IF(F54=Bron!$B$11,'Bouwkost VERB'!$AA$54,IF(F54=Bron!$B$12,'Bouwkost IER'!$AA$54,IF(F54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$54,IF(OR(F54=Bron!$B$15,F54=Bron!$B$16),'Bouwkost VOLT'!$AA$54,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(H54=Bron!$B$9,H54=Bron!$B$10,H54=Bron!$B$13),'Bouwkost NB'!$AA$56,IF(H54=Bron!#REF!,'Bouwkost UITB'!$AA$54,IF(H54=Bron!$B$11,'Bouwkost VERB'!$AA$54,IF(H54=Bron!$B$12,'Bouwkost IER'!$AA$54,IF(H54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$54,IF(OR(H54=Bron!$B$15,H54=Bron!$B$16),'Bouwkost VOLT'!$AA$54,0))))))","v":{"$error":"#REF!"}},null,{"$f":"B57+D57+F57+H57","v":{"$error":"#REF!"}}]
["PF1 Ruwbouw",{"$f":"IF(OR(B54=Bron!$B$9,B54=Bron!$B$10,B54=Bron!$B$13),'Bouwkost NB'!$AA$26,IF(B54=Bron!#REF!,'Bouwkost UITB'!$AA$24,IF(B54=Bron!$B$11,'Bouwkost VERB'!$AA$24,IF(B54=Bron!$B$12,'Bouwkost IER'!$AA$24,IF(B54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$24,IF(OR(B54=Bron!$B$15,B54=Bron!$B$16),'Bouwkost VOLT'!$AA$24,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($B$63=0,0,B58/$B$63)","v":{"$error":"#REF!"}},{"$f":"IF(OR(D54=Bron!$B$9,D54=Bron!$B$10,D54=Bron!$B$13),'Bouwkost NB'!$AA$26,IF(D54=Bron!#REF!,'Bouwkost UITB'!$AA$24,IF(D54=Bron!$B$11,'Bouwkost VERB'!$AA$24,IF(D54=Bron!$B$12,'Bouwkost IER'!$AA$24,IF(D54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$24,IF(OR(D54=Bron!$B$15,D54=Bron!$B$16),'Bouwkost VOLT'!$AA$24,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($D$63=0,0,D58/$D$63)","v":{"$error":"#REF!"}},{"$f":"IF(OR(F54=Bron!$B$9,F54=Bron!$B$10,F54=Bron!$B$13),'Bouwkost NB'!$AA$26,IF(F54=Bron!#REF!,'Bouwkost UITB'!$AA$24,IF(F54=Bron!$B$11,'Bouwkost VERB'!$AA$24,IF(F54=Bron!$B$12,'Bouwkost IER'!$AA$24,IF(F54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$24,IF(OR(F54=Bron!$B$15,F54=Bron!$B$16),'Bouwkost VOLT'!$AA$24,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($F$63=0,0,F58/$F$63)","v":{"$error":"#REF!"}},{"$f":"IF(OR(H54=Bron!$B$9,H54=Bron!$B$10,H54=Bron!$B$13),'Bouwkost NB'!$AA$26,IF(H54=Bron!#REF!,'Bouwkost UITB'!$AA$24,IF(H54=Bron!$B$11,'Bouwkost VERB'!$AA$24,IF(H54=Bron!$B$12,'Bouwkost IER'!$AA$24,IF(H54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$24,IF(OR(H54=Bron!$B$15,H54=Bron!$B$16),'Bouwkost VOLT'!$AA$24,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($H$63=0,0,H58/$H$63)","v":{"$error":"#REF!"}},{"$f":"B58+D58+F58+H58","v":{"$error":"#REF!"}},{"$f":"J58/J63","v":{"$error":"#REF!"}}]
["PF2 Techn. Uitrusting",{"$f":"IF(OR(B54=Bron!$B$9,B54=Bron!$B$10,B54=Bron!$B$13),'Bouwkost NB'!$AA$33,IF(B54=Bron!#REF!,'Bouwkost UITB'!$AA$31,IF(B54=Bron!$B$11,'Bouwkost VERB'!$AA$31,IF(B54=Bron!$B$12,'Bouwkost IER'!$AA$31,IF(B54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$31,IF(OR(B54=Bron!$B$15,B54=Bron!$B$16),'Bouwkost VOLT'!$AA$31,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($B$63=0,0,B59/$B$63)","v":{"$error":"#REF!"}},{"$f":"IF(OR(D54=Bron!$B$9,D54=Bron!$B$10,D54=Bron!$B$13),'Bouwkost NB'!$AA$33,IF(D54=Bron!#REF!,'Bouwkost UITB'!$AA$31,IF(D54=Bron!$B$11,'Bouwkost VERB'!$AA$31,IF(D54=Bron!$B$12,'Bouwkost IER'!$AA$31,IF(D54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$31,IF(OR(D54=Bron!$B$15,D54=Bron!$B$16),'Bouwkost VOLT'!$AA$31,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($D$63=0,0,D59/$D$63)","v":{"$error":"#REF!"}},{"$f":"IF(OR(F54=Bron!$B$9,F54=Bron!$B$10,F54=Bron!$B$13),'Bouwkost NB'!$AA$33,IF(F54=Bron!#REF!,'Bouwkost UITB'!$AA$31,IF(F54=Bron!$B$11,'Bouwkost VERB'!$AA$31,IF(F54=Bron!$B$12,'Bouwkost IER'!$AA$31,IF(F54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$31,IF(OR(F54=Bron!$B$15,F54=Bron!$B$16),'Bouwkost VOLT'!$AA$31,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($F$63=0,0,F59/$F$63)","v":{"$error":"#REF!"}},{"$f":"IF(OR(H54=Bron!$B$9,H54=Bron!$B$10,H54=Bron!$B$13),'Bouwkost NB'!$AA$33,IF(H54=Bron!#REF!,'Bouwkost UITB'!$AA$31,IF(H54=Bron!$B$11,'Bouwkost VERB'!$AA$31,IF(H54=Bron!$B$12,'Bouwkost IER'!$AA$31,IF(H54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$31,IF(OR(H54=Bron!$B$15,H54=Bron!$B$16),'Bouwkost VOLT'!$AA$31,0))))))","v":{"$error":"#REF!"}},{"$f":"IF($H$63=0,0,H59/$H$63)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"J59/J63","v":{"$error":"#REF!"}}]
["PF3 Afwerking",{"$f":"IF(OR(B54=Bron!$B$9,B54=Bron!$B$10,B54=Bron!$B$13),'Bouwkost NB'!$AA$41,IF(B54=Bron!#REF!,'Bouwkost UITB'!$AA$39,IF(B54=Bron!$B$11,'Bouwkost VERB'!$AA$39,IF(B54=Bron!$B$12,'Bouwkost IER'!$AA$39,IF(B54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$39,IF(OR(B54=Bron!$B$15,B54=Bron!$B$16),'Bouwkost VOLT'!$AA$39,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(OR(D54=Bron!$B$9,D54=Bron!$B$10,D54=Bron!$B$13),'Bouwkost NB'!$AA$41,IF(D54=Bron!#REF!,'Bouwkost UITB'!$AA$39,IF(D54=Bron!$B$11,'Bouwkost VERB'!$AA$39,IF(D54=Bron!$B$12,'Bouwkost IER'!$AA$39,IF(D54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$39,IF(OR(D54=Bron!$B$15,D54=Bron!$B$16),'Bouwkost VOLT'!$AA$39,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(OR(F54=Bron!$B$9,F54=Bron!$B$10,F54=Bron!$B$13),'Bouwkost NB'!$AA$41,IF(F54=Bron!#REF!,'Bouwkost UITB'!$AA$39,IF(F54=Bron!$B$11,'Bouwkost VERB'!$AA$39,IF(F54=Bron!$B$12,'Bouwkost IER'!$AA$39,IF(F54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$39,IF(OR(F54=Bron!$B$15,F54=Bron!$B$16),'Bouwkost VOLT'!$AA$39,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(OR(H54=Bron!$B$9,H54=Bron!$B$10,H54=Bron!$B$13),'Bouwkost NB'!$AA$41,IF(H54=Bron!#REF!,'Bouwkost UITB'!$AA$39,IF(H54=Bron!$B$11,'Bouwkost VERB'!$AA$39,IF(H54=Bron!$B$12,'Bouwkost IER'!$AA$39,IF(H54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$39,IF(OR(H54=Bron!$B$15,H54=Bron!$B$16),'Bouwkost VOLT'!$AA$39,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J60/J63","v":{"$error":"#REF!"}}]
["Subtotaal PF1-2-3",{"$f":"SUM(B58:B60)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(D58:D60)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(F58:F60)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(H58:H60)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J61/J63","v":{"$error":"#REF!"}}]
["PF4 Losse uitrusting en meubilering ",{"$f":"IF(OR(B54=Bron!$B$9,B54=Bron!$B$10,B54=Bron!$B$13),'Bouwkost NB'!$AA$51,IF(B54=Bron!#REF!,'Bouwkost UITB'!$AA$49,IF(B54=Bron!$B$11,'Bouwkost VERB'!$AA$49,IF(B54=Bron!$B$12,'Bouwkost IER'!$AA$49,IF(B54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$49,IF(OR(B54=Bron!$B$15,B54=Bron!$B$16),'Bouwkost VOLT'!$AA$49,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(OR(D54=Bron!$B$9,D54=Bron!$B$10,D54=Bron!$B$13),'Bouwkost NB'!$AA$51,IF(D54=Bron!#REF!,'Bouwkost UITB'!$AA$49,IF(D54=Bron!$B$11,'Bouwkost VERB'!$AA$49,IF(D54=Bron!$B$12,'Bouwkost IER'!$AA$49,IF(D54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$49,IF(OR(D54=Bron!$B$15,D54=Bron!$B$16),'Bouwkost VOLT'!$AA$49,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(OR(F54=Bron!$B$9,F54=Bron!$B$10,F54=Bron!$B$13),'Bouwkost NB'!$AA$51,IF(F54=Bron!#REF!,'Bouwkost UITB'!$AA$49,IF(F54=Bron!$B$11,'Bouwkost VERB'!$AA$49,IF(F54=Bron!$B$12,'Bouwkost IER'!$AA$49,IF(F54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$49,IF(OR(F54=Bron!$B$15,F54=Bron!$B$16),'Bouwkost VOLT'!$AA$49,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(OR(H54=Bron!$B$9,H54=Bron!$B$10,H54=Bron!$B$13),'Bouwkost NB'!$AA$51,IF(H54=Bron!#REF!,'Bouwkost UITB'!$AA$49,IF(H54=Bron!$B$11,'Bouwkost VERB'!$AA$49,IF(H54=Bron!$B$12,'Bouwkost IER'!$AA$49,IF(H54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$49,IF(OR(H54=Bron!$B$15,H54=Bron!$B$16),'Bouwkost VOLT'!$AA$49,0))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"J62/J63","v":{"$error":"#REF!"}}]
["Totaal",{"$f":"B61+B62","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"D61+D62","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"F61+F62","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"H61+H62","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(K58:K60)+K62","v":{"$error":"#REF!"}}]
["kunstwerk",{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!P$47/'Overzicht project_gewijzigd'!E28)),0)","v":0},null,{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!P$48/'Overzicht project_gewijzigd'!E28)),0)","v":0},null,{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!P$49/'Overzicht project_gewijzigd'!E28)),0)","v":0},null,{"$f":"IFERROR(IF('Overzicht project'!$E$66=0,0,$B$81*('Overzicht BTA'!P$50/'Overzicht project_gewijzigd'!E28)),0)","v":0},null,{"$f":"IF('Overzicht project'!$E$66=0,0,kunst!$M$11*('Overzicht BTA'!P67/'Overzicht project'!$E$66))","v":0}]
["omgevingswerken",{"$f":"IF(OR(B54=Bron!$B$9,B54=Bron!$B$10,B54=Bron!$B$13),'Bouwkost NB'!$AA$53,IF(B54=Bron!#REF!,'Bouwkost UITB'!$AA$51,IF(B54=Bron!$B$11,'Bouwkost VERB'!$AA$51,IF(B54=Bron!$B$12,'Bouwkost IER'!$AA$51,IF(B54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$51,IF(OR(B54=Bron!$B$15,B54=Bron!$B$16),'Bouwkost VOLT'!$AA$51,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(D54=Bron!$B$9,D54=Bron!$B$10,D54=Bron!$B$13),'Bouwkost NB'!$AA$53,IF(D54=Bron!#REF!,'Bouwkost UITB'!$AA$51,IF(D54=Bron!$B$11,'Bouwkost VERB'!$AA$51,IF(D54=Bron!$B$12,'Bouwkost IER'!$AA$51,IF(D54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$51,IF(OR(D54=Bron!$B$15,D54=Bron!$B$16),'Bouwkost VOLT'!$AA$51,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(F54=Bron!$B$9,F54=Bron!$B$10,F54=Bron!$B$13),'Bouwkost NB'!$AA$53,IF(F54=Bron!#REF!,'Bouwkost UITB'!$AA$51,IF(F54=Bron!$B$11,'Bouwkost VERB'!$AA$51,IF(F54=Bron!$B$12,'Bouwkost IER'!$AA$51,IF(F54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$51,IF(OR(F54=Bron!$B$15,F54=Bron!$B$16),'Bouwkost VOLT'!$AA$51,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(H54=Bron!$B$9,H54=Bron!$B$10,H54=Bron!$B$13),'Bouwkost NB'!$AA$53,IF(H54=Bron!#REF!,'Bouwkost UITB'!$AA$51,IF(H54=Bron!$B$11,'Bouwkost VERB'!$AA$51,IF(H54=Bron!$B$12,'Bouwkost IER'!$AA$51,IF(H54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$51,IF(OR(H54=Bron!$B$15,H54=Bron!$B$16),'Bouwkost VOLT'!$AA$51,0))))))","v":{"$error":"#REF!"}},null,{"$f":"B65+D65+F65+H65","v":{"$error":"#REF!"}}]
["ondergrondse parking ",{"$f":"IF(OR(B54=Bron!$B$9,B54=Bron!$B$10,B54=Bron!$B$13),'Bouwkost NB'!$AA$58,IF(B54=Bron!#REF!,'Bouwkost UITB'!$AA$56,IF(B54=Bron!$B$11,'Bouwkost VERB'!$AA$56,IF(B54=Bron!$B$12,'Bouwkost IER'!$AA$56,IF(B54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$56,IF(OR(B54=Bron!$B$15,B54=Bron!$B$16),'Bouwkost VOLT'!$AA$56,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(D54=Bron!$B$9,D54=Bron!$B$10,D54=Bron!$B$13),'Bouwkost NB'!$AA$58,IF(D54=Bron!#REF!,'Bouwkost UITB'!$AA$56,IF(D54=Bron!$B$11,'Bouwkost VERB'!$AA$56,IF(D54=Bron!$B$12,'Bouwkost IER'!$AA$56,IF(D54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$56,IF(OR(D54=Bron!$B$15,D54=Bron!$B$16),'Bouwkost VOLT'!$AA$56,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(F54=Bron!$B$9,F54=Bron!$B$10,F54=Bron!$B$13),'Bouwkost NB'!$AA$58,IF(F54=Bron!#REF!,'Bouwkost UITB'!$AA$56,IF(F54=Bron!$B$11,'Bouwkost VERB'!$AA$56,IF(F54=Bron!$B$12,'Bouwkost IER'!$AA$56,IF(F54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$56,IF(OR(F54=Bron!$B$15,F54=Bron!$B$16),'Bouwkost VOLT'!$AA$56,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(H54=Bron!$B$9,H54=Bron!$B$10,H54=Bron!$B$13),'Bouwkost NB'!$AA$58,IF(H54=Bron!#REF!,'Bouwkost UITB'!$AA$56,IF(H54=Bron!$B$11,'Bouwkost VERB'!$AA$56,IF(H54=Bron!$B$12,'Bouwkost IER'!$AA$56,IF(H54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$56,IF(OR(H54=Bron!$B$15,H54=Bron!$B$16),'Bouwkost VOLT'!$AA$56,0))))))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["totaal bouwwerken",{"$f":"B57+B61+B65+B66","v":{"$error":"#REF!"}},null,{"$f":"D57+D61+D65+D66","v":{"$error":"#REF!"}},null,{"$f":"F57+F61+F65+F66","v":{"$error":"#REF!"}},null,{"$f":"H57+H61+H65+H66","v":{"$error":"#REF!"}},null,{"$f":"B67+D67+F67+H67","v":{"$error":"#REF!"}}]
["algemeen totaal",{"$f":"B67+B62+B64","v":{"$error":"#REF!"}},null,{"$f":"D67+D62+D64","v":{"$error":"#REF!"}},null,{"$f":"F67+F62+F64","v":{"$error":"#REF!"}},null,{"$f":"H67+H62+H64","v":{"$error":"#REF!"}},null,{"$f":"B68+D68+F68+H68","v":{"$error":"#REF!"}}]
["alle bedragen zonder BTW en AO"]
["BTW op gebouw",{"$f":"IF(OR(B54=Bron!$B$10),ROUND(('uitgebreide raming'!B57+'uitgebreide raming'!B61+'uitgebreide raming'!B66)*'Overzicht BTA'!$O$53*('Overzicht BTA'!$P$53/('Overzicht BTA'!$P$53+'Overzicht BTA'!$R$53))+('uitgebreide raming'!B57+'uitgebreide raming'!B61+'uitgebreide raming'!B66)*'Overzicht BTA'!$K$53*('Overzicht BTA'!$R$53/('Overzicht BTA'!$P$53+'Overzicht BTA'!$R$53)),2),IF(Bron!$B$56='uitgebreide raming'!B54,ROUND(('uitgebreide raming'!B57+'uitgebreide raming'!B61+'uitgebreide raming'!B66)*'Overzicht BTA'!$O$59*('Overzicht BTA'!$P$59/('Overzicht BTA'!$P$59+'Overzicht BTA'!$R$59))+('uitgebreide raming'!B57+'uitgebreide raming'!B61+'uitgebreide raming'!B66)*'Overzicht BTA'!$Q$59*('Overzicht BTA'!$R$59/('Overzicht BTA'!$P$59+'Overzicht BTA'!$R$59)),2),ROUND((B57+B61+B66)*C70,2)))","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(B54,'Overzicht BTA'!$N$53:$N$59,0)),VLOOKUP(B54,'Overzicht BTA'!$N$53:$O$59,2,FALSE),0.21)","v":0.21},{"$f":"IF(OR(D54=Bron!$B$10),ROUND(('uitgebreide raming'!D57+'uitgebreide raming'!D61+'uitgebreide raming'!D66)*'Overzicht BTA'!$O$53*('Overzicht BTA'!$P$53/('Overzicht BTA'!$P$53+'Overzicht BTA'!$R$53))+('uitgebreide raming'!D57+'uitgebreide raming'!D61+'uitgebreide raming'!D66)*'Overzicht BTA'!$K$53*('Overzicht BTA'!$R$53/('Overzicht BTA'!$P$53+'Overzicht BTA'!$R$53)),2),IF(Bron!$B$56='uitgebreide raming'!D54,ROUND(('uitgebreide raming'!D57+'uitgebreide raming'!D61+'uitgebreide raming'!D66)*'Overzicht BTA'!$O$59*('Overzicht BTA'!$P$59/('Overzicht BTA'!$P$59+'Overzicht BTA'!$R$59))+('uitgebreide raming'!D57+'uitgebreide raming'!D61+'uitgebreide raming'!D66)*'Overzicht BTA'!$Q$59*('Overzicht BTA'!$R$59/('Overzicht BTA'!$P$59+'Overzicht BTA'!$R$59)),2),ROUND((D57+D61+D66)*E70,2)))","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(D54,'Overzicht BTA'!$N$53:$N$59,0)),VLOOKUP(D54,'Overzicht BTA'!$N$53:$O$59,2,FALSE),0.21)","v":0.21},{"$f":"IF(OR(F54=Bron!$B$10),ROUND(('uitgebreide raming'!F57+'uitgebreide raming'!F61+'uitgebreide raming'!F66)*'Overzicht BTA'!$O$53*('Overzicht BTA'!$P$53/('Overzicht BTA'!$P$53+'Overzicht BTA'!$R$53))+('uitgebreide raming'!F57+'uitgebreide raming'!F61+'uitgebreide raming'!F66)*'Overzicht BTA'!$K$53*('Overzicht BTA'!$R$53/('Overzicht BTA'!$P$53+'Overzicht BTA'!$R$53)),2),IF(Bron!$B$56='uitgebreide raming'!F54,ROUND(('uitgebreide raming'!F57+'uitgebreide raming'!F61+'uitgebreide raming'!F66)*'Overzicht BTA'!$O$59*('Overzicht BTA'!$P$59/('Overzicht BTA'!$P$59+'Overzicht BTA'!$R$59))+('uitgebreide raming'!F57+'uitgebreide raming'!F61+'uitgebreide raming'!F66)*'Overzicht BTA'!$Q$59*('Overzicht BTA'!$R$59/('Overzicht BTA'!$P$59+'Overzicht BTA'!$R$59)),2),ROUND((F57+F61+F66)*G70,2)))","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(F54,'Overzicht BTA'!$N$53:$N$59,0)),VLOOKUP(F54,'Overzicht BTA'!$N$53:$O$59,2,FALSE),0.21)","v":0.21},{"$f":"IF(OR(H54=Bron!$B$10),ROUND(('uitgebreide raming'!H57+'uitgebreide raming'!H61+'uitgebreide raming'!H66)*'Overzicht BTA'!$O$53*('Overzicht BTA'!$P$53/('Overzicht BTA'!$P$53+'Overzicht BTA'!$R$53))+('uitgebreide raming'!H57+'uitgebreide raming'!H61+'uitgebreide raming'!H66)*'Overzicht BTA'!$K$53*('Overzicht BTA'!$R$53/('Overzicht BTA'!$P$53+'Overzicht BTA'!$R$53)),2),IF(Bron!$B$56='uitgebreide raming'!H54,ROUND(('uitgebreide raming'!H57+'uitgebreide raming'!H61+'uitgebreide raming'!H66)*'Overzicht BTA'!$O$59*('Overzicht BTA'!$P$59/('Overzicht BTA'!$P$59+'Overzicht BTA'!$R$59))+('uitgebreide raming'!H57+'uitgebreide raming'!H61+'uitgebreide raming'!H66)*'Overzicht BTA'!$Q$59*('Overzicht BTA'!$R$59/('Overzicht BTA'!$P$59+'Overzicht BTA'!$R$59)),2),ROUND((H57+H61+H66)*I70,2)))","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(H54,'Overzicht BTA'!$N$53:$N$59,0)),VLOOKUP(H54,'Overzicht BTA'!$N$53:$O$59,2,FALSE),0.21)","v":0.21},{"$f":"B70+D70+F70+H70","v":{"$error":"#REF!"}}]
["BTW op kunst",{"$f":"ROUND(B64*C71,2)","v":0},0.06,{"$f":"ROUND(D64*E71,2)","v":0},0.06,{"$f":"ROUND(F64*G71,2)","v":0},0.06,{"$f":"ROUND(H64*I71,2)","v":0},0.06,{"$f":"B71+D71+F71+H71","v":0}]
["BTW op roerend en omgevingswerken",{"$f":"ROUND((B62+B65)*C72,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND((D62+D65)*E72,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND((F62+F65)*G72,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND((H62+H65)*I72,2)","v":{"$error":"#REF!"}},0.21,{"$f":"B72+D72+F72+H72","v":{"$error":"#REF!"}}]
["AO op bouwwerken",{"$f":"IF(OR(B54=Bron!$B$9,B54=Bron!$B$10,B54=Bron!$B$13),'Bouwkost NB'!$AA$64,IF(B54=Bron!#REF!,'Bouwkost UITB'!$AA$62,IF(B54=Bron!$B$11,'Bouwkost VERB'!$AA$62,IF(B54=Bron!$B$12,'Bouwkost IER'!$AA$62,IF(B54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$62,IF(OR(B54=Bron!$B$15,B54=Bron!$B$16),'Bouwkost VOLT'!$AA$62,0))))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(B73/(B68-B64-B62),0)","v":0},{"$f":"IF(OR(D54=Bron!$B$9,D54=Bron!$B$10,D54=Bron!$B$13),'Bouwkost NB'!$AA$64,IF(D54=Bron!#REF!,'Bouwkost UITB'!$AA$62,IF(D54=Bron!$B$11,'Bouwkost VERB'!$AA$62,IF(D54=Bron!$B$12,'Bouwkost IER'!$AA$62,IF(D54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$62,IF(OR(D54=Bron!$B$15,D54=Bron!$B$16),'Bouwkost VOLT'!$AA$62,0))))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(D73/(D68-D64-D62),0)","v":0},{"$f":"IF(OR(F54=Bron!$B$9,F54=Bron!$B$10,F54=Bron!$B$13),'Bouwkost NB'!$AA$64,IF(F54=Bron!#REF!,'Bouwkost UITB'!$AA$62,IF(F54=Bron!$B$11,'Bouwkost VERB'!$AA$62,IF(F54=Bron!$B$12,'Bouwkost IER'!$AA$62,IF(F54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$62,IF(OR(F54=Bron!$B$15,F54=Bron!$B$16),'Bouwkost VOLT'!$AA$62,0))))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(F73/(F68-F64-F62),0)","v":0},{"$f":"IF(OR(H54=Bron!$B$9,H54=Bron!$B$10,H54=Bron!$B$13),'Bouwkost NB'!$AA$64,IF(H54=Bron!#REF!,'Bouwkost UITB'!$AA$62,IF(H54=Bron!$B$11,'Bouwkost VERB'!$AA$62,IF(H54=Bron!$B$12,'Bouwkost IER'!$AA$62,IF(H54=Bron!$B$14,'Bouwkost AK+VERB'!$AA$62,IF(OR(H54=Bron!$B$15,H54=Bron!$B$16),'Bouwkost VOLT'!$AA$62,0))))))","v":{"$error":"#REF!"}},{"$f":"IFERROR(H73/(H68-H64-H62),0)","v":0},{"$f":"B73+D73+F73+H73","v":{"$error":"#REF!"}}]
["21% BTW op AO",{"$f":"ROUND(B73*C74,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND(D73*E74,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND(F73*G74,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND(H73*I74,2)","v":{"$error":"#REF!"}},0.21,{"$f":"B74+D74+F74+H74","v":{"$error":"#REF!"}}]
["Totaal BTW",{"$f":"SUM(B70:B74)","v":{"$error":"#REF!"}},null,{"$f":"SUM(D70:D74)","v":{"$error":"#REF!"}},null,{"$f":"SUM(F70:F74)","v":{"$error":"#REF!"}},null,{"$f":"SUM(H70:H74)","v":{"$error":"#REF!"}},null,{"$f":"B75+D75+F75+H75","v":{"$error":"#REF!"}}]
["Aankoopkosten all-in",{"$f":"B56+B55","v":{"$error":"#REF!"}},null,{"$f":"D56+D55","v":{"$error":"#REF!"}},null,{"$f":"F56+F55","v":{"$error":"#REF!"}},null,{"$f":"H56+H55","v":{"$error":"#REF!"}},null,{"$f":"J56+J55","v":{"$error":"#REF!"}}]
["bouwkost all-in",{"$f":"B75+B68","v":{"$error":"#REF!"}},null,{"$f":"D75+D68","v":{"$error":"#REF!"}},null,{"$f":"F75+F68","v":{"$error":"#REF!"}},null,{"$f":"H75+H68","v":{"$error":"#REF!"}},null,{"$f":"B77+D77+F77+H77","v":{"$error":"#REF!"}}]
[]
["Totaal project (alle zorgvormen)"]
["AO op bouwwerken",{"$f":"J73+J47+J21","v":{"$error":"#REF!"}}]
["Totaal kunstwerk excl. BTW",{"$f":"J64+J38+J12","v":0}]
["Totaal kunstwerk incl. BTW",{"$f":"J71+J64+J45+J38+J19+J12","v":0}]
["Bouwkost excl. BTW",{"$f":"J67+J41+J15","v":{"$error":"#REF!"}}]
["Totaal BTW",{"$f":"J75+J49+J23","v":{"$error":"#REF!"}}]
["Aankoopkosten all-in",{"$f":"J76+J50+J24","v":{"$error":"#REF!"}}]
["Bouwkost all-in",{"$f":"J77+J51+J25","v":{"$error":"#REF!"}}]

{"sheet":"kunst","index":8,"n_rows":11,"n_cols":15,"rows_kept":11,"cut":false,"hidden":false,"merged":[[1,0,1,9],[1,11,1,20]]}
["MODULE BEREKENING KUNSTWERK ",null,null,null,null,null,null,null,null,null,null,"MODULE BEREKENING KUNSTWERK "]
["Initiële berekening",null,null,null,null,null,null,null,null,null,null,"Wijziging belofte"]
[]
["TOTAAL PF1-3",{"$f":"'uitgebreide raming'!J9+'uitgebreide raming'!J35+'uitgebreide raming'!J61","v":0},"(link)",null,null,null,null,null,null,null,null,"TOTAAL PF1-3",{"$f":"'uitgebreide raming_gewijzigd'!J9+'uitgebreide raming_gewijzigd'!J35+'uitgebreide raming_gewijzigd'!J61","v":{"$error":"#REF!"}},"(link)"]
[]
["1e schijf",{"$f":"IF(B4<=500000,0,1.5%*MIN(1000000,B4))","v":0},"1,5%","1,5% voor schijf vanaf 500.000 of lager dan of gelijk aan 1.000.000 EUR ",null,null,null,null,null,null,null,"1e schijf",{"$f":"IF(M4<=500000,0,1.5%*MIN(1000000,M4))","v":{"$error":"#REF!"}},"1,5%","1,5% voor schijf vanaf 500.000 of lager dan of gelijk aan 1.000.000 EUR "]
["2e schijf",{"$f":"1%*(MIN(3000000-1000000,MAX(B4-1000000,0)))","v":0},"1%","1 % voor schijf > 1.000.000 EUR en < 3.000.000 EUR",null,null,null,null,null,null,null,"2e schijf",{"$f":"1%*(MIN(3000000-1000000,MAX(M4-1000000,0)))","v":{"$error":"#REF!"}},"1%","1 % voor schijf > 1.000.000 EUR en < 3.000.000 EUR"]
["3e schijf",{"$f":"0.5%*MIN(100000000-3000000,MAX(B4-3000000,0))","v":0},"0,5%","0,5 % voor schijf > 3.000.000 EUR en < 100.000.000 EUR",null,null,null,null,null,null,null,"3e schijf",{"$f":"0.5%*MIN(100000000-3000000,MAX(M4-3000000,0))","v":{"$error":"#REF!"}},"0,5%","0,5 % voor schijf > 3.000.000 EUR en < 100.000.000 EUR"]
["4e schijf",{"$f":"0.25%*MAX(B4-100000000,0)","v":0},"0,25%","0,25 % voor schijf > 100.000.000 EUR",null,null,null,null,null,null,null,"4e schijf",{"$f":"0.25%*MAX(M4-100000000,0)","v":{"$error":"#REF!"}},"0,25%","0,25 % voor schijf > 100.000.000 EUR"]
[]
["TOTAAL:",{"$f":"ROUND(B6+B7+B8+B9,2)","v":0},"waarde kunstwerk",null,null,null,null,null,null,null,null,"TOTAAL:",{"$f":"ROUND(M6+M7+M8+M9,2)","v":{"$error":"#REF!"}},"waarde kunstwerk"]

{"sheet":"Handleiding BTA","index":9,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Stappenplan gebruik Excel"]

{"sheet":"BJB","index":10,"n_rows":44,"n_cols":12,"rows_kept":44,"cut":false,"hidden":true,"merged":[[43,3,43,6],[8,4,8,6],[32,4,32,6],[42,4,42,5],[21,4,21,6],[36,4,36,6],[40,4,40,6],[31,4,31,6],[26,4,26,6],[22,2,22,7],[27,2,27,7]]}
[]
[null,"Sector","Type","aantal modules","punten","x 0,16 VTE","x m²","totaal",null,"Wijziging belofte - aantal modules","Wijzing belofte - totaal"]
[null,"Opgroeien","Verblijf -12j (V-)",0,"nvt","nvt",65,{"$f":"+G3*D3","v":0},null,{"$f":"D3","v":0},{"$f":"G3*J3","v":0}]
[null,"Opgroeien","Verblijf 0 - 18j (V)",0,"nvt ","nvt",65,0,null,{"$f":"D4","v":0},0]
[null,"Opgroeien","Verblijf +12j (V+)",0,"nvt","nvt",65,0,null,0,0]
[null,"Opgroeien","Verblijf in een CIG",0,"nvt","nvt",65,0,null,0,0]
[null,"Opgroeien","Kleinschalige wooneenheden",0,"nvt","nvt",65,0,null,0,0]
[null,"Opgroeien","Dagbegeleiding (D)",0,"nvt","nvt",45,0,null,0,0]
[null,null,null,null,"Subtotaal",null,null,{"$f":"SUM(H3:H8)","v":0},"M²","Subtotaal",{"$f":"SUM(K3:K8)","v":0},"M²"]
[null,"Opgroeien","Contextbegeleiding basis (CB)",0,1,0.16,20,{"$f":"D10*E10*F10*G10","v":0},null,{"$f":"D10","v":0},{"$f":"G10*F10*E10*J10","v":0}]
[null,"Opgroeien","Contextbegeleiding kortdurend krachtgericht",0,1,0.16,20,0,null,{"$f":"D11","v":0},0]
[null,"Opgroeien","Contextbegeleiding midden (CM)",0,2,0.16,20,0,null,0,0]
[null,"Opgroeien","Contextbegeleiding kortdurend intensief (CH)",0,3,0.16,20,0,null,0,0]
[null,"Opgroeien","Contextbegeleiding delictgericht",0,3,0.16,20,0,null,0,0]
[null,"Opgroeien","Contextbegeleiding i.f.v. crisis",0,0.75,0.16,20,0,null,{"$f":"D15","v":0},0]
[null,"Opgroeien","CB autonoom wonen basis (CB AW B)",0,1,0.16,20,0,null,{"$f":"D16","v":0},0]
[null,"Opgroeien","CB autonoom wonen midden (CB AW M)",0,2,0.16,20,0,null,0,0]
[null,"Opgroeien","Ondersteunende begeleiding (O)",0,5,0.16,20,0,null,0,0]
[null,"Opgroeien","Naadloze flexibele trajecten (NAFT)",0,0.3,0.16,20,0,null,0,0]
[null,"Opgroeien","Diagnostiek",0,4.5,0.16,20,0,null,0,0]
[null,"Opgroeien","Behandeling met diagnostiek",0,3.5,0.16,20,0,null,0,0]
[null,null,null,null,"Subtotaal",null,null,{"$f":"SUM(H10:H21)","v":0},"M²","Subtotaal",{"$f":"SUM(K10:K21)","v":0}]
[null,"Opgroeien","Verblijf in een voorziening van categorie 8 (GES)"]
[null,"Opgroeien","Verblijf",0,"nvt","nvt",65,{"$f":"+G24*D24","v":0},null,{"$f":"D24","v":0},{"$f":"J24*G24","v":0}]
[null,"Opgroeien","Ondersteunende begeleiding (O)",0,5,0.16,20,{"$f":"D25*E25*F25*G25","v":0},null,0,{"$f":"G25*F25*E25*J25","v":0}]
[null,"Opgroeien","Contextbegeleiding kortdurend intensief (CH)",0,3,0.16,20,0,null,0,0]
[null,null,null,{"$f":"SUM(D24:D26)","v":0},"Subtotaal",null,null,{"$f":"SUM(H24:H26)","v":0},"M²","Subtotaal",{"$f":"SUM(K24:K26)","v":0},{"$f":"SUM(J24:J26)","v":0}]
[null,"Opgroeien","Beveiligend verblijf"]
[null,"Opgroeien","Verblijf",0,"nvt","nvt",65,{"$f":"+G29*D29","v":0},null,{"$f":"D29","v":0},{"$f":"J29*G29","v":0}]
[null,"Opgroeien","Ondersteunende begeleiding (O)",0,5,0.16,20,{"$f":"D30*E30*F30*G30","v":0},null,0,{"$f":"G30*F30*E30*J30","v":0}]
[null,"Opgroeien","Contextbegeleiding kortdurend intensief (CH)",0,3,0.16,20,{"$f":"D31*E31*F31*G31","v":0},null,{"$f":"D31","v":0},{"$f":"G31*F31*E31*J31","v":0}]
[null,null,null,{"$f":"SUM(D29:D31)","v":0},"Subtotaal",null,null,{"$f":"SUM(H29:H31)","v":0},null,"Subtotaal",{"$f":"SUM(K29:K31)","v":0},{"$f":"SUM(J29:J31)","v":0}]
[null,null,null,null,"Algemeen totaal",null,null,{"$f":"H32+H27+H22+H9","v":0},"M²",null,{"$f":"K32+K27+K22+K9","v":0},"M²"]
[]
[null,"Sector","Type","aantal punten","pt/VTE","aantal VTE","x  m²","totaal",null,null,"Wijzing belofte"]
[null,"Opgroeien","Herstelgerichte en constructieve afhandeling (HCA)",0,105,{"$f":"ROUND(D36/E36,2)","v":0},20,{"$f":"F36*G36","v":0},null,{"$f":"D36","v":0},{"$f":"G36*F36*E36*J36","v":0}]
[null,null,null,null,"Algemeen totaal",null,null,{"$f":"H36","v":0},"M²",null,{"$f":"K36","v":0},"M²"]
[]
[null,"Sector","Type","aantal MDO","VTE/MDO","aantal VTE","x  m²","totaal",null,null,"Wijzing belofte"]
[null,"Opgroeien","COS",0,0.02,{"$f":"ROUND(D40*E40,2)","v":0},65,{"$f":"F40*G40","v":0},null,{"$f":"D40","v":0},{"$f":"G40*F40*E40*J40","v":0}]
[null,null,null,{"$f":"SUM(D3:D40)","v":0},"Algemeen totaal",null,null,{"$f":"H40","v":0},"M²",{"$f":"J40+J36+J31+J30+J29+J26+J25+J24+J21+J20+J19+J18+J17+J16+J15+J14+J13+J12+J11+J10+J8+J6+J5+J4+J3","v":0},{"$f":"K40","v":0},"M²"]
[]
[null,null,null,null,"Totaal",null,null,{"$f":"H41+H37+H33","v":0},"M²",null,{"$f":"K41+K37+K33","v":0},"M²"]
[null,null,null,"Totaal zonder beveiligd verblijf en GES",null,null,null,{"$f":"H43-H32-H27","v":0},"M²",null,{"$f":"K43-K27-K32","v":0},"M²"]

{"sheet":"CAW","index":11,"n_rows":5,"n_cols":11,"rows_kept":5,"cut":false,"hidden":true,"merged":[[1,3,1,4],[4,3,4,4]]}
[]
[null,"Autonoom centrum voor algemeen welzijnswerk (CAW)","Aantal plaatsen - VTE","m²/plaats/VTE",null,"x 2,68 VTE","Totaal",null,"Wijziging belofte plaatsen - VTE","Wijzing belofte"]
[null,"Begeleiding",0,{"$f":"VLOOKUP('Capaciteiten & forfaits'!$B$64,'Capaciteiten & forfaits'!$B:$C,2,FALSE)","v":50},"VTE",2.68,{"$f":"F3*D3*C3","v":0},null,{"$f":"C3","v":0},{"$f":"F3*D3*I3","v":0}]
[null,"Verblijf",0,{"$f":"VLOOKUP('Capaciteiten & forfaits'!$B$65,'Capaciteiten & forfaits'!$B:$C,2,FALSE)","v":25},"Plaats",{"$f":"\"/\"","v":"/"},{"$f":"D4*C4","v":0},null,{"$f":"C4","v":0},{"$f":"D4*I4","v":0}]
[null,"Totale erkenning",{"$f":"SUM(C3:C4)","v":0},"Algemeen totaal",null,null,{"$f":"SUM(G3:G4)","v":0},"M²",{"$f":"SUM(I3:I4)","v":0},{"$f":"J4+J3","v":0},"M²"]

{"sheet":"Gezinnen met kinderen","index":12,"n_rows":19,"n_cols":12,"rows_kept":19,"cut":false,"hidden":true,"merged":[[1,5,1,6],[18,5,18,6]]}
[]
[null,"Centrum voor kinderzorg en gezinsondersteuning (CKG)","Aantal begeleidingen/gezinnen/ plaatsen","Aantal gezinnen/begeleidingen/trainingen per module","x VTE/module","m²/plaats/VTE",null,"Totaal",null,"Wijziging belofte Aantal plaatsen /gezinnen/begeleidingen","Wijziging belofte"]
[null,"Residentiële opvang waarvoor met subsidie van Opgroeien"]
[null,"Zeer korte residentiële opvang",0,null,null,50,"plaats",{"$f":"F4*C4","v":0},null,{"$f":"C4","v":0},{"$f":"J4*F4","v":0}]
[null,"Lange residentiële opvang",0,null,null,50,"plaats",{"$f":"F5*C5","v":0},null,{"$f":"C5","v":0},{"$f":"J5*F5","v":0}]
[null,"Crisisopvang",0,null,null,50,"plaats",0,null,{"$f":"C6","v":0},0]
[null,"Ambulante opvangplaats",0,null,null,30,"plaats",0,null,{"$f":"C7","v":0},0]
[null,"Mobiele begeleiding"]
[null,"Kort licht mobiele pedagogische begeleiding voor kinderen en ouders",0,18,0.76,20,"VTE",{"$f":"(C9/D9)*E9*F9","v":0},null,{"$f":"C9","v":0},{"$f":"(J9/D9)*F9*E9","v":0}]
[null,"Lang licht mobiele pedagogische begeleiding voor kinderen en hun gezin",0,9,1.49,20,"VTE",{"$f":"(C10/D10)*E10*F10","v":0},null,{"$f":"C10","v":0},{"$f":"(J10/D10)*F10*E10","v":0}]
[null,"Kort intens mobiele pedagogische begeleiding voor kinderen en hun gezin",0,6,0.76300000000000001,20,"VTE",0,null,{"$f":"C11","v":0},0]
[null,"Middellang intens mobiele pedagogische begeleiding voor kinderen en hun gezin",0,6,1.48,20,"VTE",0,null,{"$f":"C12","v":0},0]
[null,"Ambulante pedagogische training in groepsverband"]
[null,"Ambulante pedagogische training van ouders samen met kinderen in groepsverband",0,16,3.97,30,"VTE",{"$f":"(C14/D14)*E14*F14","v":0},null,{"$f":"C14","v":0},{"$f":"(J14/D14)*F14*E14","v":0}]
[null,"Andere type ambulante training"]
[null,"Ambulante pedagogische training van ouders in groepsverband",0,3,0.36499999999999999,15,"VTE",{"$f":"(C16/D16)*E16*F16","v":0},null,{"$f":"C16","v":0},{"$f":"(J16/D16)*F16*E16","v":0}]
[null,"Ambulante pedagogische training van ouders individueel",0,6,0.78749999999999998,15,"VTE",{"$f":"(C17/D17)*E17*F17","v":0},null,{"$f":"C17","v":0},{"$f":"(J17/D17)*F17*E17","v":0}]
[null,"Training van ouders en van kinderen in groepsverband",0,2,1.66,15,"VTE",{"$f":"(C18/D18)*E18*F18","v":0},null,{"$f":"C18","v":0},{"$f":"(J18/D18)*F18*E18","v":0}]
[null,"Totale erkenning",{"$f":"SUM(C3:C18)","v":0},null,null,"Algemeen totaal",null,{"$f":"SUM(H3:H18)","v":0},"M²",{"$f":"SUM(J3:J18)","v":0},{"$f":"SUM(K3:K18)","v":0},"M²"]

{"sheet":"PH","index":13,"n_rows":11,"n_cols":10,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Sector","Type","aantal modules","m²/ plaats of VTE of bed","totaal",null,"Wijziging belofte aantal modules","Wijziging belofte"]
[null,null,"PH - verblijf en/of revalidatie"]
[null,"VAPH","Internaat voor minderjarigen",0,65,{"$f":"E4*D4","v":0},null,{"$f":"D4","v":0},{"$f":"H4*E4","v":0}]
[null,"VAPH","Semi-internaat - Schoolgaande",0,45,{"$f":"IF(AND(D4=0,D6=0),E5*D5,0)","v":0},null,{"$f":"D5","v":0},{"$f":"H5*E5","v":0}]
[null,"VAPH","Semi-internaat - niet-schoolgaande",0,45,{"$f":"E6*D6","v":0},null,0,0]
[null,"VAPH","Tehuis voor kortverblijf",0,65,{"$f":"E7*D7","v":0},null,0,0]
[null,"VAPH","Revalidatie",0,75,{"$f":"E8*D8","v":0},null,0,0]
[null,"VAPH","Units voor geïnterneerde (GES - PH)",0,65,0,null,0,0]
[null,"VAPH","Observatiecentrum",0,65,0,null,0,0]
[null,null,"Totaal aantal modules",{"$f":"SUM(D4:D10)","v":0},"Algemeen totaal",{"$f":"SUM(F4:F10)","v":0},"M²",{"$f":"SUM(H4:H10)","v":0},{"$f":"SUM(I4:I10)","v":0},"M²"]

{"sheet":"Preventieve en ambulante","index":14,"n_rows":6,"n_cols":11,"rows_kept":6,"cut":false,"hidden":true,"merged":[[1,3,1,4],[5,3,5,5]]}
[]
[null,"Preventieve en ambulante gezondheidszorg (PAG)","Aantal plaatsen - VTE","m²/plaats/VTE",null,"x 1,64 VTE","Totaal",null,"Wijziging belofte Aantal plaatsen - VTE","Wijziging belofte"]
[null,"Centrum voor geestelijke gezondheidszorg",0,50,"VTE",1.64,{"$f":"F3*D3*C3","v":0},null,{"$f":"C3","v":0},{"$f":"I3*F3*D3","v":0}]
[null,"Aanloopadressen inzake beschut wonen: >= 15 plaatsen",0,50,"15 plaatsen","/",{"$f":"IF(C4>15,D4,0)","v":0},null,{"$f":"C4","v":0},{"$f":"I4*D4","v":0}]
[null,"Aanloopadressen inzake beschut wonen: >= 25 plaatsen",0,2,"extra plaats",{"$f":"\"/\"","v":"/"},{"$f":"IF(D4+(C5-25)*2<400,D4+(C5-25)*2,400)","v":0},null,{"$f":"C5","v":0},{"$f":"I5*D5","v":0}]
[null,"Totale erkenning",{"$f":"SUM(C3:C5)","v":0},"Algemeen totaal",null,null,{"$f":"SUM(G3:G5)","v":0},"M²",{"$f":"SUM(I3:I5)","v":0},{"$f":"SUM(J3:J5)","v":0},"M²"]

{"sheet":"NB 21%","index":15,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":true,"merged":[[0,7,0,9],[40,7,40,9],[39,0,39,16],[19,0,19,16],[20,7,20,9]]}
["Zorgvorm",{"$f":"'Overzicht BTA'!$C$3","v":"Algemeen ziekenhuis"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!$H$3","v":"Kies de zorgvorm"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!$N$3","v":"Kies de zorgvorm"}]
["Nieuwbouw  BTW 21%",null,null,null,null,null,"Nieuwbouw  BTW 21%",null,null,null,null,null,"Nieuwbouw  BTW 21%"]
["subs. opp (m²)","basisbedrag","index","subsidiebedrag","/m²",null,"subs. opp (m²)","basisbedrag","index","subsidiebedrag","/m²",null,"subs. opp (m²)","basisbedrag","index","subsidiebedrag","/m²"]
[{"$f":"IF('Overzicht BTA'!D14=0,0,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$B$7:$B$10,0)=1,'Overzicht BTA'!$D$7,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$B$7:$B$10,0)=2,'Overzicht BTA'!$D$8,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$B$7:$B$10,0)=3,'Overzicht BTA'!$D$9,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$B$7:$B$10,0)=4,'Overzicht BTA'!$D$10,0)))))","v":0},{"$f":"VLOOKUP(B1,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},{"$f":"ROUND(A4*B4*C4,2)","v":0},{"$f":"B4*C4*1","v":0},null,{"$f":"IF('Overzicht BTA'!J14=0,0,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$H$7:$H$10,0)=1,'Overzicht BTA'!$J$7,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$H$7:$H$10,0)=2,'Overzicht BTA'!$J$8,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$H$7:$H$10,0)=3,'Overzicht BTA'!$J$9,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$H$7:$H$10,0)=4,'Overzicht BTA'!$J$10,0)))))","v":0},{"$f":"VLOOKUP(H1,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$I$36","v":2.0148000000000001},{"$f":"ROUND(G4*H4*I4,2)","v":0},{"$f":"H4*I4*1","v":0},null,{"$f":"IF('Overzicht BTA'!P14=0,0,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$N$7:$N$10,0)=1,'Overzicht BTA'!$P$7,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$N$7:$N$10,0)=2,'Overzicht BTA'!$P$8,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$N$7:$N$10,0)=3,'Overzicht BTA'!$P$9,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$N$7:$N$10,0)=4,'Overzicht BTA'!$P$10,0)))))","v":0},{"$f":"VLOOKUP(N1,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$O$36","v":2.0148000000000001},{"$f":"ROUND(M4*N4*O4,2)","v":0},{"$f":"N4*O4*1","v":0}]
["Algemene Onkosten (A.O.)",null,0.1,{"$f":"ROUND(D4*C5,2)","v":0},null,null,"Algemene Onkosten (A.O.)",null,0.1,{"$f":"ROUND(J4*I5,2)","v":0},null,null,"Algemene Onkosten (A.O.)",null,0.1,{"$f":"ROUND(P4*O5,2)","v":0}]
["BTW","op nieuwbouw",0.21,{"$f":"ROUND(D4*C6,2)","v":0},null,null,"BTW","op nieuwbouw",0.21,{"$f":"ROUND(J4*I6,2)","v":0},null,null,"BTW","op nieuwbouw",0.21,{"$f":"ROUND(P4*O6,2)","v":0}]
["BTW","op A.O. ",0.21,{"$f":"ROUND(D5*C7,2)","v":0},null,null,"BTW","op A.O. ",0.21,{"$f":"ROUND(J5*I7,2)","v":0},null,null,"BTW","op A.O. ",0.21,{"$f":"ROUND(P5*O7,2)","v":0}]
["Totaal ",null,null,{"$f":"SUM(D4:D7)","v":0},{"$f":"E4*1.1*1.21","v":0},null,"Totaal ",null,null,{"$f":"SUM(J4:J7)","v":0},{"$f":"K4*1.1*1.21","v":0},null,"Totaal ",null,null,{"$f":"SUM(P4:P7)","v":0},{"$f":"Q4*1.1*1.21","v":0}]
[]
["Berekend Bouwplafond excl. BTW",{"$f":"D4","v":0},"10/6",{"$f":"ROUND(D4*10/6,2)","v":0},{"$f":"E4*10/6","v":0},null,"Berekend Bouwplafond excl. BTW",{"$f":"J4","v":0},"10/6",{"$f":"J4*10/6","v":0},{"$f":"K4*10/6","v":0},null,"Berekend Bouwplafond excl. BTW",{"$f":"P4","v":0},"10/6",{"$f":"P4*10/6","v":0},{"$f":"Q4*10/6","v":0}]
[]
["Samenvatting raming ",null,null,null,null,null,"Samenvatting raming ",null,null,null,null,null,"Samenvatting raming "]
["PF1 Ruwbouw",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B$6,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D$6,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F$6,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H$6,0))))","v":{"$error":"#N/A"}},{"$f":"B13/B18","v":{"$error":"#N/A"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!$B$32,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!$D$32,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!$F$32,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H32,0))))","v":{"$error":"#N/A"}},{"$f":"H13/H18","v":{"$error":"#N/A"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B58,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D58,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F58,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H58,0))))","v":{"$error":"#N/A"}},{"$f":"N13/N18","v":{"$error":"#N/A"}}]
["PF2 Techn. Uitrusting",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B$7,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D$7,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F$7,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H$7,0))))","v":{"$error":"#N/A"}},{"$f":"B14/B18","v":{"$error":"#N/A"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B33,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D33,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F33,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H33,0))))","v":{"$error":"#N/A"}},{"$f":"H14/H18","v":{"$error":"#N/A"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B59,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D59,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F59,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H59,0))))","v":{"$error":"#N/A"}},{"$f":"N14/N18","v":{"$error":"#N/A"}}]
["PF3 Afwerking",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B$8,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D$8,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F$8,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H$8,0))))","v":{"$error":"#N/A"}},{"$f":"B15/B18","v":{"$error":"#N/A"}},null,null,null,"PF3 Afwerking",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B34,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D34,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F34,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H34,0))))","v":{"$error":"#N/A"}},{"$f":"H15/H18","v":{"$error":"#N/A"}},null,null,null,"PF3 Afwerking",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B60,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D60,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F60,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H60,0))))","v":{"$error":"#N/A"}},{"$f":"N15/N18","v":{"$error":"#N/A"}}]
["Subtotaal PF1-2-3",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B$9,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D$9,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F$9,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H$9,0))))","v":{"$error":"#N/A"}},{"$f":"B16/B18","v":{"$error":"#N/A"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B35,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D35,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F35,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H35,0))))","v":{"$error":"#N/A"}},{"$f":"H16/H18","v":{"$error":"#N/A"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B61,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D61,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F61,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H61,0))))","v":{"$error":"#N/A"}},{"$f":"N16/N18","v":{"$error":"#N/A"}}]
["PF4 Losse uitrusting en meubilering ",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B$10,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D$10,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F$10,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H$10,0))))","v":{"$error":"#N/A"}},{"$f":"B17/B18","v":{"$error":"#N/A"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B36,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D36,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F36,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H36,0))))","v":{"$error":"#N/A"}},{"$f":"H17/H18","v":{"$error":"#N/A"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B62,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D62,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F62,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H62,0))))","v":{"$error":"#N/A"}},{"$f":"N17/N18","v":{"$error":"#N/A"}}]
["Totaal",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B$11,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D$11,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F$11,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H$11,0))))","v":{"$error":"#N/A"}},{"$f":"B18/B18","v":{"$error":"#N/A"}},null,null,null,"Totaal",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B37,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D37,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F37,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H37,0))))","v":{"$error":"#N/A"}},{"$f":"H18/H18","v":{"$error":"#N/A"}},null,null,null,"Totaal",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B63,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D63,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F63,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H63,0))))","v":{"$error":"#N/A"}},{"$f":"N18/N18","v":{"$error":"#N/A"}}]
[]
["Wijziging belofte"]
["Zorgvorm",{"$f":"'Overzicht BTA'!$C$3","v":"Algemeen ziekenhuis"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!$H$3","v":"Kies de zorgvorm"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!$N$3","v":"Kies de zorgvorm"}]
["Nieuwbouw  BTW 21%",null,null,null,null,null,"Nieuwbouw  BTW 21%",null,null,null,null,null,"Nieuwbouw  BTW 21%"]
["subs. opp (m²)","basisbedrag","index","subsidiebedrag","/m²",null,"subs. opp (m²)","basisbedrag","index","subsidiebedrag","/m²",null,"subs. opp (m²)","basisbedrag","index","subsidiebedrag","/m²"]
[{"$f":"IF('Overzicht BTA'!D54=0,0,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$B$47:$B$50,0)=1,'Overzicht BTA'!$D$47,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$B$47:$B$50,0)=2,'Overzicht BTA'!$D$48,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$B$47:$B$50,0)=3,'Overzicht BTA'!$D$49,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$B$47:$B$50,0)=4,'Overzicht BTA'!$D$50,0)))))","v":0},{"$f":"VLOOKUP(B21,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},{"$f":"ROUND(A24*B24*C24,2)","v":0},{"$f":"B24*C24*1","v":0},null,{"$f":"IF('Overzicht BTA'!J54=0,0,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$H$47:$H$50,0)=1,'Overzicht BTA'!$J$47,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$H$47:$H$50,0)=2,'Overzicht BTA'!$J$48,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$H$47:$H$50,0)=3,'Overzicht BTA'!$J$49,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$H$47:$H$50,0)=4,'Overzicht BTA'!$J$50,0)))))","v":0},{"$f":"VLOOKUP(H21,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$I$37","v":2.0148000000000001},{"$f":"G24*H24*I24","v":0},{"$f":"H24*I24*1","v":0},null,{"$f":"IF('Overzicht BTA'!P54=0,0,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$N$47:$N$50,0)=1,'Overzicht BTA'!$P$47,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$N$47:$N$50,0)=2,'Overzicht BTA'!$P$48,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$N$47:$N$50,0)=3,'Overzicht BTA'!$P$49,IF(MATCH(Bron!$B$9,'Overzicht BTA'!$N$47:$N$50,0)=4,'Overzicht BTA'!$P$50,0)))))","v":0},{"$f":"VLOOKUP(N21,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$O$38","v":2.0148000000000001},{"$f":"M24*N24*O24","v":0},{"$f":"N24*O24*1","v":0}]
["Algemene Onkosten (A.O.)",null,0.1,{"$f":"ROUND(D24*C25,2)","v":0},null,null,"Algemene Onkosten (A.O.)",null,0.1,{"$f":"J24*I25","v":0},null,null,"Algemene Onkosten (A.O.)",null,0.1,{"$f":"P24*O25","v":0}]
["BTW","op nieuwbouw",0.21,{"$f":"ROUND(D24*C26,2)","v":0},null,null,"BTW","op nieuwbouw",0.21,{"$f":"J24*I26","v":0},null,null,"BTW","op nieuwbouw",0.21,{"$f":"P24*O26","v":0}]
["BTW","op A.O. ",0.21,{"$f":"ROUND(D25*C27,2)","v":0},null,null,"BTW","op A.O. ",0.21,{"$f":"J25*I27","v":0},null,null,"BTW","op A.O. ",0.21,{"$f":"P25*O27","v":0}]
["Totaal ",null,null,{"$f":"SUM(D24:D27)","v":0},{"$f":"E24*1.1*1.21","v":0},null,"Totaal ",null,null,{"$f":"SUM(J24:J27)","v":0},{"$f":"K24*1.1*1.21","v":0},null,"Totaal ",null,null,{"$f":"SUM(P24:P27)","v":0},{"$f":"Q24*1.1*1.21","v":0}]
[]
["Berekend Bouwplafond excl. BTW",{"$f":"D24","v":0},"10/6",{"$f":"D24*10/6","v":0},{"$f":"E24*10/6","v":0},null,"Berekend Bouwplafond excl. BTW",{"$f":"J24","v":0},"10/6",{"$f":"J24*10/6","v":0},{"$f":"K24*10/6","v":0},null,"Berekend Bouwplafond excl. BTW",{"$f":"P24","v":0},"10/6",{"$f":"P24*10/6","v":0},{"$f":"Q24*10/6","v":0}]
[]
["Samenvatting raming ",null,null,null,null,null,"Samenvatting raming ",null,null,null,null,null,"Samenvatting raming "]
["PF1 Ruwbouw",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!B6,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!D6,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!F6,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!H6,0))))","v":{"$error":"#N/A"}},{"$f":"B33/B38","v":{"$error":"#N/A"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B32,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D32,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F32,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H32,0))))","v":{"$error":"#N/A"}},{"$f":"H33/H38","v":{"$error":"#N/A"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming'!B58,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D58,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F58,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H58,0))))","v":{"$error":"#N/A"}},{"$f":"N33/N38","v":{"$error":"#N/A"}}]
["PF2 Techn. Uitrusting",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!B7,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!D7,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!F7,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!H7,0))))","v":{"$error":"#N/A"}},{"$f":"B34/B38","v":{"$error":"#N/A"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B33,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D33,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F33,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H33,0))))","v":{"$error":"#N/A"}},{"$f":"H34/H38","v":{"$error":"#N/A"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming'!B59,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D59,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F59,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H59,0))))","v":{"$error":"#N/A"}},{"$f":"N34/N38","v":{"$error":"#N/A"}}]
["PF3 Afwerking",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!B8,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!D8,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!F8,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!H8,0))))","v":{"$error":"#N/A"}},{"$f":"B35/B38","v":{"$error":"#N/A"}},null,null,null,"PF3 Afwerking",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B34,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D34,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F34,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H34,0))))","v":{"$error":"#N/A"}},{"$f":"H35/H38","v":{"$error":"#N/A"}},null,null,null,"PF3 Afwerking",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming'!B60,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D60,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F60,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H60,0))))","v":{"$error":"#N/A"}},{"$f":"N35/N38","v":{"$error":"#N/A"}}]
["Subtotaal PF1-2-3",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!B9,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!D9,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!F9,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!H9,0))))","v":{"$error":"#N/A"}},{"$f":"B36/B38","v":{"$error":"#N/A"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B35,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D35,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F35,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H35,0))))","v":{"$error":"#N/A"}},{"$f":"H36/H38","v":{"$error":"#N/A"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming'!B61,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D61,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F61,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H61,0))))","v":{"$error":"#N/A"}},{"$f":"N36/N38","v":{"$error":"#N/A"}}]
["PF4 Losse uitrusting en meubilering ",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!B10,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!D10,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!F10,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!H10,0))))","v":{"$error":"#N/A"}},{"$f":"B37/B38","v":{"$error":"#N/A"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B36,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D36,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F36,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H36,0))))","v":{"$error":"#N/A"}},{"$f":"H37/H38","v":{"$error":"#N/A"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming'!B62,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D62,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F62,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H62,0))))","v":{"$error":"#N/A"}},{"$f":"N37/N38","v":{"$error":"#N/A"}}]
["Totaal",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!B11,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!D11,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!F11,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!H11,0))))","v":{"$error":"#N/A"}},{"$f":"B38/B38","v":{"$error":"#N/A"}},null,null,null,"Totaal",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B37,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D37,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F37,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H37,0))))","v":{"$error":"#N/A"}},{"$f":"H38/H38","v":{"$error":"#N/A"}},null,null,null,"Totaal",{"$f":"IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming'!B63,IF(MATCH(Bron!$B$9,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D63,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F63,IF(MATCH(Bron!$B$9,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H63,0))))","v":{"$error":"#N/A"}},{"$f":"N38/N38","v":{"$error":"#N/A"}}]
[]
["Indexatie bevel van aanvang"]
["Zorgvorm",{"$f":"'Overzicht BTA'!$C$3","v":"Algemeen ziekenhuis"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!$H$3","v":"Kies de zorgvorm"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!$N$3","v":"Kies de zorgvorm"}]
["Nieuwbouw  BTW 21%",null,null,null,null,null,"Nieuwbouw  BTW 21%",null,null,null,null,null,"Nieuwbouw  BTW 21%"]
["subs. opp (m²)","basisbedrag","index","subsidiebedrag","/m²",null,"subs. opp (m²)","basisbedrag","index","subsidiebedrag","/m²",null,"subs. opp (m²)","basisbedrag","index","subsidiebedrag","/m²"]
[{"$f":"A24","v":0},{"$f":"VLOOKUP(B41,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},{"$f":"ROUND(A44*B44*C44,2)","v":0},{"$f":"B44*C44*1","v":0},null,{"$f":"G24","v":0},{"$f":"VLOOKUP(H41,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$I$38","v":2.0148000000000001},{"$f":"ROUND(G44*H44*I44,2)","v":0},{"$f":"H44*I44*1","v":0},null,{"$f":"M24","v":0},{"$f":"VLOOKUP(N41,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$O$38","v":2.0148000000000001},{"$f":"ROUND(M44*N44*O44,2)","v":0},{"$f":"N44*O44*1","v":0}]
["Algemene Onkosten (A.O.)",null,0.1,{"$f":"ROUND(D44*C45,2)","v":0},null,null,"Algemene Onkosten (A.O.)",null,0.1,{"$f":"ROUND(J44*I45,2)","v":0},null,null,"Algemene Onkosten (A.O.)",null,0.1,{"$f":"ROUND(P44*O45,2)","v":0}]
["BTW","op nieuwbouw",0.21,{"$f":"ROUND(D44*C46,2)","v":0},null,null,"BTW","op nieuwbouw",0.21,{"$f":"ROUND(J44*I46,2)","v":0},null,null,"BTW","op nieuwbouw",0.21,{"$f":"ROUND(P44*O46,2)","v":0}]
["BTW","op A.O. ",0.21,{"$f":"ROUND(D45*C47,2)","v":0},null,null,"BTW","op A.O. ",0.21,{"$f":"ROUND(J45*I47,2)","v":0},null,null,"BTW","op A.O. ",0.21,{"$f":"ROUND(P45*O47,2)","v":0}]
["Totaal ",null,null,{"$f":"SUM(D44:D47)","v":0},{"$f":"E44*1.1*1.21","v":0},null,"Totaal ",null,null,{"$f":"SUM(J44:J47)","v":0},{"$f":"K44*1.1*1.21","v":0},null,"Totaal ",null,null,{"$f":"SUM(P44:P47)","v":0},{"$f":"Q44*1.1*1.21","v":0}]
[]
["Berekend Bouwplafond excl. BTW",{"$f":"D44","v":0},"10/6",{"$f":"D44*10/6","v":0},{"$f":"E44*10/6","v":0},null,"Berekend Bouwplafond excl. BTW",{"$f":"J44","v":0},"10/6",{"$f":"J44*10/6","v":0},{"$f":"K44*10/6","v":0},null,"Berekend Bouwplafond excl. BTW",{"$f":"P44","v":0},"10/6",{"$f":"P44*10/6","v":0},{"$f":"Q44*10/6","v":0}]

{"sheet":"NB 6-12-21%","index":16,"n_rows":80,"n_cols":17,"rows_kept":80,"cut":false,"hidden":true,"merged":[[59,0,59,16],[79,0,79,1],[79,6,79,7],[79,12,79,13],[19,0,19,1],[19,6,19,7],[19,12,19,13],[49,0,49,1],[49,6,49,7],[49,12,49,13],[29,0,29,16]]}
["zorgvorm",{"$f":"'Overzicht BTA'!C3","v":"Algemeen ziekenhuis"},null,null,null,null,"zorgvorm",{"$f":"'Overzicht BTA'!H3","v":"Kies de zorgvorm"},null,null,null,null,"zorgvorm",{"$f":"'Overzicht BTA'!N3","v":"Kies de zorgvorm"}]
["Nieuwbouw 6-12-21%",null,null,null,null,null,"Nieuwbouw 6-12-21%",null,null,null,null,null,"Nieuwbouw 6-12-21%"]
["subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"IF(ISNUMBER(MATCH(A2,'Overzicht BTA'!B7:B10,0)),MIN(VLOOKUP('Overzicht BTA'!B13,'Overzicht BTA'!B7:D10,3,FALSE),'Overzicht BTA'!D13),0)","v":0},{"$f":"VLOOKUP(B1,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},null,{"$f":"ROUND(A4*B4*C4,2)","v":0},null,{"$f":"IF(ISNUMBER(MATCH(G2,'Overzicht BTA'!H7:H10,0)),MIN(VLOOKUP('Overzicht BTA'!H13,'Overzicht BTA'!H7:J10,3,FALSE),'Overzicht BTA'!J13),0)","v":0},{"$f":"VLOOKUP(H1,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$I$36","v":2.0148000000000001},null,{"$f":"ROUND(G4*H4*I4,2)","v":0},null,{"$f":"IF(ISNUMBER(MATCH(M2,'Overzicht BTA'!N7:N10,0)),MIN(VLOOKUP('Overzicht BTA'!N13,'Overzicht BTA'!N7:P10,3,FALSE),'Overzicht BTA'!P13),0)","v":0},{"$f":"VLOOKUP(N1,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$O$36","v":2.0148000000000001},null,{"$f":"ROUND(M4*N4*O4,2)","v":0}]
["Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(E4*C5,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(K4*I5,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(Q4*O5,2)","v":0}]
["BTW","op werken",{"$f":"'Overzicht BTA'!C13","v":0},{"$f":"IFERROR(C26,0)","v":0},{"$f":"ROUND(E4*C6*D6,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!I13","v":0},{"$f":"IFERROR(I26,0)","v":0},{"$f":"ROUND(K4*I6*J6,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!O13","v":0},{"$f":"IFERROR(O26,0)","v":0},{"$f":"ROUND(Q4*O6*P6,2)","v":0}]
["BTW ","op uitrusting",0.21,{"$f":"IFERROR(C27,0)","v":0},{"$f":"ROUND(E4*C7*D7,2)","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"IFERROR(I27,0)","v":0},{"$f":"ROUND(K4*I7*J7,2)","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"IFERROR(O27,0)","v":0},{"$f":"ROUND(Q4*O7*P7,2)","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E5*C8,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K5*I8,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q5*O8,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E4:E8)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K4:K8)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q4:Q8)","v":0}]
["Nieuwbouw 6-12-21%",null,null,null,null,null,"Nieuwbouw 6-12-21%",null,null,null,null,null,"Nieuwbouw 6-12-21%"]
["subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"MAX(VLOOKUP('Overzicht BTA'!B13,'Overzicht BTA'!B7:D10,3)-A4,0)","v":0},{"$f":"VLOOKUP(B1,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"C4","v":2.0148000000000001},null,{"$f":"ROUND(A12*B12*C12,2)","v":0},null,{"$f":"MAX(VLOOKUP('Overzicht BTA'!H13,'Overzicht BTA'!H7:J10,3)-G4,0)","v":0},{"$f":"VLOOKUP(H1,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"I4","v":2.0148000000000001},null,{"$f":"ROUND(G12*H12*I12,2)","v":0},null,{"$f":"MAX(VLOOKUP('Overzicht BTA'!N13,'Overzicht BTA'!N7:P10,3)-M4,0)","v":0},{"$f":"VLOOKUP(N1,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"O4","v":2.0148000000000001},null,{"$f":"ROUND(M12*N12*O12,2)","v":0}]
["Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(E12*C13,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(K12*I13,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(Q12*O13,2)","v":0}]
["BTW","op werken",{"$f":"'Overzicht BTA'!E13","v":0},{"$f":"IFERROR(C26,0)","v":0},{"$f":"ROUND(E12*C14*D14,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!K19","v":0},{"$f":"IFERROR(I26,0)","v":0},{"$f":"ROUND(K12*I14*J14,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!Q19","v":0},{"$f":"IFERROR(O26,0)","v":0},{"$f":"ROUND(Q12*O14*P14,2)","v":0}]
["BTW ","op uitrusting",0.21,{"$f":"IFERROR(C27,0)","v":0},{"$f":"ROUND(E12*C15*D15,2)","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"IFERROR(I27,0)","v":0},{"$f":"ROUND(K12*I15*J15,2)","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"IFERROR(O27,0)","v":0},{"$f":"ROUND(Q12*O15*P15,2)","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E13*C16,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K13*I16,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q13*O16,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E12:E16)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K12:K16)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q12:Q16)","v":0}]
["Algemeen Totaal",null,null,null,{"$f":"E17+E9","v":0},null,"Algemeen Totaal",null,null,null,{"$f":"K9+K17","v":0},null,"Algemeen Totaal",null,null,null,{"$f":"Q9+Q17","v":0}]
[]
["Berekend Bouwplafond excl. BTW ",null,{"$f":"E4+E12","v":0},"10/6",{"$f":"C20*10/6","v":0},null,"Berekend Bouwplafond excl. BTW ",null,{"$f":"K4+K12","v":0},"10/6",{"$f":"I20*10/6","v":0},null,"Berekend Bouwplafond excl. BTW ",null,{"$f":"Q4+Q12","v":0},"10/6",{"$f":"O20*10/6","v":0}]
[]
["Samenvatting raming ",null,null,null,null,null,"Samenvatting raming ",null,null,null,null,null,"Samenvatting raming "]
["PF1 Ruwbouw",{"$f":"IF('Overzicht BTA'!$D$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B6,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D6,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F6,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H6,0)))))","v":0},{"$f":"B23/B28","v":{"$error":"#DIV/0!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF('Overzicht BTA'!$J$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B32,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D32,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F32,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H32,0)))))","v":0},{"$f":"H23/H28","v":{"$error":"#DIV/0!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF('Overzicht BTA'!$P$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B58,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D58,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F58,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H58,0)))))","v":0},{"$f":"N23/N28","v":{"$error":"#DIV/0!"}}]
["PF2 Techn. Uitrusting",{"$f":"IF('Overzicht BTA'!$D$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B7,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D7,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F7,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H7,0)))))","v":0},{"$f":"B24/B28","v":{"$error":"#DIV/0!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF('Overzicht BTA'!$J$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B33,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D33,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F33,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H33,0)))))","v":0},{"$f":"H24/H28","v":{"$error":"#DIV/0!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF('Overzicht BTA'!$P$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B59,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D59,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F59,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H59,0)))))","v":0},{"$f":"N24/N28","v":{"$error":"#DIV/0!"}}]
["PF3 Afwerking",{"$f":"IF('Overzicht BTA'!$D$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B8,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D8,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F8,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H8,0)))))","v":0},{"$f":"B25/B28","v":{"$error":"#DIV/0!"}},null,null,null,"PF3 Afwerking",{"$f":"IF('Overzicht BTA'!$J$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B34,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D34,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F34,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H34,0)))))","v":0},{"$f":"H25/H28","v":{"$error":"#DIV/0!"}},null,null,null,"PF3 Afwerking",{"$f":"IF('Overzicht BTA'!$P$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B60,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D60,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F60,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H60,0)))))","v":0},{"$f":"N25/N28","v":{"$error":"#DIV/0!"}}]
["Subtotaal PF1-2-3",{"$f":"IF('Overzicht BTA'!$D$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B9,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D9,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F9,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H9,0)))))","v":0},{"$f":"B26/B28","v":{"$error":"#DIV/0!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"IF('Overzicht BTA'!$J$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B35,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D35,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F35,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H35,0)))))","v":0},{"$f":"H26/H28","v":{"$error":"#DIV/0!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"IF('Overzicht BTA'!$P$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B61,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D61,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F61,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H61,0)))))","v":0},{"$f":"N26/N28","v":{"$error":"#DIV/0!"}}]
["PF4 Losse uitrusting en meubilering ",{"$f":"IF('Overzicht BTA'!$D$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B10,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D10,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F10,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H10,0)))))","v":0},{"$f":"B27/B28","v":{"$error":"#DIV/0!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF('Overzicht BTA'!$J$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B36,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D36,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F36,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H36,0)))))","v":0},{"$f":"H27/H28","v":{"$error":"#DIV/0!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF('Overzicht BTA'!$P$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B62,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D62,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F62,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H62,0)))))","v":0},{"$f":"N27/N28","v":{"$error":"#DIV/0!"}}]
["Totaal",{"$f":"IF('Overzicht BTA'!$D$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B11,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D11,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F11,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H11,0)))))","v":0},{"$f":"B28/B28","v":{"$error":"#DIV/0!"}},null,null,null,"Totaal",{"$f":"IF('Overzicht BTA'!$J$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B37,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D37,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F37,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H37,0)))))","v":0},{"$f":"H28/H28","v":{"$error":"#DIV/0!"}},null,null,null,"Totaal",{"$f":"IF('Overzicht BTA'!$P$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B63,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D63,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F63,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H63,0)))))","v":0},{"$f":"N28/N28","v":{"$error":"#DIV/0!"}}]
[]
["Wijziging belofte"]
["zorgvorm",{"$f":"B1","v":"Algemeen ziekenhuis"},null,null,null,null,"zorgvorm",{"$f":"H1","v":"Kies de zorgvorm"},null,null,null,null,"zorgvorm",{"$f":"N1","v":"Kies de zorgvorm"}]
["Nieuwbouw 6-12-21%",null,null,null,null,null,"Nieuwbouw 6-12-21%",null,null,null,null,null,"Nieuwbouw 6-12-21%"]
["subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"IF(ISNUMBER(MATCH(A32,'Overzicht BTA'!B47:B50,0)),MIN(VLOOKUP('Overzicht BTA'!B53,'Overzicht BTA'!B47:D50,3,FALSE),'Overzicht BTA'!D53),0)","v":0},{"$f":"VLOOKUP(B31,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},null,{"$f":"ROUND(A34*B34*C34,2)","v":0},null,{"$f":"IF(ISNUMBER(MATCH(G32,'Overzicht BTA'!H47:H50,0)),MIN(VLOOKUP('Overzicht BTA'!H53,'Overzicht BTA'!H47:J50,3,FALSE),'Overzicht BTA'!J53),0)","v":0},{"$f":"VLOOKUP(H31,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$I$37","v":2.0148000000000001},null,{"$f":"ROUND(G34*H34*I34,2)","v":0},null,{"$f":"IF(ISNUMBER(MATCH(M32,'Overzicht BTA'!N47:N50,0)),MIN(VLOOKUP('Overzicht BTA'!N53,'Overzicht BTA'!N47:P50,3,FALSE),'Overzicht BTA'!P53),0)","v":0},{"$f":"VLOOKUP(N31,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$O$37","v":2.0148000000000001},null,{"$f":"ROUND(M34*N34*O34,2)","v":0}]
["Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(E34*C35,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(K34*I35,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(Q34*O35,2)","v":0}]
["BTW","op werken",{"$f":"'Overzicht BTA'!C53","v":0},{"$f":"IFERROR(C56,0)","v":0},{"$f":"ROUND(E34*C36*D36,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!I53","v":0},{"$f":"IFERROR(I56,0)","v":0},{"$f":"ROUND(K34*I36*J36,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!O53","v":0},{"$f":"IFERROR(O56,0)","v":0},{"$f":"ROUND(Q34*O36*P36,2)","v":0}]
["BTW ","op uitrusting",0.21,{"$f":"IFERROR(C57,0)","v":0},{"$f":"ROUND(E34*C37*D37,2)","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"IFERROR(I57,0)","v":0},{"$f":"ROUND(K34*I37*J37,2)","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"IFERROR(O57,0)","v":0},{"$f":"ROUND(Q34*O37*P37,2)","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E35*C38,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K35*I38,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q35*O38,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E34:E38)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K34:K38)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q34:Q38)","v":0}]
["Nieuwbouw 6-12-21%",null,null,null,null,null,"Nieuwbouw 6-12-21%",null,null,null,null,null,"Nieuwbouw 6-12-21%"]
["subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"MAX(VLOOKUP('Overzicht BTA'!B53,'Overzicht BTA'!B47:D50,3)-A34,0)","v":0},{"$f":"VLOOKUP(B31,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$O$37","v":2.0148000000000001},null,{"$f":"ROUND(A42*B42*C42,2)","v":0},null,{"$f":"MAX(VLOOKUP('Overzicht BTA'!H53,'Overzicht BTA'!H47:J50,3)-G34,0)","v":0},{"$f":"VLOOKUP(H31,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$O$37","v":2.0148000000000001},null,{"$f":"ROUND(G42*H42*I42,2)","v":0},null,{"$f":"MAX(VLOOKUP('Overzicht BTA'!N53,'Overzicht BTA'!N47:P50,3)-M34,0)","v":0},{"$f":"VLOOKUP(N31,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$O$37","v":2.0148000000000001},null,{"$f":"ROUND(M42*N42*O42,2)","v":0}]
["Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(E42*C43,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(K42*I43,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(Q42*O43,2)","v":0}]
["BTW","op werken",{"$f":"'Overzicht BTA'!E59","v":0},{"$f":"IFERROR(C56,0)","v":0},{"$f":"ROUND(E42*C44*D44,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!K59","v":0},{"$f":"IFERROR(I56,0)","v":0},{"$f":"ROUND(K42*I44*J44,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!Q59","v":0},{"$f":"IFERROR(O56,0)","v":0},{"$f":"ROUND(Q42*O44*P44,2)","v":0}]
["BTW ","op uitrusting",0.21,{"$f":"IFERROR(C57,0)","v":0},{"$f":"ROUND(E42*C45*D45,2)","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"IFERROR(I57,0)","v":0},{"$f":"ROUND(K42*I45*J45,2)","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"IFERROR(O57,0)","v":0},{"$f":"ROUND(Q42*O45*P45,2)","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E43*C46,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K43*I46,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q43*O46,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E42:E46)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K42:K46)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q42:Q46)","v":0}]
["Algemeen Totaal",null,null,null,{"$f":"E47+E39","v":0},null,"Algemeen Totaal",null,null,null,{"$f":"K39+K47","v":0},null,"Algemeen Totaal",null,null,null,{"$f":"Q39+Q47","v":0}]
[]
["Berekend Bouwplafond excl. BTW ",null,{"$f":"E34+E42","v":0},"10/6",{"$f":"C50*10/6","v":0},null,"Berekend Bouwplafond excl. BTW ",null,{"$f":"K34+K42","v":0},"10/6",{"$f":"I50*10/6","v":0},null,"Berekend Bouwplafond excl. BTW ",null,{"$f":"Q34+Q42","v":0},"10/6",{"$f":"O50*10/6","v":0}]
[]
["Samenvatting raming ",null,null,null,null,null,"Samenvatting raming ",null,null,null,null,null,"Samenvatting raming "]
["PF1 Ruwbouw",{"$f":"IF('Overzicht BTA'!$D$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B6,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D6,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F6,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H6,0)))))","v":0},{"$f":"B53/B58","v":{"$error":"#DIV/0!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF('Overzicht BTA'!$J$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B32,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D32,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F32,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H32,0)))))","v":0},{"$f":"H53/H58","v":{"$error":"#DIV/0!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF('Overzicht BTA'!$P$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B58,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D58,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F58,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H58,0)))))","v":0},{"$f":"N53/N58","v":{"$error":"#DIV/0!"}}]
["PF2 Techn. Uitrusting",{"$f":"IF('Overzicht BTA'!$D$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B7,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D7,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F7,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H7,0)))))","v":0},{"$f":"B54/B58","v":{"$error":"#DIV/0!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF('Overzicht BTA'!$J$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B33,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D33,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F33,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H33,0)))))","v":0},{"$f":"H54/H58","v":{"$error":"#DIV/0!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF('Overzicht BTA'!$P$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B59,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D59,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F59,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H59,0)))))","v":0},{"$f":"N54/N58","v":{"$error":"#DIV/0!"}}]
["PF3 Afwerking",{"$f":"IF('Overzicht BTA'!$D$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B8,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D8,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F8,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H8,0)))))","v":0},{"$f":"B55/B58","v":{"$error":"#DIV/0!"}},null,null,null,"PF3 Afwerking",{"$f":"IF('Overzicht BTA'!$J$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B34,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D34,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F34,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H34,0)))))","v":0},{"$f":"H55/H58","v":{"$error":"#DIV/0!"}},null,null,null,"PF3 Afwerking",{"$f":"IF('Overzicht BTA'!$P$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B60,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D60,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F60,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H60,0)))))","v":0},{"$f":"N55/N58","v":{"$error":"#DIV/0!"}}]
["Subtotaal PF1-2-3",{"$f":"IF('Overzicht BTA'!$D$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B9,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D9,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F9,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H9,0)))))","v":0},{"$f":"B56/B58","v":{"$error":"#DIV/0!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"IF('Overzicht BTA'!$J$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B35,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D35,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F35,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H35,0)))))","v":0},{"$f":"H56/H58","v":{"$error":"#DIV/0!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"IF('Overzicht BTA'!$P$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B61,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D61,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F61,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H61,0)))))","v":0},{"$f":"N56/N58","v":{"$error":"#DIV/0!"}}]
["PF4 Losse uitrusting en meubilering ",{"$f":"IF('Overzicht BTA'!$D$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B10,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D10,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F10,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H10,0)))))","v":0},{"$f":"B57/B58","v":{"$error":"#DIV/0!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF('Overzicht BTA'!$J$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B36,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D36,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F36,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H36,0)))))","v":0},{"$f":"H57/H58","v":{"$error":"#DIV/0!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF('Overzicht BTA'!$P$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B62,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D62,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F62,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H62,0)))))","v":0},{"$f":"N57/N58","v":{"$error":"#DIV/0!"}}]
["Totaal",{"$f":"IF('Overzicht BTA'!$D$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B11,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D11,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F11,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H11,0)))))","v":0},{"$f":"B58/B58","v":{"$error":"#DIV/0!"}},null,null,null,"Totaal",{"$f":"IF('Overzicht BTA'!$J$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B37,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D37,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F37,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H37,0)))))","v":0},{"$f":"H58/H58","v":{"$error":"#DIV/0!"}},null,null,null,"Totaal",{"$f":"IF('Overzicht BTA'!$P$13=0,0,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B63,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D63,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F63,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H63,0)))))","v":0},{"$f":"N58/N58","v":{"$error":"#DIV/0!"}}]
[]
["Indexatie bevel van aanvang"]
["zorgvorm",{"$f":"B31","v":"Algemeen ziekenhuis"},null,null,null,null,"zorgvorm",{"$f":"H31","v":"Kies de zorgvorm"},null,null,null,null,"zorgvorm",{"$f":"N31","v":"Kies de zorgvorm"}]
["Nieuwbouw 6-12-21%",null,null,null,null,null,"Nieuwbouw 6-12-21%",null,null,null,null,null,"Nieuwbouw 6-12-21%"]
["subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"A34","v":0},{"$f":"VLOOKUP(B61,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},null,{"$f":"ROUND(A64*B64*C64,2)","v":0},null,{"$f":"G34","v":0},{"$f":"VLOOKUP(H61,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},null,{"$f":"ROUND(G64*H64*I64,2)","v":0},null,{"$f":"M34","v":0},{"$f":"VLOOKUP(N61,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},null,{"$f":"ROUND(M64*N64*O64,2)","v":0}]
["Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(E64*C65,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(K64*I65,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(Q64*O65,2)","v":0}]
["BTW","op werken",{"$f":"C36","v":0},{"$f":"D44","v":0},{"$f":"ROUND(E64*C66*D66,2)","v":0},null,"BTW","op werken",{"$f":"I36","v":0},{"$f":"J44","v":0},{"$f":"ROUND(K64*I66*J66,2)","v":0},null,"BTW","op werken",{"$f":"O36","v":0},{"$f":"P44","v":0},{"$f":"ROUND(Q64*O66*P66,2)","v":0}]
["BTW ","op uitrusting",0.21,{"$f":"D45","v":0},{"$f":"ROUND(E64*C67*D67,2)","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"J45","v":0},{"$f":"ROUND(K64*I67*J67,2)","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"P45","v":0},{"$f":"ROUND(Q64*O67*P67,2)","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E65*C68,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K65*I68,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q65*O68,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E64:E68)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K64:K68)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q64:Q68)","v":0}]
["Nieuwbouw 6-12-21%",null,null,null,null,null,"Nieuwbouw 6-12-21%",null,null,null,null,null,"Nieuwbouw 6-12-21%"]
["subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"A42","v":0},{"$f":"VLOOKUP(B61,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},null,{"$f":"ROUND(A72*B72*C72,2)","v":0},null,{"$f":"G42","v":0},{"$f":"VLOOKUP(H61,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},null,{"$f":"ROUND(G72*H72*I72,2)","v":0},null,{"$f":"M42","v":0},{"$f":"VLOOKUP(N61,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},null,{"$f":"ROUND(M72*N72*O72,2)","v":0}]
["Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(E72*C73,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(K72*I73,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(Q72*O73,2)","v":0}]
["BTW","op werken",{"$f":"C44","v":0},{"$f":"D66","v":0},{"$f":"ROUND(E72*C74*D74,2)","v":0},null,"BTW","op werken",{"$f":"I44","v":0},{"$f":"J66","v":0},{"$f":"ROUND(K72*I74*J74,2)","v":0},null,"BTW","op werken",{"$f":"O44","v":0},{"$f":"P66","v":0},{"$f":"ROUND(Q72*O74*P74,2)","v":0}]
["BTW ","op uitrusting",0.21,{"$f":"D67","v":0},{"$f":"ROUND(E72*C75*D75,2)","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"J67","v":0},{"$f":"ROUND(K72*I75*J75,2)","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"P67","v":0},{"$f":"ROUND(Q72*O75*P75,2)","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E73*C76,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K73*I76,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q73*O76,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E72:E76)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K72:K76)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q72:Q76)","v":0}]
["Algemeen Totaal",null,null,null,{"$f":"E77+E69","v":0},null,"Algemeen Totaal",null,null,null,{"$f":"K69+K77","v":0},null,"Algemeen Totaal",null,null,null,{"$f":"Q69+Q77","v":0}]
[]
["Berekend Bouwplafond excl. BTW ",null,{"$f":"E64+E72","v":0},"10/6",{"$f":"C80*10/6","v":0},null,"Berekend Bouwplafond excl. BTW ",null,{"$f":"K64+K72","v":0},"10/6",{"$f":"I80*10/6","v":0},null,"Berekend Bouwplafond excl. BTW ",null,{"$f":"Q64+Q72","v":0},"10/6",{"$f":"O80*10/6","v":0}]

{"sheet":"NB 21% light","index":17,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":true,"merged":[[39,0,39,16],[40,7,40,9],[40,13,40,15],[0,7,0,9],[0,13,0,15],[20,7,20,9],[20,13,20,15],[19,0,19,16]]}
["Zorgvorm",{"$f":"'Overzicht BTA'!C3","v":"Algemeen ziekenhuis"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!H3","v":"Kies de zorgvorm"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!N3","v":"Kies de zorgvorm"}]
["Nieuwbouw light 21%",null,null,null,null,null,"Nieuwbouw light 21%",null,null,null,null,null,"Nieuwbouw light 21%"]
["subs. opp (m²)","basisbedrag","index","subsidiebedrag","/m²",null,"subs. opp (m²)","basisbedrag","index","subsidiebedrag","/m²",null,"subs. opp (m²)","basisbedrag","index","subsidiebedrag","/m²"]
[{"$f":"IF(ISNUMBER(MATCH(A2,'Overzicht BTA'!B7:B10,0)),IF(MATCH(Bron!$B$15,'Overzicht BTA'!$B$7:$B$10,0)=1,'Overzicht BTA'!$D$7,IF(MATCH(Bron!$B$15,'Overzicht BTA'!$B$7:$B$10,0)=2,'Overzicht BTA'!$D$8,IF(MATCH(Bron!$B$15,'Overzicht BTA'!$B$7:$B$10,0)=3,'Overzicht BTA'!$D$9,IF(MATCH(Bron!$B$15,'Overzicht BTA'!$B$7:$B$10,0)=4,'Overzicht BTA'!$D$10,0)))),0)","v":0},{"$f":"VLOOKUP(B1,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)*0.65","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},{"$f":"ROUND(A4*B4*C4,2)","v":0},{"$f":"B4*C4*1","v":0},null,{"$f":"IF(ISNUMBER(MATCH(G2,'Overzicht BTA'!H7:H10,0)),IF(MATCH(Bron!$B$15,'Overzicht BTA'!$H$7:$H$10,0)=1,'Overzicht BTA'!$J$7,IF(MATCH(Bron!$B$15,'Overzicht BTA'!$H$7:$H$10,0)=2,'Overzicht BTA'!$J$8,IF(MATCH(Bron!$B$15,'Overzicht BTA'!$H$7:$H$10,0)=3,'Overzicht BTA'!$J$9,IF(MATCH(Bron!$B$15,'Overzicht BTA'!$H$7:$H$10,0)=4,'Overzicht BTA'!$J$10,0)))),0)","v":0},{"$f":"VLOOKUP(H1,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)*0.65","v":0},{"$f":"'Overzicht BTA'!$I$36","v":2.0148000000000001},{"$f":"ROUND(G4*H4*I4,2)","v":0},{"$f":"H4*I4*1","v":0},null,{"$f":"IF(ISNUMBER(MATCH(M2,'Overzicht BTA'!N7:N10,0)),IF('Overzicht BTA'!P14=0,0,IF(MATCH(Bron!$B$15,'Overzicht BTA'!$N$7:$N$10,0)=1,'Overzicht BTA'!$P$7,IF(MATCH(Bron!$B$15,'Overzicht BTA'!$N$7:$N$10,0)=2,'Overzicht BTA'!$P$8,IF(MATCH(Bron!$B$15,'Overzicht BTA'!$N$7:$N$10,0)=3,'Overzicht BTA'!$P$9,IF(MATCH(Bron!$B$15,'Overzicht BTA'!$N$7:$N$10,0)=4,'Overzicht BTA'!$P$10,0))))),0)","v":0},{"$f":"VLOOKUP(N1,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)*0.65","v":0},{"$f":"'Overzicht BTA'!$O$36","v":2.0148000000000001},{"$f":"ROUND(M4*N4*O4,2)","v":0},{"$f":"N4*O4*1","v":0}]
["Algemene Onkosten (A.O.)",null,0.1,{"$f":"ROUND(D4*C5,2)","v":0},null,null,"Algemene Onkosten (A.O.)",null,0.1,{"$f":"ROUND(J4*I5,2)","v":0},null,null,"Algemene Onkosten (A.O.)",null,0.1,{"$f":"ROUND(P4*O5,2)","v":0}]
["BTW","op nieuwbouw",0.21,{"$f":"ROUND(D4*C6,2)","v":0},null,null,"BTW","op nieuwbouw",0.21,{"$f":"ROUND(J4*I6,2)","v":0},null,null,"BTW","op nieuwbouw",0.21,{"$f":"ROUND(P4*O6,2)","v":0}]
["BTW","op A.O. ",0.21,{"$f":"ROUND(D5*C7,2)","v":0},null,null,"BTW","op A.O. ",0.21,{"$f":"ROUND(J5*I7,2)","v":0},null,null,"BTW","op A.O. ",0.21,{"$f":"ROUND(P5*O7,2)","v":0}]
["Totaal ",null,null,{"$f":"SUM(D4:D7)","v":0},{"$f":"E4*1.1*1.21","v":0},null,"Totaal ",null,null,{"$f":"SUM(J4:J7)","v":0},{"$f":"K4*1.1*1.21","v":0},null,"Totaal ",null,null,{"$f":"SUM(P4:P7)","v":0},{"$f":"Q4*1.1*1.21","v":0}]
[]
["Berekend Bouwplafond excl. BTW",{"$f":"D4","v":0},"10/6",{"$f":"D4*10/6","v":0},{"$f":"E4*10/6","v":0},null,"Berekend Bouwplafond excl. BTW",{"$f":"J4","v":0},"10/6",{"$f":"J4*10/6","v":0},{"$f":"K4*10/6","v":0},null,"Berekend Bouwplafond excl. BTW",{"$f":"P4","v":0},"10/6",{"$f":"P4*10/6","v":0},{"$f":"Q4*10/6","v":0}]
[]
["Samenvatting raming ",null,null,null,null,null,"Samenvatting raming ",null,null,null,null,null,"Samenvatting raming "]
["PF1 Ruwbouw",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B6,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D6,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F6,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H6,0)))),0)","v":0},{"$f":"B13/B18","v":{"$error":"#DIV/0!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B31,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D31,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F31,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H31,0)))),0)","v":0},{"$f":"H13/H18","v":{"$error":"#DIV/0!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B57,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D57,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F57,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H57,0)))),0)","v":0},{"$f":"N13/N18","v":{"$error":"#DIV/0!"}}]
["PF2 Techn. Uitrusting",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B7,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D7,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F7,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H7,0)))),0)","v":0},{"$f":"B14/B18","v":{"$error":"#DIV/0!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B32,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D32,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F32,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H32,0)))),0)","v":0},{"$f":"H14/H18","v":{"$error":"#DIV/0!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B58,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D58,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F58,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H58,0)))),0)","v":0},{"$f":"N14/N18","v":{"$error":"#DIV/0!"}}]
["PF3 Afwerking",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B8,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D8,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F8,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H8,0)))),0)","v":0},{"$f":"B15/B18","v":{"$error":"#DIV/0!"}},null,null,null,"PF3 Afwerking",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B33,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D33,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F33,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H33,0)))),0)","v":0},{"$f":"H15/H18","v":{"$error":"#DIV/0!"}},null,null,null,"PF3 Afwerking",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B59,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D59,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F59,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H59,0)))),0)","v":0},{"$f":"N15/N18","v":{"$error":"#DIV/0!"}}]
["Subtotaal PF1-2-3",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B9,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D9,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F9,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H9,0)))),0)","v":0},{"$f":"B16/B18","v":{"$error":"#DIV/0!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B34,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D34,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F34,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H34,0)))),0)","v":0},{"$f":"H16/H18","v":{"$error":"#DIV/0!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B60,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D60,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F60,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H60,0)))),0)","v":0},{"$f":"N16/N18","v":{"$error":"#DIV/0!"}}]
["PF4 Losse uitrusting en meubilering ",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B10,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D10,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F10,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H10,0)))),0)","v":0},{"$f":"B17/B18","v":{"$error":"#DIV/0!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B35,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D35,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F35,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H35,0)))),0)","v":0},{"$f":"H17/H18","v":{"$error":"#DIV/0!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B61,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D61,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F61,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H61,0)))),0)","v":0},{"$f":"N17/N18","v":{"$error":"#DIV/0!"}}]
["Totaal",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B11,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D11,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F11,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H11,0)))),0)","v":0},{"$f":"B18/B18","v":{"$error":"#DIV/0!"}},null,null,null,"Totaal",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B36,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D36,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F36,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H36,0)))),0)","v":0},{"$f":"H18/H18","v":{"$error":"#DIV/0!"}},null,null,null,"Totaal",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B62,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D62,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F62,IF(MATCH(Bron!$B$15,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H62,0)))),0)","v":0},{"$f":"N18/N18","v":{"$error":"#DIV/0!"}}]
[]
["Wijziging belofte"]
["Zorgvorm",{"$f":"B1","v":"Algemeen ziekenhuis"},null,null,null,null,"Zorgvorm",{"$f":"H1","v":"Kies de zorgvorm"},null,null,null,null,"Zorgvorm",{"$f":"N1","v":"Kies de zorgvorm"}]
["Nieuwbouw light 21%",null,null,null,null,null,"Nieuwbouw light 21%",null,null,null,null,null,"Nieuwbouw light 21%"]
["subs. opp (m²)","basisbedrag","index","subsidiebedrag","/m²",null,"subs. opp (m²)","basisbedrag","index","subsidiebedrag","/m²",null,"subs. opp (m²)","basisbedrag","index","subsidiebedrag","/m²"]
[{"$f":"IF(ISNUMBER(MATCH(A2,'Overzicht BTA'!B47:B50,0)),IF(MATCH(Bron!$B$15,'Overzicht BTA'!B47:B50,0)=1,'Overzicht BTA'!D47,IF(MATCH(Bron!$B$15,'Overzicht BTA'!B47:B50,0)=2,'Overzicht BTA'!D48,IF(MATCH(Bron!$B$15,'Overzicht BTA'!B47:B50,0)=3,'Overzicht BTA'!D49,IF(MATCH(Bron!$B$15,'Overzicht BTA'!$B$47:$B$50,0)=4,'Overzicht BTA'!D50,0)))),0)","v":0},{"$f":"VLOOKUP(B21,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)*0.65","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},{"$f":"ROUND(A24*B24*C24,2)","v":0},{"$f":"B24*C24*1","v":0},null,{"$f":"IF(ISNUMBER(MATCH(G2,'Overzicht BTA'!H47:H50,0)),IF(MATCH(Bron!$B$15,'Overzicht BTA'!H47:H50,0)=1,'Overzicht BTA'!J47,IF(MATCH(Bron!$B$15,'Overzicht BTA'!H47:H50,0)=2,'Overzicht BTA'!J48,IF(MATCH(Bron!$B$15,'Overzicht BTA'!H47:H50,0)=3,'Overzicht BTA'!J49,IF(MATCH(Bron!$B$15,'Overzicht BTA'!$B$47:$B$50,0)=4,'Overzicht BTA'!J50,0)))),0)","v":0},{"$f":"VLOOKUP(H21,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)*0.65","v":0},{"$f":"'Overzicht BTA'!$I$38","v":2.0148000000000001},{"$f":"ROUND(G24*H24*I24,2)","v":0},{"$f":"H24*I24*1","v":0},null,{"$f":"IF(ISNUMBER(MATCH(M2,'Overzicht BTA'!N47:N50,0)),IF(MATCH(Bron!$B$15,'Overzicht BTA'!N47:N50,0)=1,'Overzicht BTA'!P47,IF(MATCH(Bron!$B$15,'Overzicht BTA'!N47:N50,0)=2,'Overzicht BTA'!P48,IF(MATCH(Bron!$B$15,'Overzicht BTA'!N47:N50,0)=3,'Overzicht BTA'!P49,IF(MATCH(Bron!$B$15,'Overzicht BTA'!$B$47:$B$50,0)=4,'Overzicht BTA'!P50,0)))),0)","v":0},{"$f":"VLOOKUP(N21,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)*0.65","v":0},{"$f":"'Overzicht BTA'!$O$38","v":2.0148000000000001},{"$f":"ROUND(M24*N24*O24,2)","v":0},{"$f":"N24*O24*1","v":0}]
["Algemene Onkosten (A.O.)",null,0.1,{"$f":"ROUND(D24*C25,2)","v":0},null,null,"Algemene Onkosten (A.O.)",null,0.1,{"$f":"ROUND(J24*I25,2)","v":0},null,null,"Algemene Onkosten (A.O.)",null,0.1,{"$f":"ROUND(P24*O25,2)","v":0}]
["BTW","op nieuwbouw",0.21,{"$f":"ROUND(D24*C26,2)","v":0},null,null,"BTW","op nieuwbouw",0.21,{"$f":"ROUND(J24*I26,2)","v":0},null,null,"BTW","op nieuwbouw",0.21,{"$f":"ROUND(P24*O26,2)","v":0}]
["BTW","op A.O. ",0.21,{"$f":"ROUND(D25*C27,2)","v":0},null,null,"BTW","op A.O. ",0.21,{"$f":"ROUND(J25*I27,2)","v":0},null,null,"BTW","op A.O. ",0.21,{"$f":"ROUND(P25*O27,2)","v":0}]
["Totaal ",null,null,{"$f":"SUM(D24:D27)","v":0},{"$f":"E24*1.1*1.21","v":0},null,"Totaal ",null,null,{"$f":"SUM(J24:J27)","v":0},{"$f":"K24*1.1*1.21","v":0},null,"Totaal ",null,null,{"$f":"SUM(P24:P27)","v":0},{"$f":"Q24*1.1*1.21","v":0}]
[]
["Berekend Bouwplafond excl. BTW",{"$f":"D24","v":0},"10/6",{"$f":"D24*10/6","v":0},{"$f":"E24*10/6","v":0},null,"Berekend Bouwplafond excl. BTW",{"$f":"J24","v":0},"10/6",{"$f":"J24*10/6","v":0},{"$f":"K24*10/6","v":0},null,"Berekend Bouwplafond excl. BTW",{"$f":"P24","v":0},"10/6",{"$f":"P24*10/6","v":0},{"$f":"Q24*10/6","v":0}]
[]
["Samenvatting raming ",null,null,null,null,null,"Samenvatting raming ",null,null,null,null,null,"Samenvatting raming "]
["PF1 Ruwbouw",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B6,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D6,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F6,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H6,0)))),0)","v":0},{"$f":"B33/B38","v":{"$error":"#DIV/0!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B31,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D31,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F31,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H31,0)))),0)","v":0},{"$f":"H33/H38","v":{"$error":"#DIV/0!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B57,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D57,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F57,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H57,0)))),0)","v":0},{"$f":"N33/N38","v":{"$error":"#DIV/0!"}}]
["PF2 Techn. Uitrusting",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B7,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D7,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F7,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H7,0)))),0)","v":0},{"$f":"B34/B38","v":{"$error":"#DIV/0!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B32,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D32,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F32,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H32,0)))),0)","v":0},{"$f":"H34/H38","v":{"$error":"#DIV/0!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B58,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D58,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F58,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H58,0)))),0)","v":0},{"$f":"N34/N38","v":{"$error":"#DIV/0!"}}]
["PF3 Afwerking",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B8,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D8,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F8,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H8,0)))),0)","v":0},{"$f":"B35/B38","v":{"$error":"#DIV/0!"}},null,null,null,"PF3 Afwerking",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B33,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D33,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F33,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H33,0)))),0)","v":0},{"$f":"H35/H38","v":{"$error":"#DIV/0!"}},null,null,null,"PF3 Afwerking",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B59,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D59,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F59,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H59,0)))),0)","v":0},{"$f":"N35/N38","v":{"$error":"#DIV/0!"}}]
["Subtotaal PF1-2-3",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B9,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D9,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F9,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H9,0)))),0)","v":0},{"$f":"B36/B38","v":{"$error":"#DIV/0!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B34,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D34,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F34,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H34,0)))),0)","v":0},{"$f":"H36/H38","v":{"$error":"#DIV/0!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B60,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D60,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F60,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H60,0)))),0)","v":0},{"$f":"N36/N38","v":{"$error":"#DIV/0!"}}]
["PF4 Losse uitrusting en meubilering ",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B10,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D10,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F10,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H10,0)))),0)","v":0},{"$f":"B37/B38","v":{"$error":"#DIV/0!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B35,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D35,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F35,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H35,0)))),0)","v":0},{"$f":"H37/H38","v":{"$error":"#DIV/0!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B61,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D61,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F61,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H61,0)))),0)","v":0},{"$f":"N37/N38","v":{"$error":"#DIV/0!"}}]
["Totaal",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B11,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D11,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F11,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H11,0)))),0)","v":0},{"$f":"B38/B38","v":{"$error":"#DIV/0!"}},null,null,null,"Totaal",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B36,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D36,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F36,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H36,0)))),0)","v":0},{"$f":"H38/H38","v":{"$error":"#DIV/0!"}},null,null,null,"Totaal",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B62,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D62,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F62,IF(MATCH(Bron!$B$15,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H62,0)))),0)","v":0},{"$f":"N38/N38","v":{"$error":"#DIV/0!"}}]
[]
["Indexatie bevel van aanvang"]
["Zorgvorm",{"$f":"B21","v":"Algemeen ziekenhuis"},null,null,null,null,"Zorgvorm",{"$f":"H21","v":"Kies de zorgvorm"},null,null,null,null,"Zorgvorm",{"$f":"N21","v":"Kies de zorgvorm"}]
["Nieuwbouw light 21%",null,null,null,null,null,"Nieuwbouw light 21%",null,null,null,null,null,"Nieuwbouw light 21%"]
["subs. opp (m²)","basisbedrag","index","subsidiebedrag","/m²",null,"subs. opp (m²)","basisbedrag","index","subsidiebedrag","/m²",null,"subs. opp (m²)","basisbedrag","index","subsidiebedrag","/m²"]
[{"$f":"A24","v":0},{"$f":"VLOOKUP(B41,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)*0.65","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},{"$f":"ROUND(A44*B44*C44,2)","v":0},{"$f":"B44*C44*1","v":0},null,{"$f":"G24","v":0},{"$f":"VLOOKUP(H41,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)*0.65","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},{"$f":"ROUND(G44*H44*I44,2)","v":0},{"$f":"H44*I44*1","v":0},null,{"$f":"M24","v":0},{"$f":"VLOOKUP(N41,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)*0.65","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},{"$f":"ROUND(M44*N44*O44,2)","v":0},{"$f":"N44*O44*1","v":0}]
["Algemene Onkosten (A.O.)",null,0.1,{"$f":"ROUND(D44*C45,2)","v":0},null,null,"Algemene Onkosten (A.O.)",null,0.1,{"$f":"ROUND(J44*I45,2)","v":0},null,null,"Algemene Onkosten (A.O.)",null,0.1,{"$f":"ROUND(P44*O45,2)","v":0}]
["BTW","op nieuwbouw",0.21,{"$f":"ROUND(D44*C46,2)","v":0},null,null,"BTW","op nieuwbouw",0.21,{"$f":"ROUND(J44*I46,2)","v":0},null,null,"BTW","op nieuwbouw",0.21,{"$f":"ROUND(P44*O46,2)","v":0}]
["BTW","op A.O. ",0.21,{"$f":"ROUND(D45*C47,2)","v":0},null,null,"BTW","op A.O. ",0.21,{"$f":"ROUND(J45*I47,2)","v":0},null,null,"BTW","op A.O. ",0.21,{"$f":"ROUND(P45*O47,2)","v":0}]
["Totaal ",null,null,{"$f":"SUM(D44:D47)","v":0},{"$f":"E44*1.1*1.21","v":0},null,"Totaal ",null,null,{"$f":"SUM(J44:J47)","v":0},{"$f":"K44*1.1*1.21","v":0},null,"Totaal ",null,null,{"$f":"SUM(P44:P47)","v":0},{"$f":"Q44*1.1*1.21","v":0}]
[]
["Berekend Bouwplafond excl. BTW",{"$f":"D44","v":0},"10/6",{"$f":"D44*10/6","v":0},{"$f":"E44*10/6","v":0},null,"Berekend Bouwplafond excl. BTW",{"$f":"J44","v":0},"10/6",{"$f":"J44*10/6","v":0},{"$f":"K44*10/6","v":0},null,"Berekend Bouwplafond excl. BTW",{"$f":"P44","v":0},"10/6",{"$f":"P44*10/6","v":0},{"$f":"Q44*10/6","v":0}]

{"sheet":"NB 6-12-21% light","index":18,"n_rows":80,"n_cols":17,"rows_kept":80,"cut":false,"hidden":true,"merged":[[60,7,60,9],[79,0,79,1],[79,6,79,7],[79,12,79,13],[49,0,49,1],[49,6,49,7],[49,12,49,13],[29,0,29,16],[59,0,59,16],[0,7,0,9],[19,0,19,1],[19,6,19,7],[19,12,19,13],[30,7,30,9]]}
["zorgvorm",{"$f":"'Overzicht BTA'!C3","v":"Algemeen ziekenhuis"},null,null,null,null,"zorgvorm",{"$f":"'Overzicht BTA'!H3","v":"Kies de zorgvorm"},null,null,null,null,"zorgvorm",{"$f":"'Overzicht BTA'!N3","v":"Kies de zorgvorm"}]
["Nieuwbouw light 6-12-21%",null,null,null,null,null,"Nieuwbouw light 6-12-21%",null,null,null,null,null,"Nieuwbouw light 6-12-21%"]
["subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"IF(ISNUMBER(MATCH(A2,'Overzicht BTA'!B7:B10,0)),MIN(VLOOKUP(A2,'Overzicht BTA'!B7:D10,3,FALSE),'Overzicht BTA'!D19),0)","v":0},{"$f":"VLOOKUP(B1,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)*0.65","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},null,{"$f":"ROUND(A4*B4*C4,2)","v":0},null,{"$f":"IF(ISNUMBER(MATCH(G2,'Overzicht BTA'!H7:H10,0)),MIN(VLOOKUP(G2,'Overzicht BTA'!H7:J10,3,FALSE),'Overzicht BTA'!J19),0)","v":0},{"$f":"VLOOKUP(H1,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)*0.65","v":0},{"$f":"'Overzicht BTA'!$I$36","v":2.0148000000000001},null,{"$f":"ROUND(G4*H4*I4,2)","v":0},null,{"$f":"IF(ISNUMBER(MATCH(M2,'Overzicht BTA'!N7:N10,0)),MIN(VLOOKUP(M2,'Overzicht BTA'!N7:P10,3,FALSE),'Overzicht BTA'!P19),0)","v":0},{"$f":"VLOOKUP(N1,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)*0.65","v":0},{"$f":"'Overzicht BTA'!$O$36","v":2.0148000000000001},null,{"$f":"ROUND(M4*N4*O4,2)","v":0}]
["Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(E4*C5,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(K4*I5,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(Q4*O5,2)","v":0}]
["BTW","op werken",{"$f":"'Overzicht BTA'!C19","v":0},{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!C9,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!E9,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!G9,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!I9,0)))),0)","v":0},{"$f":"ROUND(E4*C6*D6,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!I19","v":0},{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!C35,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!C35,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!C35,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!C35,0)))),0)","v":0},{"$f":"ROUND(K4*I6*J6,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!O19","v":0},{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!C61,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!C61,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!C61,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!C61,0)))),0)","v":0},{"$f":"ROUND(Q4*O6*P6,2)","v":0}]
["BTW ","op uitrusting",0.21,{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!C10,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!E10,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!G10,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!I10,0)))),0)","v":0},{"$f":"ROUND(E4*C7*D7,2)","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!C36,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!C36,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!C36,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!C36,0)))),0)","v":0},{"$f":"ROUND(K4*I7*J7,2)","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!C62,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!C62,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!C62,IF(MATCH(Bron!$B$10,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!C62,0)))),0)","v":0},{"$f":"ROUND(Q4*O7*P7,2)","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E5*C8,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K5*I8,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q5*O8,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E4:E8)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K4:K8)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q4:Q8)","v":0}]
["Nieuwbouw light 6-12-21%",null,null,null,null,null,"Nieuwbouw light 6-12-21%",null,null,null,null,null,"Nieuwbouw light 6-12-21%"]
["subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"IF(ISNUMBER(MATCH(A10,'Overzicht BTA'!B7:B10,0)),MAX(VLOOKUP('Overzicht BTA'!B13,'Overzicht BTA'!B7:D10,3)-A4,0),0)","v":0},{"$f":"VLOOKUP(B1,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)*0.65","v":0},1.6842900000000001,null,{"$f":"ROUND(A12*B12*C12,2)","v":0},null,{"$f":"IF(ISNUMBER(MATCH(G10,'Overzicht BTA'!H7:H10,0)),MAX(VLOOKUP('Overzicht BTA'!H13,'Overzicht BTA'!H7:J10,3)-G4,0),0)","v":0},{"$f":"VLOOKUP(H1,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)*0.65","v":0},{"$f":"'Overzicht BTA'!$I$36","v":2.0148000000000001},null,{"$f":"ROUND(G12*H12*I12,2)","v":0},null,{"$f":"IF(ISNUMBER(MATCH(M10,'Overzicht BTA'!N7:N10,0)),MAX(VLOOKUP('Overzicht BTA'!N13,'Overzicht BTA'!N7:P10,3)-M4,0),0)","v":0},{"$f":"VLOOKUP(N1,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)*0.65","v":0},{"$f":"'Overzicht BTA'!$O$36","v":2.0148000000000001},null,{"$f":"ROUND(M12*N12*O12,2)","v":0}]
["Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(E12*C13,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(K12*I13,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(Q12*O13,2)","v":0}]
["BTW","op werken",{"$f":"'Overzicht BTA'!E19","v":0},{"$f":"D6","v":0},{"$f":"ROUND(E12*C14*D14,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!K19","v":0},{"$f":"J6","v":0},{"$f":"ROUND(K12*I14*J14,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!Q19","v":0},{"$f":"P6","v":0},{"$f":"ROUND(Q12*O14*P14,2)","v":0}]
["BTW ","op uitrusting",0.21,{"$f":"D7","v":0},{"$f":"ROUND(E12*C15*D15,2)","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"J7","v":0},{"$f":"ROUND(K12*I15*J15,2)","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"P7","v":0},{"$f":"ROUND(Q12*O15*P15,2)","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E13*C16,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K13*I16,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q13*O16,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E12:E16)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K12:K16)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q12:Q16)","v":0}]
["Algemeen totaal",null,null,null,{"$f":"E17+E9","v":0},null,null,null,null,null,{"$f":"K17+K9","v":0},null,null,null,null,null,{"$f":"Q17+Q9","v":0}]
[]
["Berekend Bouwplafond excl. BTW ",null,{"$f":"E4+E12","v":0},"10/6",{"$f":"C20*10/6","v":0},null,"Berekend Bouwplafond excl. BTW ",null,{"$f":"K4+K12","v":0},"10/6",{"$f":"I20*10/6","v":0},null,"Berekend Bouwplafond excl. BTW ",null,{"$f":"Q4+Q12","v":0},"10/6",{"$f":"O20*10/6","v":0}]
[]
["Samenvatting raming ",null,null,null,null,null,"Samenvatting raming ",null,null,null,null,null,"Samenvatting raming "]
["PF1 Ruwbouw",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B6,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D6,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F6,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H6,0)))),0)","v":0},{"$f":"B23/B28","v":{"$error":"#DIV/0!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B31,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D31,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F31,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H31,0)))),0)","v":0},{"$f":"H23/H28","v":{"$error":"#DIV/0!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B57,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D57,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F57,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H57,0)))),0)","v":0},{"$f":"N23/N28","v":{"$error":"#DIV/0!"}}]
["PF2 Techn. Uitrusting",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B7,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D7,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F7,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H7,0)))),0)","v":0},{"$f":"B24/B28","v":{"$error":"#DIV/0!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B32,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D32,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F32,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H32,0)))),0)","v":0},{"$f":"H24/H28","v":{"$error":"#DIV/0!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B58,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D58,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F58,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H58,0)))),0)","v":0},{"$f":"N24/N28","v":{"$error":"#DIV/0!"}}]
["PF3 Afwerking",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B8,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D8,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F8,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H8,0)))),0)","v":0},{"$f":"B25/B28","v":{"$error":"#DIV/0!"}},null,null,null,"PF3 Afwerking",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B33,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D33,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F33,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H33,0)))),0)","v":0},{"$f":"H25/H28","v":{"$error":"#DIV/0!"}},null,null,null,"PF3 Afwerking",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B59,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D59,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F59,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H59,0)))),0)","v":0},{"$f":"N25/N28","v":{"$error":"#DIV/0!"}}]
["Subtotaal PF1-2-3",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B9,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D9,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F9,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H9,0)))),0)","v":0},{"$f":"B26/B28","v":{"$error":"#DIV/0!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B34,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D34,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F34,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H34,0)))),0)","v":0},{"$f":"H26/H28","v":{"$error":"#DIV/0!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B60,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D60,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F60,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H60,0)))),0)","v":0},{"$f":"N26/N28","v":{"$error":"#DIV/0!"}}]
["PF4 Losse uitrusting en meubilering ",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B10,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D10,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F10,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H10,0)))),0)","v":0},{"$f":"B27/B28","v":{"$error":"#DIV/0!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B35,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D35,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F35,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H35,0)))),0)","v":0},{"$f":"H27/H28","v":{"$error":"#DIV/0!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B61,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D61,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F61,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H61,0)))),0)","v":0},{"$f":"N27/N28","v":{"$error":"#DIV/0!"}}]
["Totaal",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B11,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D11,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F11,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H11,0)))),0)","v":0},{"$f":"B28/B28","v":{"$error":"#DIV/0!"}},null,null,null,"Totaal",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B36,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D36,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F36,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H36,0)))),0)","v":0},{"$f":"H28/H28","v":{"$error":"#DIV/0!"}},null,null,null,"Totaal",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B62,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D62,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F62,IF(MATCH(Bron!$B$16,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H62,0)))),0)","v":0},{"$f":"N28/N28","v":{"$error":"#DIV/0!"}}]
[]
["Wijziging belofte"]
["zorgvorm",{"$f":"B1","v":"Algemeen ziekenhuis"},null,null,null,null,"zorgvorm",{"$f":"H1","v":"Kies de zorgvorm"},null,null,null,null,"zorgvorm",{"$f":"N1","v":"Kies de zorgvorm"}]
["Nieuwbouw light 6-12-21%",null,null,null,null,null,"Nieuwbouw light 6-12-21%",null,null,null,null,null,"Nieuwbouw light 6-12-21%"]
["subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"IF(ISNUMBER(MATCH(A32,'Overzicht BTA'!B47:B50,0)),'Overzicht BTA'!D59,0)","v":0},{"$f":"B4","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},null,{"$f":"ROUND(A34*B34*C34,2)","v":0},null,{"$f":"IF(ISNUMBER(MATCH(G32,'Overzicht BTA'!H47:H50,0)),'Overzicht BTA'!J59,0)","v":0},{"$f":"VLOOKUP(H31,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)*0.65","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},null,{"$f":"ROUND(G34*H34*I34,2)","v":0},null,{"$f":"IF(ISNUMBER(MATCH(M32,'Overzicht BTA'!N47:N50,0)),'Overzicht BTA'!P59,0)","v":0},{"$f":"VLOOKUP(N31,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)*0.65","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},null,{"$f":"ROUND(M34*N34*O34,2)","v":0}]
["Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(E34*C35,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(K34*I35,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(Q34*O35,2)","v":0}]
["BTW","op werken",{"$f":"'Overzicht BTA'!C59","v":0},{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!C9,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!E9,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!G9,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!I9,0)))),0)","v":0},{"$f":"ROUND(E34*C36*D36,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!I59","v":0},{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!C35,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!C35,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!C35,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!C35,0)))),0)","v":0},{"$f":"ROUND(K34*I36*J36,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!O59","v":0},{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!C61,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!C61,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!C61,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!C61,0)))),0)","v":0},{"$f":"ROUND(Q34*O36*P36,2)","v":0}]
["BTW ","op uitrusting",0.21,{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!C10,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!E10,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!G10,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!I10,0)))),0)","v":0},{"$f":"ROUND(E34*C37*D37,2)","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!C36,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!C36,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!C36,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!C36,0)))),0)","v":0},{"$f":"ROUND(K34*I37*J37,2)","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!C62,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!C62,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!C62,IF(MATCH(Bron!$B$10,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!C62,0)))),0)","v":0},{"$f":"ROUND(Q34*O37*P37,2)","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E35*C38,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K35*I38,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q35*O38,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E34:E38)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K34:K38)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q34:Q38)","v":0}]
["Nieuwbouw light 6-12-21%",null,null,null,null,null,"Nieuwbouw light 6-12-21%",null,null,null,null,null,"Nieuwbouw light 6-12-21%"]
["subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"IF(ISNUMBER(MATCH(A40,'Overzicht BTA'!B47:B50,0)),'Overzicht BTA'!F59,0)","v":0},{"$f":"B12","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},null,{"$f":"ROUND(A42*B42*C42,2)","v":0},null,{"$f":"IF(ISNUMBER(MATCH(G40,'Overzicht BTA'!H47:H50,0)),'Overzicht BTA'!L59,0)","v":0},{"$f":"H12","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},null,{"$f":"ROUND(G42*H42*I42,2)","v":0},null,{"$f":"IF(ISNUMBER(MATCH(M40,'Overzicht BTA'!N47:N50,0)),'Overzicht BTA'!R59,0)","v":0},{"$f":"N12","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},null,{"$f":"ROUND(M42*N42*O42,2)","v":0}]
["Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(E42*C43,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(K42*I43,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(Q42*O43,2)","v":0}]
["BTW","op werken",{"$f":"'Overzicht BTA'!E59","v":0},{"$f":"D36","v":0},{"$f":"ROUND(E42*C44*D44,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!K59","v":0},{"$f":"J36","v":0},{"$f":"ROUND(K42*I44*J44,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!Q59","v":0},{"$f":"P36","v":0},{"$f":"ROUND(Q42*O44*P44,2)","v":0}]
["BTW ","op uitrusting",0.21,{"$f":"D37","v":0},{"$f":"ROUND(E42*C45*D45,2)","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"J37","v":0},{"$f":"ROUND(K42*I45*J45,2)","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"P37","v":0},{"$f":"ROUND(Q42*O45*P45,2)","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E43*C46,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K43*I46,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q43*O46,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E42:E46)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K42:K46)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q42:Q46)","v":0}]
["Algemeen totaal",null,null,null,{"$f":"E47+E39","v":0},null,null,null,null,null,{"$f":"K47+K39","v":0},null,null,null,null,null,{"$f":"Q47+Q39","v":0}]
[]
["Berekend Bouwplafond excl. BTW ",null,{"$f":"E34+E42","v":0},"10/6",{"$f":"C50*10/6","v":0},null,"Berekend Bouwplafond excl. BTW ",null,{"$f":"K34+K42","v":0},"10/6",{"$f":"I50*10/6","v":0},null,"Berekend Bouwplafond excl. BTW ",null,{"$f":"Q34+Q42","v":0},"10/6",{"$f":"O50*10/6","v":0}]
[]
["Samenvatting raming ",null,null,null,null,null,"Samenvatting raming ",null,null,null,null,null,"Samenvatting raming "]
["PF1 Ruwbouw",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B6,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D6,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F6,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H6,0)))),0)","v":0},{"$f":"B53/B58","v":{"$error":"#DIV/0!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B31,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D31,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F31,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H31,0)))),0)","v":0},{"$f":"H53/H58","v":{"$error":"#DIV/0!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B57,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D57,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F57,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H57,0)))),0)","v":0},{"$f":"N53/N58","v":{"$error":"#DIV/0!"}}]
["PF2 Techn. Uitrusting",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B7,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D7,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F7,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H7,0)))),0)","v":0},{"$f":"B54/B58","v":{"$error":"#DIV/0!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B32,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D32,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F32,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H32,0)))),0)","v":0},{"$f":"H54/H58","v":{"$error":"#DIV/0!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B58,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D58,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F58,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H58,0)))),0)","v":0},{"$f":"N54/N58","v":{"$error":"#DIV/0!"}}]
["PF3 Afwerking",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B8,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D8,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F8,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H8,0)))),0)","v":0},{"$f":"B55/B58","v":{"$error":"#DIV/0!"}},null,null,null,"PF3 Afwerking",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B33,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D33,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F33,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H33,0)))),0)","v":0},{"$f":"H55/H58","v":{"$error":"#DIV/0!"}},null,null,null,"PF3 Afwerking",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B59,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D59,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F59,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H59,0)))),0)","v":0},{"$f":"N55/N58","v":{"$error":"#DIV/0!"}}]
["Subtotaal PF1-2-3",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B9,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D9,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F9,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H9,0)))),0)","v":0},{"$f":"B56/B58","v":{"$error":"#DIV/0!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B34,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D34,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F34,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H34,0)))),0)","v":0},{"$f":"H56/H58","v":{"$error":"#DIV/0!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B60,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D60,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F60,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H60,0)))),0)","v":0},{"$f":"N56/N58","v":{"$error":"#DIV/0!"}}]
["PF4 Losse uitrusting en meubilering ",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B10,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D10,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F10,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H10,0)))),0)","v":0},{"$f":"B57/B58","v":{"$error":"#DIV/0!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B35,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D35,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F35,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H35,0)))),0)","v":0},{"$f":"H57/H58","v":{"$error":"#DIV/0!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B61,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D61,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F61,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H61,0)))),0)","v":0},{"$f":"N57/N58","v":{"$error":"#DIV/0!"}}]
["Totaal",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B11,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D11,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F11,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H11,0)))),0)","v":0},{"$f":"B58/B58","v":{"$error":"#DIV/0!"}},null,null,null,"Totaal",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B36,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D36,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F36,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H36,0)))),0)","v":0},{"$f":"H58/H58","v":{"$error":"#DIV/0!"}},null,null,null,"Totaal",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B62,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D62,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F62,IF(MATCH(Bron!$B$16,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H62,0)))),0)","v":0},{"$f":"N58/N58","v":{"$error":"#DIV/0!"}}]
[]
["Indexatie bevel van aanvang"]
["zorgvorm",{"$f":"B31","v":"Algemeen ziekenhuis"},null,null,null,null,"zorgvorm",{"$f":"H31","v":"Kies de zorgvorm"},null,null,null,null,"zorgvorm",{"$f":"N31","v":"Kies de zorgvorm"}]
["Nieuwbouw  BTW verschillend",null,null,null,null,null,"Nieuwbouw  BTW verschillend",null,null,null,null,null,"Nieuwbouw  BTW verschillend"]
["subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"A34","v":0},{"$f":"B34","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},null,{"$f":"ROUND(A64*B64*C64,2)","v":0},null,{"$f":"G34","v":0},{"$f":"H34","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},null,{"$f":"ROUND(G64*H64*I64,2)","v":0},null,{"$f":"M34","v":0},{"$f":"N34","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},null,{"$f":"ROUND(M64*N64*O64,2)","v":0}]
["Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(E64*C65,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(K64*I65,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(Q64*O65,2)","v":0}]
["BTW","op werken",{"$f":"C36","v":0},{"$f":"D44","v":0},{"$f":"ROUND(E64*C66*D66,2)","v":0},null,"BTW","op werken",{"$f":"I36","v":0},{"$f":"J44","v":0},{"$f":"ROUND(K64*I66*J66,2)","v":0},null,"BTW","op werken",{"$f":"O36","v":0},{"$f":"P44","v":0},{"$f":"ROUND(Q64*O66*P66,2)","v":0}]
["BTW ","op uitrusting",0.21,{"$f":"D45","v":0},{"$f":"ROUND(E64*C67*D67,2)","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"J45","v":0},{"$f":"ROUND(K64*I67*J67,2)","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"P45","v":0},{"$f":"ROUND(Q64*O67*P67,2)","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E65*C68,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K65*I68,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q65*O68,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E64:E68)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K64:K68)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q64:Q68)","v":0}]
["Nieuwbouw  BTW verschillend",null,null,null,null,null,"Nieuwbouw  BTW verschillend",null,null,null,null,null,"Nieuwbouw  BTW verschillend"]
["subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"A42","v":0},{"$f":"B42","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},null,{"$f":"A72*B72*C72","v":0},null,{"$f":"G42","v":0},{"$f":"H42","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},null,{"$f":"G72*H72*I72","v":0},null,{"$f":"M42","v":0},{"$f":"N42","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},null,{"$f":"M72*N72*O72","v":0}]
["Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"E72*C73","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"K72*I73","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"Q72*O73","v":0}]
["BTW","op werken",{"$f":"C44","v":0},{"$f":"D52","v":0},{"$f":"E72*C74*D74","v":0},null,"BTW","op werken",{"$f":"I44","v":0},{"$f":"J52","v":0},{"$f":"K72*I74*J74","v":0},null,"BTW","op werken",{"$f":"O44","v":0},{"$f":"P52","v":0},{"$f":"Q72*O74*P74","v":0}]
["BTW ","op uitrusting",0.21,{"$f":"D53","v":0},{"$f":"E72*C75*D75","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"J53","v":0},{"$f":"K72*I75*J75","v":0},null,"BTW ","op uitrusting",0.21,{"$f":"P53","v":0},{"$f":"Q72*O75*P75","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"E73*C76","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"K73*I76","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"Q73*O76","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E72:E76)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K72:K76)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q72:Q76)","v":0}]
["Algemeen totaal",null,null,null,{"$f":"E77+E69","v":0},null,null,null,null,null,{"$f":"K77+K69","v":0},null,null,null,null,null,{"$f":"Q77+Q69","v":0}]
[]
["Berekend Bouwplafond excl. BTW ",null,{"$f":"E64+E72","v":0},"10/6",{"$f":"C80*10/6","v":0},null,"Berekend Bouwplafond excl. BTW ",null,{"$f":"K64+K72","v":0},"10/6",{"$f":"I80*10/6","v":0},null,"Berekend Bouwplafond excl. BTW ",null,{"$f":"Q64+Q72","v":0},"10/6",{"$f":"O80*10/6","v":0}]

{"sheet":"UITB","index":19,"n_rows":89,"n_cols":17,"rows_kept":89,"cut":false,"hidden":true,"merged":[[88,0,88,1],[88,6,88,7],[88,12,88,13],[76,0,76,1],[76,6,76,7],[76,12,76,13],[80,0,80,1],[80,6,80,7],[80,12,80,13],[65,0,65,16],[68,0,68,1],[68,6,68,7],[68,12,68,13],[47,0,47,1],[47,6,47,7],[47,12,47,13],[55,0,55,1],[55,6,55,7],[55,12,55,13],[43,12,43,13],[22,6,22,7],[10,12,10,13],[14,12,14,13],[22,12,22,13],[32,0,32,16],[35,0,35,1],[35,6,35,7],[35,12,35,13],[43,0,43,1],[43,6,43,7],[2,12,2,13],[2,0,2,1],[10,0,10,1],[14,0,14,1],[22,0,22,1],[10,6,10,7],[14,6,14,7],[2,6,2,7]]}
["Zorgvorm",{"$f":"'Overzicht BTA'!$C$3","v":"Algemeen ziekenhuis"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!$H$3","v":"Kies de zorgvorm"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!$N$3","v":"Kies de zorgvorm"}]
["Uitbreiding",null,null,null,null,null,"Uitbreiding",null,null,null,null,null,"Uitbreiding"]
["Onroerend (forfaitair)",null,null,null,null,null,"Onroerend (forfaitair)",null,null,null,null,null,"Onroerend (forfaitair)"]
["Subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"Subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"Subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"IFERROR(IF(AND('Overzicht BTA'!D17=0,'Overzicht BTA'!D16=0),IF(MATCH(Bron!#REF!,'Overzicht BTA'!B$7:B$10,0)=1,'Overzicht BTA'!D7,IF(MATCH(Bron!#REF!,'Overzicht BTA'!B$7:B$10,0)=2,'Overzicht BTA'!D8,IF(MATCH(Bron!#REF!,'Overzicht BTA'!B$7:B$10,0)=3,'Overzicht BTA'!D9,IF(MATCH(Bron!#REF!,'Overzicht BTA'!B$7:B$10,0)=4,'Overzicht BTA'!D10,0)))),0),0)","v":0},{"$f":"VLOOKUP(B1,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},"A",{"$f":"ROUND(A5*B5*C5,2)","v":0},null,{"$f":"IFERROR(IF('Overzicht BTA'!J17=0,IF(MATCH(Bron!#REF!,'Overzicht BTA'!H$7:H$10,0)=1,'Overzicht BTA'!J7,IF(MATCH(Bron!#REF!,'Overzicht BTA'!H$7:H$10,0)=2,'Overzicht BTA'!J8,IF(MATCH(Bron!#REF!,'Overzicht BTA'!H$7:H$10,0)=3,'Overzicht BTA'!J9,IF(MATCH(Bron!#REF!,'Overzicht BTA'!H$7:H$10,0)=4,'Overzicht BTA'!J10,0)))),0),0)","v":0},{"$f":"VLOOKUP(H1,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},"A",{"$f":"ROUND(G5*H5*I5,2)","v":0},null,{"$f":"IFERROR(IF('Overzicht BTA'!P17=0,IF(MATCH(Bron!#REF!,'Overzicht BTA'!N$7:N$10,0)=1,'Overzicht BTA'!P7,IF(MATCH(Bron!#REF!,'Overzicht BTA'!N$7:N$10,0)=2,'Overzicht BTA'!P8,IF(MATCH(Bron!#REF!,'Overzicht BTA'!N$7:N$10,0)=3,'Overzicht BTA'!P9,IF(MATCH(Bron!#REF!,'Overzicht BTA'!N$7:N$10,0)=4,'Overzicht BTA'!P10,0)))),0),0)","v":0},{"$f":"VLOOKUP(N1,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},"A",{"$f":"ROUND(M5*N5*O5,2)","v":0}]
["algemene onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(E5*C6,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(K5*I6,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(Q5*O6,2)","v":0}]
["BTW","op werken",{"$f":"'Overzicht BTA'!$C$15","v":0},null,{"$f":"ROUND(E5*C7,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!I15","v":0},null,{"$f":"ROUND(K5*I7,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!O15","v":0},null,{"$f":"ROUND(Q5*O7,2)","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E6*C8,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K6*I8,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q6*O8,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E5:E8)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K5:K8)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q5:Q8)","v":0}]
[]
["Roerend (op basis van de raming)",null,null,null,null,null,"Roerend (op basis van de raming)",null,null,null,null,null,"Roerend (op basis van de raming)"]
["Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"A5","v":0},{"$f":"VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$3:$H$76,7,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},null,{"$f":"ROUND(A13*B13*C13,2)","v":0},null,{"$f":"G5","v":0},{"$f":"VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$3:$H$76,7,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},null,{"$f":"ROUND(G13*H13*I13,2)","v":0},null,{"$f":"M5","v":0},{"$f":"VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$3:$H$76,7,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},null,{"$f":"ROUND(M13*N13*O13,2)","v":0}]
["raming PF4",{"$f":"B30","v":{"$error":"#REF!"}},0.6,null,{"$f":"ROUND(B14*C14,2)","v":{"$error":"#REF!"}},null,"raming PF4",{"$f":"H30","v":{"$error":"#REF!"}},0.6,null,{"$f":"ROUND(H14*I14,2)","v":{"$error":"#REF!"}},null,"raming PF4",{"$f":"N30","v":{"$error":"#REF!"}},0.6,null,{"$f":"ROUND(N14*O14,2)","v":{"$error":"#REF!"}}]
["weerhouden bedrag",null,null,"B",{"$f":"MIN(E13,E14)","v":{"$error":"#REF!"}},null,"weerhouden bedrag",null,null,"B",{"$f":"MIN(K13,K14)","v":{"$error":"#REF!"}},null,"weerhouden bedrag",null,null,"B",{"$f":"MIN(Q13,Q14)","v":{"$error":"#REF!"}}]
["Algemene kosten",null,0.1,null,{"$f":"ROUND(E15*C16,2)","v":{"$error":"#REF!"}},null,"Algemene kosten",null,0.1,null,{"$f":"ROUND(K15*I16,2)","v":{"$error":"#REF!"}},null,"Algemene kosten",null,0.1,null,{"$f":"ROUND(Q15*O16,2)","v":{"$error":"#REF!"}}]
["BTW","uitrusting",0.21,null,{"$f":"ROUND(E15*C17,2)","v":{"$error":"#REF!"}},null,"BTW","uitrusting",0.21,null,{"$f":"ROUND(K15*I17,2)","v":{"$error":"#REF!"}},null,"BTW","uitrusting",0.21,null,{"$f":"ROUND(Q15*O17,2)","v":{"$error":"#REF!"}}]
["BTW ","A.O. ",0.21,null,{"$f":"ROUND(E16*C18,2)","v":{"$error":"#REF!"}},null,"BTW ","A.O. ",0.21,null,{"$f":"ROUND(K16*I18,2)","v":{"$error":"#REF!"}},null,"BTW ","A.O. ",0.21,null,{"$f":"ROUND(Q16*O18,2)","v":{"$error":"#REF!"}}]
["Totaal ",null,null,null,{"$f":"SUM(E16:E18)+E15","v":{"$error":"#REF!"}},null,"Totaal ",null,null,null,{"$f":"SUM(K16:K18)+K15","v":{"$error":"#REF!"}},null,"Totaal ",null,null,null,{"$f":"SUM(Q16:Q18)+Q15","v":{"$error":"#REF!"}}]
[]
["Totaal subsidie ",null,null,null,{"$f":"E9+E19","v":{"$error":"#REF!"}},null,"Totaal subsidie ",null,null,null,{"$f":"K2+K9+K19","v":{"$error":"#REF!"}},null,"Totaal subsidie ",null,null,null,{"$f":"Q2+Q9+Q19","v":{"$error":"#REF!"}}]
[]
["Berekend Bouwplafond excl. BTW (A+B)",null,{"$f":"(E5+E15)","v":{"$error":"#REF!"}},"10/6",{"$f":"(E5+E15)*10/6","v":{"$error":"#REF!"}},null,"Berekend Bouwplafond excl. BTW (A+B)",null,{"$f":"K5+K15","v":{"$error":"#REF!"}},"10/6",{"$f":"I23*10/6","v":{"$error":"#REF!"}},null,"Berekend Bouwplafond excl. BTW (A+B)",null,{"$f":"Q5+Q15","v":{"$error":"#REF!"}},"10/6",{"$f":"O23*10/6","v":{"$error":"#REF!"}}]
[]
["Samenvatting raming ",null,null,null,null,null,"Samenvatting raming ",null,null,null,null,null,"Samenvatting raming "]
["PF1 Ruwbouw",{"$f":"IF('Overzicht BTA'!$D$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B6,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D6,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F6,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H6,0)))))","v":{"$error":"#REF!"}},{"$f":"B26/B31","v":{"$error":"#REF!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF('Overzicht BTA'!$J$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$28:$J$28,0)=1,'uitgebreide raming'!$B32,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$28:$J$28,0)=3,'uitgebreide raming'!$D32,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$28:$J$28,0)=5,'uitgebreide raming'!$F32,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$28:$J$28,0)=7,'uitgebreide raming'!$H32,0)))))","v":{"$error":"#REF!"}},{"$f":"H26/H31","v":{"$error":"#REF!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF('Overzicht BTA'!$P$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!$B58,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!$D58,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!$F58,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!$H58,0)))))","v":{"$error":"#REF!"}},{"$f":"N26/N31","v":{"$error":"#REF!"}}]
["PF2 Techn. Uitrusting",{"$f":"IF('Overzicht BTA'!$D$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B7,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D7,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F7,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H7,0)))))","v":{"$error":"#REF!"}},{"$f":"B27/B31","v":{"$error":"#REF!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF('Overzicht BTA'!$J$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$28:$J$28,0)=1,'uitgebreide raming'!$B33,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$28:$J$28,0)=3,'uitgebreide raming'!$D33,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$28:$J$28,0)=5,'uitgebreide raming'!$F33,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$28:$J$28,0)=7,'uitgebreide raming'!$H33,0)))))","v":{"$error":"#REF!"}},{"$f":"H27/H31","v":{"$error":"#REF!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF('Overzicht BTA'!$P$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!$B59,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!$D59,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!$F59,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!$H59,0)))))","v":{"$error":"#REF!"}},{"$f":"N27/N31","v":{"$error":"#REF!"}}]
["PF3 Afwerking",{"$f":"IF('Overzicht BTA'!$D$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B8,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D8,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F8,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H8,0)))))","v":{"$error":"#REF!"}},{"$f":"B28/B31","v":{"$error":"#REF!"}},null,null,null,"PF3 Afwerking",{"$f":"IF('Overzicht BTA'!$J$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$28:$J$28,0)=1,'uitgebreide raming'!$B34,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$28:$J$28,0)=3,'uitgebreide raming'!$D34,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$28:$J$28,0)=5,'uitgebreide raming'!$F34,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$28:$J$28,0)=7,'uitgebreide raming'!$H34,0)))))","v":{"$error":"#REF!"}},{"$f":"H28/H31","v":{"$error":"#REF!"}},null,null,null,"PF3 Afwerking",{"$f":"IF('Overzicht BTA'!$P$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!$B60,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!$D60,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!$F60,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!$H60,0)))))","v":{"$error":"#REF!"}},{"$f":"N28/N31","v":{"$error":"#REF!"}},null," "]
["Subtotaal PF1-2-3",{"$f":"SUM(B26:B28)","v":{"$error":"#REF!"}},{"$f":"B29/B31","v":{"$error":"#REF!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"SUM(H26:H28)","v":{"$error":"#REF!"}},{"$f":"H29/H31","v":{"$error":"#REF!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"SUM(N26:N28)","v":{"$error":"#REF!"}},{"$f":"N29/N31","v":{"$error":"#REF!"}}]
["PF4 Losse uitrusting en meubilering ",{"$f":"IF('Overzicht BTA'!$D$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B10,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D10,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F10,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H10,0)))))","v":{"$error":"#REF!"}},{"$f":"B30/B31","v":{"$error":"#REF!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF('Overzicht BTA'!$J$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$28:$J$28,0)=1,'uitgebreide raming'!$B36,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$28:$J$28,0)=3,'uitgebreide raming'!$D36,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$28:$J$28,0)=5,'uitgebreide raming'!$F36,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$28:$J$28,0)=7,'uitgebreide raming'!$H36,0)))))","v":{"$error":"#REF!"}},{"$f":"H30/H31","v":{"$error":"#REF!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF('Overzicht BTA'!$P$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!$B62,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!$D62,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!$F62,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!$H62,0)))))","v":{"$error":"#REF!"}},{"$f":"N30/N31","v":{"$error":"#REF!"}}]
["Totaal",{"$f":"B30+B29","v":{"$error":"#REF!"}},{"$f":"B31/B31","v":{"$error":"#REF!"}},null,null,null,"Totaal",{"$f":"H30+H29","v":{"$error":"#REF!"}},{"$f":"H31/H31","v":{"$error":"#REF!"}},null,null,null,"Totaal",{"$f":"N30+N29","v":{"$error":"#REF!"}},{"$f":"N31/N31","v":{"$error":"#REF!"}}]
[]
["Wijziging belofte"]
["Zorgvorm",{"$f":"'Overzicht BTA'!$C$3","v":"Algemeen ziekenhuis"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!$H$3","v":"Kies de zorgvorm"},null,null,null,null,"Zorgvorm",{"$f":"N1","v":"Kies de zorgvorm"}]
["Uitbreiding",null,null,null,null,null,"Uitbreiding",null,null,null,null,null,"Uitbreiding"]
["Onroerend (forfaitair)",null,null,null,null,null,"Onroerend (forfaitair)",null,null,null,null,null,"Onroerend (forfaitair)"]
["Subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"Subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"Subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"IFERROR(IF(AND('Overzicht BTA'!D57=0,'Overzicht BTA'!D56=0),IF(MATCH(Bron!#REF!,'Overzicht BTA'!B47:B50,0)=1,'Overzicht BTA'!D47,IF(MATCH(Bron!#REF!,'Overzicht BTA'!B47:B50,0)=2,'Overzicht BTA'!D48,IF(MATCH(Bron!#REF!,'Overzicht BTA'!B47:B50,0)=3,'Overzicht BTA'!D49,IF(MATCH(Bron!#REF!,'Overzicht BTA'!B47:B50,0)=4,'Overzicht BTA'!D50,0)))),0),0)","v":0},{"$f":"VLOOKUP(B34,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},"A",{"$f":"ROUND(A38*B38*C38,2)","v":0},null,{"$f":"IFERROR(IF('Overzicht BTA'!J57=0,IF(MATCH(Bron!#REF!,'Overzicht BTA'!H47:H50,0)=1,'Overzicht BTA'!J47,IF(MATCH(Bron!#REF!,'Overzicht BTA'!H47:H50,0)=2,'Overzicht BTA'!J48,IF(MATCH(Bron!#REF!,'Overzicht BTA'!H47:H50,0)=3,'Overzicht BTA'!J49,IF(MATCH(Bron!#REF!,'Overzicht BTA'!H47:H50,0)=4,'Overzicht BTA'!J50,0)))),0),0)","v":0},{"$f":"VLOOKUP(H34,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},"A",{"$f":"ROUND(G38*H38*I38,2)","v":0},null,{"$f":"IFERROR(IF('Overzicht BTA'!P57=0,IF(MATCH(Bron!#REF!,'Overzicht BTA'!N47:N50,0)=1,'Overzicht BTA'!P47,IF(MATCH(Bron!#REF!,'Overzicht BTA'!N47:N50,0)=2,'Overzicht BTA'!P48,IF(MATCH(Bron!#REF!,'Overzicht BTA'!N47:N50,0)=3,'Overzicht BTA'!P49,IF(MATCH(Bron!#REF!,'Overzicht BTA'!N47:N50,0)=4,'Overzicht BTA'!P50,0)))),0),0)","v":0},{"$f":"VLOOKUP(N34,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},"A",{"$f":"ROUND(M38*N38*O38,2)","v":0}]
["algemene onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(E38*C39,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(K38*I39,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(Q38*O39,2)","v":0}]
["BTW","op werken",{"$f":"'Overzicht BTA'!$C$55","v":0},null,{"$f":"ROUND(E38*C40,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!I55","v":0},null,{"$f":"ROUND(K38*I40,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!O55","v":0},null,{"$f":"ROUND(Q38*O40,2)","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E39*C41,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K39*I41,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q39*O41,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E38:E41)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K38:K41)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q38:Q41)","v":0}]
[]
["Roerend (op basis van de raming)",null,null,null,null,null,"Roerend (op basis van de raming)",null,null,null,null,null,"Roerend (op basis van de raming)"]
["Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"A38","v":0},{"$f":"B13","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},null,{"$f":"ROUND(A46*B46*C46,2)","v":0},null,{"$f":"G38","v":0},{"$f":"H13","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},null,{"$f":"ROUND(G46*H46*I46,2)","v":0},null,{"$f":"M38","v":0},{"$f":"N13","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},null,{"$f":"ROUND(M46*N46*O46,2)","v":0}]
["raming PF4",{"$f":"B63","v":{"$error":"#REF!"}},0.6,null,{"$f":"ROUND(B47*C47,2)","v":{"$error":"#REF!"}},null,"raming PF4",{"$f":"H63","v":{"$error":"#REF!"}},0.6,null,{"$f":"ROUND(H47*I47,2)","v":{"$error":"#REF!"}},null,"raming PF4",{"$f":"N63","v":{"$error":"#REF!"}},0.6,null,{"$f":"ROUND(N47*O47,2)","v":{"$error":"#REF!"}}]
["weerhouden bedrag",null,null,"B",{"$f":"MIN(E46,E47)","v":{"$error":"#REF!"}},null,"weerhouden bedrag",null,null,"B",{"$f":"MIN(K46,K47)","v":{"$error":"#REF!"}},null,"weerhouden bedrag",null,null,"B",{"$f":"MIN(Q46,Q47)","v":{"$error":"#REF!"}}]
["Algemene kosten",null,0.1,null,{"$f":"ROUND(E48*C49,2)","v":{"$error":"#REF!"}},null,"Algemene kosten",null,0.1,null,{"$f":"ROUND(K48*I49,2)","v":{"$error":"#REF!"}},null,"Algemene kosten",null,0.1,null,{"$f":"ROUND(Q48*O49,2)","v":{"$error":"#REF!"}}]
["BTW","uitrusting",0.21,null,{"$f":"ROUND(E48*C50,2)","v":{"$error":"#REF!"}},null,"BTW","uitrusting",0.21,null,{"$f":"ROUND(K48*I50,2)","v":{"$error":"#REF!"}},null,"BTW","uitrusting",0.21,null,{"$f":"ROUND(Q48*O50,2)","v":{"$error":"#REF!"}}]
["BTW ","A.O. ",0.21,null,{"$f":"ROUND(E49*C51,2)","v":{"$error":"#REF!"}},null,"BTW ","A.O. ",0.21,null,{"$f":"ROUND(K49*I51,2)","v":{"$error":"#REF!"}},null,"BTW ","A.O. ",0.21,null,{"$f":"ROUND(Q49*O51,2)","v":{"$error":"#REF!"}}]
["Totaal ",null,null,null,{"$f":"SUM(E49:E51)+E48","v":{"$error":"#REF!"}},null,"Totaal ",null,null,null,{"$f":"SUM(K49:K51)+K48","v":{"$error":"#REF!"}},null,"Totaal ",null,null,null,{"$f":"SUM(Q49:Q51)+Q48","v":{"$error":"#REF!"}}]
[]
["Totaal subsidie ",null,null,null,{"$f":"E42+E52","v":{"$error":"#REF!"}},null,"Totaal subsidie ",null,null,null,{"$f":"K35+K42+K52","v":{"$error":"#REF!"}},null,"Totaal subsidie ",null,null,null,{"$f":"Q35+Q42+Q52","v":{"$error":"#REF!"}}]
[]
["Berekend Bouwplafond excl. BTW (A+B)",null,{"$f":"(E38+E48)","v":{"$error":"#REF!"}},"10/6",{"$f":"(E38+E48)*10/6","v":{"$error":"#REF!"}},null,"Berekend Bouwplafond excl. BTW (A+B)",null,{"$f":"K38+K48","v":{"$error":"#REF!"}},"10/6",{"$f":"I56*10/6","v":{"$error":"#REF!"}},null,"Berekend Bouwplafond excl. BTW (A+B)",null,{"$f":"Q38+Q48","v":{"$error":"#REF!"}},"10/6",{"$f":"O56*10/6","v":{"$error":"#REF!"}}]
[]
["Samenvatting raming ",null,null,null,null,null,"Samenvatting raming ",null,null,null,null,null,"Samenvatting raming "]
["PF1 Ruwbouw",{"$f":"IF('Overzicht BTA'!$D$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming'!B6,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!D6,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!F6,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!H6,0)))))","v":{"$error":"#REF!"}},{"$f":"B59/B64","v":{"$error":"#REF!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF('Overzicht BTA'!$J$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!$B32,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!$D32,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!$F32,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!$H32,0)))))","v":{"$error":"#REF!"}},{"$f":"H59/H64","v":{"$error":"#REF!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF('Overzicht BTA'!$P$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!$B58,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!$D58,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!$F58,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!$H58,0)))))","v":{"$error":"#REF!"}},{"$f":"N59/N64","v":{"$error":"#REF!"}}]
["PF2 Techn. Uitrusting",{"$f":"IF('Overzicht BTA'!$D$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming'!B7,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!D7,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!F7,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!H7,0)))))","v":{"$error":"#REF!"}},{"$f":"B60/B64","v":{"$error":"#REF!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF('Overzicht BTA'!$J$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!$B33,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!$D33,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!$F33,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!$H33,0)))))","v":{"$error":"#REF!"}},{"$f":"H60/H64","v":{"$error":"#REF!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF('Overzicht BTA'!$P$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!$B59,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!$D59,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!$F59,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!$H59,0)))))","v":{"$error":"#REF!"}},{"$f":"N60/N64","v":{"$error":"#REF!"}}]
["PF3 Afwerking",{"$f":"IF('Overzicht BTA'!$D$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming'!B8,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!D8,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!F8,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!H8,0)))))","v":{"$error":"#REF!"}},{"$f":"B61/B64","v":{"$error":"#REF!"}},null,null,null,"PF3 Afwerking",{"$f":"IF('Overzicht BTA'!$J$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!$B34,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!$D34,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!$F34,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!$H34,0)))))","v":{"$error":"#REF!"}},{"$f":"H61/H64","v":{"$error":"#REF!"}},null,null,null,"PF3 Afwerking",{"$f":"IF('Overzicht BTA'!$P$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!$B60,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!$D60,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!$F60,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!$H60,0)))))","v":{"$error":"#REF!"}},{"$f":"N61/N64","v":{"$error":"#REF!"}},null," "]
["Subtotaal PF1-2-3",{"$f":"SUM(B59:B61)","v":{"$error":"#REF!"}},{"$f":"B62/B64","v":{"$error":"#REF!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"SUM(H59:H61)","v":{"$error":"#REF!"}},{"$f":"H62/H64","v":{"$error":"#REF!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"SUM(N59:N61)","v":{"$error":"#REF!"}},{"$f":"N62/N64","v":{"$error":"#REF!"}}]
["PF4 Losse uitrusting en meubilering ",{"$f":"IF('Overzicht BTA'!$D$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming'!B10,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!D10,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!F10,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!H10,0)))))","v":{"$error":"#REF!"}},{"$f":"B63/B64","v":{"$error":"#REF!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF('Overzicht BTA'!$J$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!$B36,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!$D36,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!$F36,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!$H36,0)))))","v":{"$error":"#REF!"}},{"$f":"H63/H64","v":{"$error":"#REF!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF('Overzicht BTA'!$P$15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!$B62,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!$D62,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!$F62,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!$H62,0)))))","v":{"$error":"#REF!"}},{"$f":"N63/N64","v":{"$error":"#REF!"}}]
["Totaal",{"$f":"B63+B62","v":{"$error":"#REF!"}},{"$f":"B64/B64","v":{"$error":"#REF!"}},null,null,null,"Totaal",{"$f":"H63+H62","v":{"$error":"#REF!"}},{"$f":"H64/H64","v":{"$error":"#REF!"}},null,null,null,"Totaal",{"$f":"N63+N62","v":{"$error":"#REF!"}},{"$f":"N64/N64","v":{"$error":"#REF!"}}]
[]
["Indexatie bevel van aanvang"]
["Zorgvorm",{"$f":"'Overzicht BTA'!$C$3","v":"Algemeen ziekenhuis"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!$H$3","v":"Kies de zorgvorm"},null,null,null,null,"Zorgvorm",{"$f":"N34","v":"Kies de zorgvorm"}]
["Uitbreiding",null,null,null,null,null,"Uitbreiding",null,null,null,null,null,"Uitbreiding"]
["Onroerend (forfaitair)",null,null,null,null,null,"Onroerend (forfaitair)",null,null,null,null,null,"Onroerend (forfaitair)"]
["Subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"Subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"Subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"A38","v":0},{"$f":"B38","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},"A",{"$f":"ROUND(A71*B71*C71,2)","v":0},null,{"$f":"G38","v":0},{"$f":"H38","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},"A",{"$f":"ROUND(G71*H71*I71,2)","v":0},null,{"$f":"M38","v":0},{"$f":"N38","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},"A",{"$f":"ROUND(M71*N71*O71,2)","v":0}]
["algemene onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(E71*C72,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(K71*I72,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(Q71*O72,2)","v":0}]
["BTW","op werken",{"$f":"C40","v":0},null,{"$f":"ROUND(E71*C73,2)","v":0},null,"BTW","op werken",{"$f":"I40","v":0},null,{"$f":"ROUND(K71*I73,2)","v":0},null,"BTW","op werken",{"$f":"O40","v":0},null,{"$f":"ROUND(Q71*O73,2)","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E72*C74,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K72*I74,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q72*O74,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E71:E74)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K71:K74)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q71:Q74)","v":0}]
[]
["Roerend (op basis van de raming)",null,null,null,null,null,"Roerend (op basis van de raming)",null,null,null,null,null,"Roerend (op basis van de raming)"]
["Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"A71","v":0},{"$f":"B46","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},null,{"$f":"ROUND(A79*B79*C79,2)","v":0},null,{"$f":"G71","v":0},{"$f":"H46","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},null,{"$f":"ROUND(G79*H79*I79,2)","v":0},null,{"$f":"M71","v":0},{"$f":"N46","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},null,{"$f":"ROUND(M79*N79*O79,2)","v":0}]
["raming PF4",{"$f":"B63*C79/C46","v":{"$error":"#REF!"}},0.6,null,{"$f":"ROUND(B80*C80,2)","v":{"$error":"#REF!"}},null,"raming PF4",{"$f":"H63*I79/I46","v":{"$error":"#REF!"}},0.6,null,{"$f":"ROUND(H80*I80,2)","v":{"$error":"#REF!"}},null,"raming PF4",{"$f":"N63*O79/O46","v":{"$error":"#REF!"}},0.6,null,{"$f":"ROUND(N80*O80,2)","v":{"$error":"#REF!"}}]
["weerhouden bedrag",null,null,"B",{"$f":"MIN(E79,E80)","v":{"$error":"#REF!"}},null,"weerhouden bedrag",null,null,"B",{"$f":"MIN(K79,K80)","v":{"$error":"#REF!"}},null,"weerhouden bedrag",null,null,"B",{"$f":"MIN(Q79,Q80)","v":{"$error":"#REF!"}}]
["Algemene kosten",null,0.1,null,{"$f":"ROUND(E81*C82,2)","v":{"$error":"#REF!"}},null,"Algemene kosten",null,0.1,null,{"$f":"ROUND(K81*I82,2)","v":{"$error":"#REF!"}},null,"Algemene kosten",null,0.1,null,{"$f":"ROUND(Q81*O82,2)","v":{"$error":"#REF!"}}]
["BTW","uitrusting",0.21,null,{"$f":"ROUND(E81*C83,2)","v":{"$error":"#REF!"}},null,"BTW","uitrusting",0.21,null,{"$f":"ROUND(K81*I83,2)","v":{"$error":"#REF!"}},null,"BTW","uitrusting",0.21,null,{"$f":"ROUND(Q81*O83,2)","v":{"$error":"#REF!"}}]
["BTW ","A.O. ",0.21,null,{"$f":"ROUND(E82*C84,2)","v":{"$error":"#REF!"}},null,"BTW ","A.O. ",0.21,null,{"$f":"ROUND(K82*I84,2)","v":{"$error":"#REF!"}},null,"BTW ","A.O. ",0.21,null,{"$f":"ROUND(Q82*O84,2)","v":{"$error":"#REF!"}}]
["Totaal ",null,null,null,{"$f":"SUM(E82:E84)+E81","v":{"$error":"#REF!"}},null,"Totaal ",null,null,null,{"$f":"SUM(K82:K84)+K81","v":{"$error":"#REF!"}},null,"Totaal ",null,null,null,{"$f":"SUM(Q82:Q84)+Q81","v":{"$error":"#REF!"}}]
[]
["Totaal subsidie ",null,null,null,{"$f":"E75+E85","v":{"$error":"#REF!"}},null,"Totaal subsidie ",null,null,null,{"$f":"K68+K75+K85","v":{"$error":"#REF!"}},null,"Totaal subsidie ",null,null,null,{"$f":"Q68+Q75+Q85","v":{"$error":"#REF!"}}]
[]
["Berekend Bouwplafond excl. BTW (A+B)",null,{"$f":"(E71+E81)","v":{"$error":"#REF!"}},"10/6",{"$f":"(E71+E81)*10/6","v":{"$error":"#REF!"}},null,"Berekend Bouwplafond excl. BTW (A+B)",null,{"$f":"K71+K81","v":{"$error":"#REF!"}},"10/6",{"$f":"I89*10/6","v":{"$error":"#REF!"}},null,"Berekend Bouwplafond excl. BTW (A+B)",null,{"$f":"Q71+Q81","v":{"$error":"#REF!"}},"10/6",{"$f":"O89*10/6","v":{"$error":"#REF!"}}]

{"sheet":"VERB","index":20,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":true,"merged":[[54,0,54,1],[54,6,54,7],[54,12,54,13],[62,0,62,1],[62,6,62,7],[62,12,62,13],[99,0,99,1],[99,6,99,7],[73,0,73,16],[81,0,81,1],[81,6,81,7],[81,12,81,13],[99,12,99,13],[87,0,87,1],[87,6,87,7],[87,12,87,13],[91,0,91,1],[91,6,91,7],[91,12,91,13],[7,12,7,13],[13,12,13,13],[17,12,17,13],[25,12,25,13],[36,0,36,16],[7,0,7,1],[17,0,17,1],[25,0,25,1],[13,0,13,1],[7,6,7,7],[13,6,13,7],[17,6,17,7],[25,6,25,7],[44,0,44,1],[44,6,44,7],[44,12,44,13],[50,0,50,1],[50,6,50,7],[50,12,50,13]]}
["Zorgvorm",{"$f":"'Overzicht BTA'!$C$3","v":"Algemeen ziekenhuis"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!$H$3","v":"Kies de zorgvorm"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!$N$3","v":"Kies de zorgvorm"}]
[{"$f":"IF(ISNUMBER(MATCH(Bron!$B$11,'Overzicht BTA'!B$7:B$10,0)),Bron!$B$11,IF(ISNUMBER(MATCH(Bron!$B$12,'Overzicht BTA'!B$7:B$10,0)),Bron!$B$12,\"/\"))","v":"/"},null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(Bron!$B$11,'Overzicht BTA'!H$7:H$10,0)),Bron!$B$11,IF(ISNUMBER(MATCH(Bron!$B$12,'Overzicht BTA'!H$7:H$10,0)),Bron!$B$12,\"/\"))","v":"/"},null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(Bron!$B$11,'Overzicht BTA'!$N$7:$N$9,0)),Bron!$B$11,IF(ISNUMBER(MATCH(Bron!$B$12,'Overzicht BTA'!N$7:N$10,0)),Bron!$B$12,\"/\"))","v":"/"}]
["Onroerend (op basis van de raming)",null,null,null,null,null,"Onroerend (op basis van de raming)",null,null,null,null,null,"Onroerend (op basis van de raming)"]
["Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"IFERROR(IF('Overzicht BTA'!D15=0,IF(A2=Bron!$B$11,IF(MATCH(Bron!$B$11,'Overzicht BTA'!B$7:B$10,0)=1,'Overzicht BTA'!D7,IF(MATCH(Bron!$B$11,'Overzicht BTA'!B$7:B$10,0)=2,'Overzicht BTA'!D8,IF(MATCH(Bron!$B$11,'Overzicht BTA'!B$7:B$10,0)=3,'Overzicht BTA'!D9,IF(MATCH(Bron!$B$11,'Overzicht BTA'!B$7:B$10,0)=4,'Overzicht BTA'!D10,0)))),IF(MATCH(Bron!$B$12,'Overzicht BTA'!B$7:B$10,0)=1,'Overzicht BTA'!D7,IF(MATCH(Bron!$B$12,'Overzicht BTA'!B$7:B$10,0)=2,'Overzicht BTA'!D8,IF(MATCH(Bron!$B$12,'Overzicht BTA'!B$7:B$10,0)=3,'Overzicht BTA'!D9,IF(MATCH(Bron!$B$12,'Overzicht BTA'!B$7:B$10,0)=4,'Overzicht BTA'!D10,0))))),0),0)","v":0},{"$f":"VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},{"$f":"IF(A2=Bron!$B$11,0.75,1)","v":1},{"$f":"ROUND(A5*B5*C5*D5,2)","v":0},null,{"$f":"IFERROR(IF('Overzicht BTA'!J15=0,IF(G2=Bron!$B$11,IF(MATCH(Bron!$B$11,'Overzicht BTA'!H$7:H$10,0)=1,'Overzicht BTA'!J7,IF(MATCH(Bron!$B$11,'Overzicht BTA'!H$7:H$10,0)=2,'Overzicht BTA'!J8,IF(MATCH(Bron!$B$11,'Overzicht BTA'!H$7:H$10,0)=3,'Overzicht BTA'!J9,IF(MATCH(Bron!$B$11,'Overzicht BTA'!H$7:H$10,0)=4,'Overzicht BTA'!J10,0)))),IF(MATCH(Bron!$B$12,'Overzicht BTA'!H$7:H$10,0)=1,'Overzicht BTA'!J7,IF(MATCH(Bron!$B$12,'Overzicht BTA'!H$7:H$10,0)=2,'Overzicht BTA'!J8,IF(MATCH(Bron!$B$12,'Overzicht BTA'!H$7:H$10,0)=3,'Overzicht BTA'!J9,IF(MATCH(Bron!$B$12,'Overzicht BTA'!H$7:H$10,0)=4,'Overzicht BTA'!J10,0))))),0),0)","v":0},{"$f":"VLOOKUP(H1,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},{"$f":"IF(G2=Bron!$B$11,0.75,1)","v":1},{"$f":"ROUND(G5*H5*I5*J5,2)","v":0},null,{"$f":"IFERROR(IF('Overzicht BTA'!P15=0,IF(M2=Bron!$B$11,IF(_xlfn.XMATCH(Bron!$B$11,'Overzicht BTA'!N$7:N$10,0)=1,'Overzicht BTA'!P7,IF(MATCH(Bron!$B$11,'Overzicht BTA'!N$7:N$10,0)=2,'Overzicht BTA'!P8,IF(MATCH(Bron!$B$11,'Overzicht BTA'!N$7:N$10,0)=3,'Overzicht BTA'!P9,IF(MATCH(Bron!$B$11,'Overzicht BTA'!N$7:N$10,0)=4,0)))),IF(_xlfn.XMATCH(Bron!$B$12,'Overzicht BTA'!N$7:N$10,0)=1,'Overzicht BTA'!P7,IF(MATCH(Bron!$B$12,'Overzicht BTA'!N$7:N$10,0)=2,'Overzicht BTA'!P8,IF(MATCH(Bron!$B$12,'Overzicht BTA'!N$7:N$10,0)=3,'Overzicht BTA'!P9,IF(MATCH(Bron!$B$12,'Overzicht BTA'!N$7:N$10,0)=4,0))))),0),0)","v":0},{"$f":"VLOOKUP(N1,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},{"$f":"IF(M2=Bron!$B$11,0.75,1)","v":1},{"$f":"ROUND(M5*N5*O5*P5,2)","v":0}]
["raming PF 1-2-3",{"$f":"B32","v":0},0.6,null,{"$f":"ROUND(B6*C6,2)","v":0},{"$f":"E5*10/6","v":0},"raming PF 1-2-3",{"$f":"H32","v":0},0.6,null,{"$f":"ROUND(H6*I6,2)","v":0},{"$f":"K5*10/6","v":0},"raming PF 1-2-3",{"$f":"N32","v":0},0.6,null,{"$f":"ROUND(N6*O6,2)","v":0},{"$f":"Q5*10/6","v":0}]
["Kunst",{"$f":"B35","v":0},1,null,{"$f":"ROUND(B7*C7,2)","v":0},null,"Kunst",{"$f":"H35","v":0},1,null,{"$f":"ROUND(H7*I7,2)","v":0},null,"Kunst",{"$f":"N35","v":0},1,null,{"$f":"ROUND(N7*O7,2)","v":0}]
["weerhouden bedrag",null,null,"A",{"$f":"MIN(E5,E6+E7)","v":0},null,"weerhouden bedrag",null,null,"A",{"$f":"MIN(K5,K6+K7)","v":0},null,"weerhouden bedrag",null,null,"A",{"$f":"MIN(Q5,Q6+Q7)","v":0}]
["Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(E8*C9,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(K8*I9,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(Q8*O9,2)","v":0}]
["BTW","op werken",{"$f":"IF(A2=Bron!$B$11,'Overzicht BTA'!$C$17,IF(A2=Bron!$B$12,'Overzicht BTA'!C16,0))","v":0},null,{"$f":"ROUND(E8*C10,2)","v":0},null,"BTW","op werken",{"$f":"IF(G2=Bron!$B$11,'Overzicht BTA'!I17/100,IF(G2=Bron!$B$12,'Overzicht BTA'!I16,0))","v":0},null,{"$f":"ROUND(K8*I10,2)","v":0},null,"BTW","op werken",{"$f":"IF(M2=Bron!$B$11,'Overzicht BTA'!O17/100,IF(M2=Bron!$B$12,'Overzicht BTA'!O16,0))","v":0},null,{"$f":"ROUND(Q8*O10,2)","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E9*C11,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K9*I11,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q9*O11,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E8:E11)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K8:K11)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q8:Q11)","v":0}]
[]
["Roerend (op basis van de raming)",null,null,null,null,null,"Roerend (op basis van de raming)",null,null,null,null,null,"Roerend (op basis van de raming)"]
["Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"A5","v":0},{"$f":"VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$3:$H$76,7,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},null,{"$f":"ROUND(A16*B16*C16,2)","v":0},null,{"$f":"G5","v":0},{"$f":"VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$3:$H$76,7,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},null,{"$f":"ROUND(G16*H16*I16,2)","v":0},null,{"$f":"M5","v":0},{"$f":"VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$3:$H$76,7,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},null,{"$f":"ROUND(M16*N16*O16,2)","v":0}]
["raming PF4",{"$f":"B33","v":0},0.6,null,{"$f":"ROUND(B17*C17,2)","v":0},{"$f":"E16*10/6","v":0},"raming PF4",{"$f":"H33","v":0},0.6,null,{"$f":"ROUND(H17*I17,2)","v":0},{"$f":"K16*10/6","v":0},"raming PF4",{"$f":"N33","v":0},0.6,null,{"$f":"ROUND(N17*O17,2)","v":0},{"$f":"Q16*10/6","v":0}]
["weerhouden bedrag",null,null,"C",{"$f":"MIN(E16,E17)","v":0},null,"weerhouden bedrag",null,null,"C",{"$f":"MIN(K16,K17)","v":0},null,"weerhouden bedrag",null,null,"C",{"$f":"MIN(Q16,Q17)","v":0}]
["Algemene kosten",null,0.1,null,{"$f":"ROUND(E18*C19,2)","v":0},null,"Algemene kosten",null,0.1,null,{"$f":"ROUND(K18*I19,2)","v":0},null,"Algemene kosten",null,0.1,null,{"$f":"ROUND(Q18*O19,2)","v":0}]
["BTW","uitrusting",0.21,null,{"$f":"ROUND(E18*C20,2)","v":0},null,"BTW","uitrusting",0.21,null,{"$f":"ROUND(K18*I20,2)","v":0},null,"BTW","uitrusting",0.21,null,{"$f":"ROUND(Q18*O20,2)","v":0}]
["BTW ","A.O. ",0.21,null,{"$f":"ROUND(E19*C21,2)","v":0},null,"BTW ","A.O. ",0.21,null,{"$f":"ROUND(K19*I21,2)","v":0},null,"BTW ","A.O. ",0.21,null,{"$f":"ROUND(Q19*O21,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E19:E21)+E18","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K19:K21)+K18","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q19:Q21)+Q18","v":0}]
[]
["Totaal subsidie ",null,null,null,{"$f":"E2+E12+E22","v":0},null,"Totaal subsidie ",null,null,null,{"$f":"K2+K12+K22","v":0},null,"Totaal subsidie ",null,null,null,{"$f":"Q2+Q12+Q22","v":0}]
[]
["Berekend Bouwplafond excl. BTW (A+B+C)",null,{"$f":"E8+E18","v":0},"10/6",{"$f":"C26*10/6","v":0},null,"Berekend Bouwplafond excl. BTW (A+B+C)",null,{"$f":"K8+K18","v":0},"10/6",{"$f":"I26*10/6","v":0},null,"Berekend Bouwplafond excl. BTW (A+B+C)",null,{"$f":"Q8+Q18","v":0},"10/6",{"$f":"O26*10/6","v":0}]
[]
["Samenvatting raming ",null,null,null,null,null,"Samenvatting raming ",null,null,null,null,null,"Samenvatting raming "]
["PF1 Ruwbouw",{"$f":"IFERROR(IF(A$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B6,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D6,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F6,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H6,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B6,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D6,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F6,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H6,0))))),0)","v":0},{"$f":"B29/B34","v":{"$error":"#DIV/0!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IFERROR(IF(G$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!$B32,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!$D32,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!$F32,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!$H32,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!$B32,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!$D32,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!$F32,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!$H32,0))))),0)","v":0},{"$f":"H29/H34","v":{"$error":"#DIV/0!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IFERROR(IF(M$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!$B58,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!$D58,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!$F58,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!$H58,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!$B58,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!$D58,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!$F58,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!$H58,0))))),0)","v":0},{"$f":"N29/N34","v":{"$error":"#DIV/0!"}}]
["PF2 Techn. Uitrusting",{"$f":"IFERROR(IF(A$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B7,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D7,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F7,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H7,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B7,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D7,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F7,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H7,0))))),0)","v":0},{"$f":"B30/B34","v":{"$error":"#DIV/0!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IFERROR(IF(G$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!$B33,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!$D33,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!$F33,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!$H33,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!$B33,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!$D33,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!$F33,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!$H33,0))))),0)","v":0},{"$f":"H30/H34","v":{"$error":"#DIV/0!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IFERROR(IF(M$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!$B59,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!$D59,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!$F59,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!$H59,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!$B59,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!$D59,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!$F59,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!$H59,0))))),0)","v":0},{"$f":"N30/N34","v":{"$error":"#DIV/0!"}}]
["PF3 Afwerking",{"$f":"IFERROR(IF(A$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B8,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D8,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F8,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H8,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B8,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D8,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F8,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H8,0))))),0)","v":0},{"$f":"B31/B34","v":{"$error":"#DIV/0!"}},null," ",null,"PF3 Afwerking",{"$f":"IFERROR(IF(G$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!$B34,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!$D34,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!$F34,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!$H34,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!$B34,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!$D34,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!$F34,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!$H34,0))))),0)","v":0},{"$f":"H31/H34","v":{"$error":"#DIV/0!"}},null,null,null,"PF3 Afwerking",{"$f":"IFERROR(IF(M$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!$B60,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!$D60,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!$F60,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!$H60,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!$B60,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!$D60,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!$F60,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!$H60,0))))),0)","v":0},{"$f":"N31/N34","v":{"$error":"#DIV/0!"}},null," "]
["Subtotaal PF1-2-3",{"$f":"SUM(B29:B31)","v":0},{"$f":"B32/B34","v":{"$error":"#DIV/0!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"SUM(H29:H31)","v":0},{"$f":"H32/H34","v":{"$error":"#DIV/0!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"SUM(N29:N31)","v":0},{"$f":"N32/N34","v":{"$error":"#DIV/0!"}}]
["PF4 Losse uitrusting en meubilering ",{"$f":"IFERROR(IF(A$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B10,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D10,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F10,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H10,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B10,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D10,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F10,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H10,0))))),0)","v":0},{"$f":"B33/B34","v":{"$error":"#DIV/0!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IFERROR(IF(G$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!$B36,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!$D36,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!$F36,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!$H36,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!$B36,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!$D36,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!$F36,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!$H36,0))))),0)","v":0},{"$f":"H33/H34","v":{"$error":"#DIV/0!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IFERROR(IF(M$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!$B62,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!$D62,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!$F62,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!$H62,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!$B62,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!$D62,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!$F62,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!$H62,0))))),0)","v":0},{"$f":"N33/N34","v":{"$error":"#DIV/0!"}}]
["Totaal",{"$f":"B33+B32","v":0},{"$f":"SUM(C29:C31)+C33","v":{"$error":"#DIV/0!"}},null,null,null,"Totaal",{"$f":"H33+H32","v":0},{"$f":"SUM(I29:I31)+I33","v":{"$error":"#DIV/0!"}},null,null,null,"Totaal",{"$f":"N33+N32","v":0},{"$f":"SUM(O29:O31)+O33","v":{"$error":"#DIV/0!"}}]
["Kunst",{"$f":"IFERROR(IF(A$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B12,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D12,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F12,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H12,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B12,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D12,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F12,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H12,0))))),0)","v":0},null,null,null,null,"Kunst",{"$f":"IFERROR(IF(G$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!$B38,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!$D38,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!$F38,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!$H38,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!$B38,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!$D38,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!$F38,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!$H38,0))))),0)","v":0},null,null,null,null,"Kunst",{"$f":"IFERROR(IF(M$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!$B64,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!$D64,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!$F64,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!$H64,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!$B64,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!$D64,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!$F64,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!$H64,0))))),0)","v":0}]
[]
["Wijziging belofte"]
["Zorgvorm",{"$f":"'Overzicht BTA'!$C$3","v":"Algemeen ziekenhuis"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!$H$3","v":"Kies de zorgvorm"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!$N$3","v":"Kies de zorgvorm"}]
[{"$f":"IF(ISNUMBER(MATCH(Bron!$B$11,'Overzicht BTA'!B$7:B$10,0)),Bron!$B$11,IF(ISNUMBER(MATCH(Bron!$B$12,'Overzicht BTA'!B$7:B$10,0)),Bron!$B$12,\"/\"))","v":"/"},null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(Bron!$B$11,'Overzicht BTA'!H$7:H$10,0)),Bron!$B$11,IF(ISNUMBER(MATCH(Bron!$B$12,'Overzicht BTA'!H$7:H$10,0)),Bron!$B$12,\"/\"))","v":"/"},null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(Bron!$B$11,'Overzicht BTA'!$N$7:$N$9,0)),Bron!$B$11,IF(ISNUMBER(MATCH(Bron!$B$12,'Overzicht BTA'!N$7:N$10,0)),Bron!$B$12,\"/\"))","v":"/"}]
["Onroerend (op basis van de raming)",null,null,null,null,null,"Onroerend (op basis van de raming)",null,null,null,null,null,"Onroerend (op basis van de raming)"]
["Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"IFERROR(IF('Overzicht BTA'!D55=0,IF(A2=Bron!$B$11,IF(MATCH(Bron!$B$11,'Overzicht BTA'!B$47:B$50,0)=1,'Overzicht BTA'!D47,IF(MATCH(Bron!$B$11,'Overzicht BTA'!B$47:B$50,0)=2,'Overzicht BTA'!D48,IF(MATCH(Bron!$B$11,'Overzicht BTA'!B$47:B$50,0)=3,'Overzicht BTA'!D49,IF(MATCH(Bron!$B$11,'Overzicht BTA'!B$47:B$50,0)=4,'Overzicht BTA'!D50,0)))),IF(MATCH(Bron!$B$12,'Overzicht BTA'!B$47:B$50,0)=1,'Overzicht BTA'!D47,IF(MATCH(Bron!$B$12,'Overzicht BTA'!B$47:B$50,0)=2,'Overzicht BTA'!D48,IF(MATCH(Bron!$B$12,'Overzicht BTA'!B$47:B$50,0)=3,'Overzicht BTA'!D49,IF(MATCH(Bron!$B$12,'Overzicht BTA'!B$47:B$50,0)=4,'Overzicht BTA'!D50,0))))),0),0)","v":0},{"$f":"VLOOKUP(B38,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},{"$f":"IF(A39=Bron!$B$11,0.75,1)","v":1},{"$f":"ROUND(A42*B42*C42*D42,2)","v":0},null,{"$f":"IFERROR(IF('Overzicht BTA'!J55=0,IF(M39=Bron!$B$11,IF(MATCH(Bron!$B$11,'Overzicht BTA'!$H$47:$H$50,0)=1,'Overzicht BTA'!$J$47,IF(MATCH(Bron!$B$11,'Overzicht BTA'!$H$47:$H$50,0)=2,'Overzicht BTA'!$J$48,IF(MATCH(Bron!$B$11,'Overzicht BTA'!$H$47:$H$50,0)=3,'Overzicht BTA'!$J$49,IF(MATCH(Bron!$B$11,'Overzicht BTA'!$H$47:$H$50,0)=4,'Overzicht BTA'!$J$50,0)))),IF(MATCH(Bron!$B$12,'Overzicht BTA'!$H$47:$H$50,0)=1,'Overzicht BTA'!$J$47,IF(MATCH(Bron!$B$12,'Overzicht BTA'!$H$47:$H$50,0)=2,'Overzicht BTA'!$J$48,IF(MATCH(Bron!$B$12,'Overzicht BTA'!$H$47:$H$50,0)=3,'Overzicht BTA'!$J$49,IF(MATCH(Bron!$B$12,'Overzicht BTA'!$H$47:$H$50,0)=4,'Overzicht BTA'!$J$50,0))))),0),0)","v":0},{"$f":"VLOOKUP(H38,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},{"$f":"IF(G39=Bron!$B$11,0.75,1)","v":1},{"$f":"ROUND(G42*H42*I42*J42,2)","v":0},null,{"$f":"IFERROR(IF('Overzicht BTA'!P55=0,IF(G39=Bron!$B$11,IF(MATCH(Bron!$B$11,'Overzicht BTA'!$N$47:$N$50,0)=1,'Overzicht BTA'!$P$47,IF(MATCH(Bron!$B$11,'Overzicht BTA'!$N$47:$N$50,0)=2,'Overzicht BTA'!$P$48,IF(MATCH(Bron!$B$11,'Overzicht BTA'!$N$47:$N$50,0)=3,'Overzicht BTA'!$P$49,IF(MATCH(Bron!$B$11,'Overzicht BTA'!$N$47:$N$50,0)=4,'Overzicht BTA'!$P$50,0)))),IF(MATCH(Bron!$B$12,'Overzicht BTA'!$N$47:$N$50,0)=1,'Overzicht BTA'!$P$47,IF(MATCH(Bron!$B$12,'Overzicht BTA'!$N$47:$N$50,0)=2,'Overzicht BTA'!$P$48,IF(MATCH(Bron!$B$12,'Overzicht BTA'!$N$47:$N$50,0)=3,'Overzicht BTA'!$P$49,IF(MATCH(Bron!$B$12,'Overzicht BTA'!$N$47:$N$50,0)=4,'Overzicht BTA'!$P$50,0))))),0),0)","v":0},{"$f":"VLOOKUP(N38,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},{"$f":"IF(M39=Bron!$B$11,0.75,1)","v":1},{"$f":"ROUND(M42*N42*O42*P42,2)","v":0}]
["raming PF 1-2-3",{"$f":"B69","v":0},0.6,null,{"$f":"ROUND(B43*C43,2)","v":0},{"$f":"E42*10/6","v":0},"raming PF 1-2-3",{"$f":"H69","v":0},0.6,null,{"$f":"ROUND(H43*I43,2)","v":0},{"$f":"K42*10/6","v":0},"raming PF 1-2-3",{"$f":"N69","v":0},0.6,null,{"$f":"ROUND(N43*O43,2)","v":0}]
["Kunst",{"$f":"B72","v":0},1,null,{"$f":"ROUND(B44*C44,2)","v":0},null,"Kunst",{"$f":"H72","v":0},1,null,{"$f":"ROUND(H44*I44,2)","v":0},null,"Kunst",{"$f":"N72","v":0},1,null,{"$f":"ROUND(N44*O44,2)","v":0}]
["weerhouden bedrag",null,null,"A",{"$f":"MIN(E42,E43+E44)","v":0},null,"weerhouden bedrag",null,null,"A",{"$f":"MIN(K42,K43+K44)","v":0},null,"weerhouden bedrag",null,null,"A",{"$f":"MIN(Q42,Q43+Q44)","v":0}]
["Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(E45*C46,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(K45*I46,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(Q45*O46,2)","v":0}]
["BTW","op werken",{"$f":"IF(A39=Bron!$B$11,'Overzicht BTA'!C57,IF(A39=Bron!$B$12,'Overzicht BTA'!C56,0))","v":0},null,{"$f":"ROUND(E45*C47,2)","v":0},null,"BTW","op werken",{"$f":"IF(G39=Bron!$B$11,'Overzicht BTA'!I57,IF(G39=Bron!$B$12,'Overzicht BTA'!I56,0))","v":0},null,{"$f":"ROUND(K45*I47,2)","v":0},null,"BTW","op werken",{"$f":"IF(M39=Bron!$B$11,'Overzicht BTA'!O57,IF(M39=Bron!$B$12,'Overzicht BTA'!O56,0))","v":0},null,{"$f":"ROUND(Q45*O47,2)","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E46*C48,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K46*I48,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q46*O48,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E45:E48)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K45:K48)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q45:Q48)","v":0}]
[]
["Roerend (op basis van de raming)",null,null,null,null,null,"Roerend (op basis van de raming)",null,null,null,null,null,"Roerend (op basis van de raming)"]
["Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"IF(A39=Bron!B11,IF('Overzicht BTA'!D57=0,0,IF(MATCH(Bron!$B$11,'Overzicht BTA'!$B$47:$B$50,0)=1,'Overzicht BTA'!$D$47,IF(MATCH(Bron!$B$11,'Overzicht BTA'!$B$47:$B$50,0)=2,'Overzicht BTA'!$D$48,IF(MATCH(Bron!$B$11,'Overzicht BTA'!$B$47:$B$50,0)=3,'Overzicht BTA'!$D$49,IF(MATCH(Bron!$B$11,'Overzicht BTA'!$B$47:$B$50,0)=4,'Overzicht BTA'!$D$50,0))))),IF('Overzicht BTA'!D56=0,0,IF(MATCH(Bron!$B$12,'Overzicht BTA'!$B$47:$B$50,0)=1,'Overzicht BTA'!$D$47,IF(MATCH(Bron!$B$12,'Overzicht BTA'!$B$47:$B$50,0)=2,'Overzicht BTA'!$D$48,IF(MATCH(Bron!$B$12,'Overzicht BTA'!$B$47:$B$50,0)=3,'Overzicht BTA'!$D$49,IF(MATCH(Bron!$B$12,'Overzicht BTA'!$B$47:$B$50,0)=4,'Overzicht BTA'!$D$50,0))))))","v":0},{"$f":"B16","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},null,{"$f":"ROUND(A53*B53*C53,2)","v":0},null,{"$f":"G42","v":0},{"$f":"H16","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},null,{"$f":"ROUND(G53*H53*I53,2)","v":0},null,{"$f":"M42","v":0},{"$f":"N16","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},null,{"$f":"ROUND(M53*N53*O53,2)","v":0}]
["raming PF4",{"$f":"B70","v":0},0.6,null,{"$f":"ROUND(B54*C54,2)","v":0},{"$f":"E53*10/6","v":0},"raming PF4",{"$f":"H70","v":0},0.6,null,{"$f":"ROUND(H54*I54,2)","v":0},{"$f":"K53*10/6","v":0},"raming PF4",{"$f":"N70","v":0},0.6,null,{"$f":"ROUND(N54*O54,2)","v":0}]
["weerhouden bedrag",null,null,"C",{"$f":"MIN(E53,E54)","v":0},null,"weerhouden bedrag",null,null,"C",{"$f":"MIN(K53,K54)","v":0},null,"weerhouden bedrag",null,null,"C",{"$f":"MIN(Q53,Q54)","v":0}]
["Algemene kosten",null,0.1,null,{"$f":"ROUND(E55*C56,2)","v":0},null,"Algemene kosten",null,0.1,null,{"$f":"ROUND(K55*I56,2)","v":0},null,"Algemene kosten",null,0.1,null,{"$f":"ROUND(Q55*O56,2)","v":0}]
["BTW","uitrusting",0.21,null,{"$f":"ROUND(E55*C57,2)","v":0},null,"BTW","uitrusting",0.21,null,{"$f":"ROUND(K55*I57,2)","v":0},null,"BTW","uitrusting",0.21,null,{"$f":"ROUND(Q55*O57,2)","v":0}]
["BTW ","A.O. ",0.21,null,{"$f":"ROUND(E56*C58,2)","v":0},null,"BTW ","A.O. ",0.21,null,{"$f":"ROUND(K56*I58,2)","v":0},null,"BTW ","A.O. ",0.21,null,{"$f":"ROUND(Q56*O58,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E56:E58)+E55","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K56:K58)+K55","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q56:Q58)+Q55","v":0}]
[]
["Totaal subsidie ",null,null,null,{"$f":"E39+E49+E59","v":0},null,"Totaal subsidie ",null,null,null,{"$f":"K39+K49+K59","v":0},null,"Totaal subsidie ",null,null,null,{"$f":"Q39+Q49+Q59","v":0}]
[]
["Berekend Bouwplafond excl. BTW (A+B+C)",null,{"$f":"E45+E55","v":0},"10/6",{"$f":"C63*10/6","v":0},null,"Berekend Bouwplafond excl. BTW (A+B+C)",null,{"$f":"K45+K55","v":0},"10/6",{"$f":"I63*10/6","v":0},null,"Berekend Bouwplafond excl. BTW (A+B+C)",null,{"$f":"Q45+Q55","v":0},"10/6",{"$f":"O63*10/6","v":0}]
[]
["Samenvatting raming ",null,null,null,null,null,"Samenvatting raming ",null,null,null,null,null,"Samenvatting raming "]
["PF1 Ruwbouw",{"$f":"IFERROR(IF(A$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B6,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D6,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F6,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H6,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B6,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D6,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F6,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H6,0))))),0)","v":0},{"$f":"B66/B71","v":{"$error":"#DIV/0!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IFERROR(IF(G$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!$B32,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!$D32,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!$F32,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!$H32,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!$B32,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!$D32,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!$F32,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!$H32,0))))),0)","v":0},{"$f":"H66/H71","v":{"$error":"#DIV/0!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IFERROR(IF(M$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming'!$B58,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!$D58,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!$F58,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!$H58,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!$B58,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!$D58,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!$F58,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!$H58,0))))),0)","v":0},{"$f":"N66/N71","v":{"$error":"#DIV/0!"}}]
["PF2 Techn. Uitrusting",{"$f":"IFERROR(IF(A$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B7,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D7,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F7,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H7,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B7,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D7,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F7,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H7,0))))),0)","v":0},{"$f":"B67/B71","v":{"$error":"#DIV/0!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IFERROR(IF(G$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!$B33,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!$D33,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!$F33,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!$H33,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!$B33,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!$D33,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!$F33,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!$H33,0))))),0)","v":0},{"$f":"H67/H71","v":{"$error":"#DIV/0!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IFERROR(IF(M$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming'!$B59,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!$D59,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!$F59,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!$H59,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!$B59,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!$D59,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!$F59,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!$H59,0))))),0)","v":0},{"$f":"N67/N71","v":{"$error":"#DIV/0!"}}]
["PF3 Afwerking",{"$f":"IFERROR(IF(A$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B8,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D8,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F8,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H8,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B8,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D8,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F8,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H8,0))))),0)","v":0},{"$f":"B68/B71","v":{"$error":"#DIV/0!"}},null," ",null,"PF3 Afwerking",{"$f":"IFERROR(IF(G$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!$B34,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!$D34,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!$F34,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!$H34,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!$B34,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!$D34,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!$F34,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!$H34,0))))),0)","v":0},{"$f":"H68/H71","v":{"$error":"#DIV/0!"}},null,null,null,"PF3 Afwerking",{"$f":"IFERROR(IF(M$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming'!$B60,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!$D60,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!$F60,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!$H60,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!$B60,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!$D60,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!$F60,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!$H60,0))))),0)","v":0},{"$f":"N68/N71","v":{"$error":"#DIV/0!"}},null," "]
["Subtotaal PF1-2-3",{"$f":"SUM(B66:B68)","v":0},{"$f":"B69/B71","v":{"$error":"#DIV/0!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"SUM(H66:H68)","v":0},{"$f":"H69/H71","v":{"$error":"#DIV/0!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"SUM(N66:N68)","v":0},{"$f":"N69/N71","v":{"$error":"#DIV/0!"}}]
["PF4 Losse uitrusting en meubilering ",{"$f":"IFERROR(IF(A$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B10,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D10,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F10,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H10,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B10,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D10,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F10,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H10,0))))),0)","v":0},{"$f":"B70/B71","v":{"$error":"#DIV/0!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IFERROR(IF(G$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!$B36,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!$D36,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!$F36,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!$H36,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!$B36,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!$D36,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!$F36,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!$H36,0))))),0)","v":0},{"$f":"H70/H71","v":{"$error":"#DIV/0!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IFERROR(IF(M$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming'!$B62,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!$D62,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!$F62,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!$H62,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!$B62,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!$D62,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!$F62,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!$H62,0))))),0)","v":0},{"$f":"N70/N71","v":{"$error":"#DIV/0!"}}]
["Totaal",{"$f":"IF('Overzicht BTA'!$D$17=0,0,IF(A$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B11,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D11,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F11,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H11,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B11,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D11,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F11,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H11,0))))))","v":0},{"$f":"B71/B71","v":{"$error":"#DIV/0!"}},null,null,null,"Totaal",{"$f":"H70+H69","v":0},{"$f":"H71/H71","v":{"$error":"#DIV/0!"}},null,null,null,"Totaal",{"$f":"N69+N70","v":0},{"$f":"N71/N71","v":{"$error":"#DIV/0!"}}]
["Kunst",{"$f":"IFERROR(IF(A$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B12,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D12,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F12,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H12,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B12,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D12,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F12,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H12,0))))),0)","v":0},null,null,null,null,"Kunst",{"$f":"IFERROR(IF(G$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!$B38,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!$D38,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!$F38,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!$H38,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!$B38,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!$D38,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!$F38,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!$H38,0))))),0)","v":0},null,null,null,null,"Kunst",{"$f":"IFERROR(IF(M$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming'!$B64,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!$D64,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!$F64,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!$H64,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!$B64,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!$D64,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!$F64,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!$H64,0))))),0)","v":0}]
[]
["Indexatie bevel van aanvang"]
["Zorgvorm",{"$f":"'Overzicht BTA'!$C$3","v":"Algemeen ziekenhuis"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!$H$3","v":"Kies de zorgvorm"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!$N$3","v":"Kies de zorgvorm"}]
[{"$f":"IF(ISNUMBER(MATCH(Bron!$B$11,'Overzicht BTA'!B$7:B$10,0)),Bron!$B$11,IF(ISNUMBER(MATCH(Bron!$B$12,'Overzicht BTA'!B$7:B$10,0)),Bron!$B$12,\"/\"))","v":"/"},null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(Bron!$B$11,'Overzicht BTA'!H$7:H$10,0)),Bron!$B$11,IF(ISNUMBER(MATCH(Bron!$B$12,'Overzicht BTA'!H$7:H$10,0)),Bron!$B$12,\"/\"))","v":"/"},null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(Bron!$B$11,'Overzicht BTA'!$N$7:$N$9,0)),Bron!$B$11,IF(ISNUMBER(MATCH(Bron!$B$12,'Overzicht BTA'!N$7:N$10,0)),Bron!$B$12,\"/\"))","v":"/"}]
["Onroerend (op basis van de raming)",null,null,null,null,null,"Onroerend (op basis van de raming)",null,null,null,null,null,"Onroerend (op basis van de raming)"]
["Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"A42","v":0},{"$f":"VLOOKUP(B75,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},{"$f":"IF(A76=Bron!$B$11,0.75,1)","v":1},{"$f":"ROUND(A79*B79*C79*D79,2)","v":0},null,{"$f":"G42","v":0},{"$f":"VLOOKUP(H75,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},{"$f":"IF(G76=Bron!$B$11,0.75,1)","v":1},{"$f":"ROUND(G79*H79*I79*J79,2)","v":0},null,{"$f":"M42","v":0},{"$f":"VLOOKUP(N75,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},{"$f":"IF(M76=Bron!$B$11,0.75,1)","v":1},{"$f":"ROUND(M79*N79*O79*P79,2)","v":0}]
["raming PF 1-2-3",{"$f":"B69*$C$79/$C$42","v":0},0.6,null,{"$f":"ROUND(B80*C80,2)","v":0},{"$f":"E79*10/6","v":0},"raming PF 1-2-3",{"$f":"H69*$C$79/$C$42","v":0},0.6,null,{"$f":"ROUND(H80*I80,2)","v":0},{"$f":"K79*10/6","v":0},"raming PF 1-2-3",{"$f":"N69*$C$79/$C$42","v":0},0.6,null,{"$f":"ROUND(N80*O80,2)","v":0}]
["Kunst",{"$f":"B70*$C$79/$C$42","v":0},1,null,{"$f":"ROUND(B81*C81,2)","v":0},null,"Kunst",{"$f":"H70*$C$79/$C$42","v":0},1,null,{"$f":"ROUND(H81*I81,2)","v":0},null,"Kunst",{"$f":"N70*$C$79/$C$42","v":0},1,null,{"$f":"ROUND(N81*O81,2)","v":0}]
["weerhouden bedrag",null,null,"A",{"$f":"MIN(E79,E80+E81)","v":0},null,"weerhouden bedrag",null,null,"A",{"$f":"MIN(K79,K80+K81)","v":0},null,"weerhouden bedrag",null,null,"A",{"$f":"MIN(Q79,Q80+Q81)","v":0}]
["Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(E82*C83,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(K82*I83,2)","v":0},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(Q82*O83,2)","v":0}]
["BTW","op werken",{"$f":"C47","v":0},null,{"$f":"ROUND(E82*C84,2)","v":0},null,"BTW","op werken",{"$f":"I47","v":0},null,{"$f":"ROUND(K82*I84,2)","v":0},null,"BTW","op werken",{"$f":"O47","v":0},null,{"$f":"ROUND(Q82*O84,2)","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E83*C85,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K83*I85,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q83*O85,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E82:E85)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K82:K85)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q82:Q85)","v":0}]
[]
["Roerend (op basis van de raming)",null,null,null,null,null,"Roerend (op basis van de raming)",null,null,null,null,null,"Roerend (op basis van de raming)"]
["Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"A79","v":0},{"$f":"B53","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},null,{"$f":"ROUND(A90*B90*C90,2)","v":0},null,{"$f":"G79","v":0},{"$f":"H53","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},null,{"$f":"ROUND(G90*H90*I90,2)","v":0},null,{"$f":"M79","v":0},{"$f":"N53","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},null,{"$f":"ROUND(M90*N90*O90,2)","v":0}]
["raming PF4",{"$f":"B70*C90/C53","v":0},0.6,null,{"$f":"ROUND(B91*C91,2)","v":0},{"$f":"E90*10/6","v":0},"raming PF4",{"$f":"H70*I90/I53","v":0},0.6,null,{"$f":"ROUND(H91*I91,2)","v":0},{"$f":"K90*10/6","v":0},"raming PF4",{"$f":"N70*O90/O53","v":0},0.6,null,{"$f":"ROUND(N91*O91,2)","v":0}]
["weerhouden bedrag",null,null,"C",{"$f":"MIN(E90,E91)","v":0},null,"weerhouden bedrag",null,null,"C",{"$f":"MIN(K90,K91)","v":0},null,"weerhouden bedrag",null,null,"C",{"$f":"MIN(Q90,Q91)","v":0}]
["Algemene kosten",null,0.1,null,{"$f":"ROUND(E92*C93,2)","v":0},null,"Algemene kosten",null,0.1,null,{"$f":"ROUND(K92*I93,2)","v":0},null,"Algemene kosten",null,0.1,null,{"$f":"ROUND(Q92*O93,2)","v":0}]
["BTW","uitrusting",0.21,null,{"$f":"ROUND(E92*C94,2)","v":0},null,"BTW","uitrusting",0.21,null,{"$f":"ROUND(K92*I94,2)","v":0},null,"BTW","uitrusting",0.21,null,{"$f":"ROUND(Q92*O94,2)","v":0}]
["BTW ","A.O. ",0.21,null,{"$f":"ROUND(E93*C95,2)","v":0},null,"BTW ","A.O. ",0.21,null,{"$f":"ROUND(K93*I95,2)","v":0},null,"BTW ","A.O. ",0.21,null,{"$f":"ROUND(Q93*O95,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E93:E95)+E92","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K93:K95)+K92","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q93:Q95)+Q92","v":0}]
[]
["Totaal subsidie ",null,null,null,{"$f":"E76+E86+E96","v":0},null,"Totaal subsidie ",null,null,null,{"$f":"K76+K86+K96","v":0},null,"Totaal subsidie ",null,null,null,{"$f":"Q76+Q86+Q96","v":0}]
[]
["Berekend Bouwplafond excl. BTW (A+B+C)",null,{"$f":"E82+E92","v":0},"10/6",{"$f":"C100*10/6","v":0},null,"Berekend Bouwplafond excl. BTW (A+B+C)",null,{"$f":"K82+K92","v":0},"10/6",{"$f":"I100*10/6","v":0},null,"Berekend Bouwplafond excl. BTW (A+B+C)",null,{"$f":"Q82+Q92","v":0},"10/6",{"$f":"O100*10/6","v":0}]

{"sheet":"samen","index":21,"n_rows":110,"n_cols":19,"rows_kept":110,"cut":false,"hidden":true,"merged":[[109,0,109,1],[109,6,109,7],[109,12,109,13],[97,0,97,1],[97,6,97,7],[97,12,97,13],[101,0,101,1],[101,6,101,7],[101,12,101,13],[82,0,82,1],[82,6,82,7],[82,12,82,13],[89,0,89,1],[89,6,89,7],[89,12,89,13],[72,0,72,1],[72,6,72,7],[72,12,72,13],[37,0,37,16],[74,0,74,16],[60,0,60,1],[60,6,60,7],[60,12,60,13],[64,0,64,1],[64,6,64,7],[64,12,64,13],[45,0,45,1],[45,6,45,7],[45,12,45,13],[52,0,52,1],[52,6,52,7],[52,12,52,13],[7,0,7,1],[14,0,14,1],[22,0,22,1],[26,0,26,1],[34,0,34,1],[7,6,7,7],[14,6,14,7],[22,6,22,7],[26,6,26,7],[34,6,34,7],[7,12,7,13],[14,12,14,13],[22,12,22,13],[26,12,26,13],[34,12,34,13]]}
["Zorgvorm",{"$f":"'Overzicht BTA'!C3","v":"Algemeen ziekenhuis"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!H3","v":"Kies de zorgvorm"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!N3","v":"Kies de zorgvorm"}]
[{"$f":"IF(ISNUMBER(MATCH(Bron!$B$11,'Overzicht BTA'!B$7:B$10,0)),Bron!$B$11,IF(ISNUMBER(MATCH(Bron!$B$12,'Overzicht BTA'!B$7:B$10,0)),Bron!$B$12,\"/\"))","v":"/"},null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(Bron!$B$11,'Overzicht BTA'!H$7:H$10,0)),Bron!$B$11,IF(ISNUMBER(MATCH(Bron!$B$12,'Overzicht BTA'!H$7:H$10,0)),Bron!$B$12,\"/\"))","v":"/"},null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(Bron!$B$11,'Overzicht BTA'!$N$7:$N$9,0)),Bron!$B$11,IF(ISNUMBER(MATCH(Bron!$B$12,'Overzicht BTA'!N$7:N$10,0)),Bron!$B$12,\"/\"))","v":"/"}]
["Onroerend (op basis van de raming)",null,null,null,null,null,"Onroerend (op basis van de raming)",null,null,null,null,null,"Onroerend (op basis van de raming)"]
["Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"IFERROR(IF('Overzicht BTA'!D15=0,0,IF(A2=Bron!$B$11,IF(MATCH(Bron!$B$11,'Overzicht BTA'!B$7:B$10,0)=1,'Overzicht BTA'!D7,IF(MATCH(Bron!$B$11,'Overzicht BTA'!B$7:B$10,0)=2,'Overzicht BTA'!D8,IF(MATCH(Bron!$B$11,'Overzicht BTA'!B$7:B$10,0)=3,'Overzicht BTA'!D9,IF(MATCH(Bron!$B$11,'Overzicht BTA'!B$7:B$10,0)=4,'Overzicht BTA'!D10,0)))),IF(MATCH(Bron!$B$12,'Overzicht BTA'!B$7:B$10,0)=1,'Overzicht BTA'!D7,IF(MATCH(Bron!$B$12,'Overzicht BTA'!B$7:B$10,0)=2,'Overzicht BTA'!D8,IF(MATCH(Bron!$B$12,'Overzicht BTA'!B$7:B$10,0)=3,'Overzicht BTA'!D9,IF(MATCH(Bron!$B$12,'Overzicht BTA'!B$7:B$10,0)=4,'Overzicht BTA'!D10,0)))))),0)","v":0},{"$f":"VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},{"$f":"IF(A2=Bron!$B$11,0.75,1)","v":1},{"$f":"ROUND(A5*B5*C5*D5,2)","v":0},null,{"$f":"IFERROR(IF('Overzicht BTA'!J15=0,0,IF(G2=Bron!$B$11,IF(MATCH(Bron!$B$11,'Overzicht BTA'!H$7:H$10,0)=1,'Overzicht BTA'!J7,IF(MATCH(Bron!$B$11,'Overzicht BTA'!H$7:H$10,0)=2,'Overzicht BTA'!J8,IF(MATCH(Bron!$B$11,'Overzicht BTA'!H$7:H$10,0)=3,'Overzicht BTA'!J9,IF(MATCH(Bron!$B$11,'Overzicht BTA'!H$7:H$10,0)=4,'Overzicht BTA'!J10,0)))),IF(MATCH(Bron!$B$12,'Overzicht BTA'!H$7:H$10,0)=1,'Overzicht BTA'!J7,IF(MATCH(Bron!$B$12,'Overzicht BTA'!H$7:H$10,0)=2,'Overzicht BTA'!J8,IF(MATCH(Bron!$B$12,'Overzicht BTA'!H$7:H$10,0)=3,'Overzicht BTA'!J9,IF(MATCH(Bron!$B$12,'Overzicht BTA'!H$7:H$10,0)=4,'Overzicht BTA'!J10,0)))))),0)","v":0},{"$f":"VLOOKUP(H1,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},{"$f":"IF(G2=Bron!$B$11,0.75,1)","v":1},{"$f":"ROUND(G5*H5*I5*J5,2)","v":0},null,{"$f":"IFERROR(IF('Overzicht BTA'!P15=0,0,IF(M2=Bron!$B$11,IF(MATCH(Bron!$B$11,'Overzicht BTA'!N$7:N$10,0)=1,'Overzicht BTA'!P7,IF(MATCH(Bron!$B$11,'Overzicht BTA'!N$7:N$10,0)=2,'Overzicht BTA'!P8,IF(MATCH(Bron!$B$11,'Overzicht BTA'!N$7:N$10,0)=3,'Overzicht BTA'!P9,IF(MATCH(Bron!$B$11,'Overzicht BTA'!N$7:N$10,0)=4,'Overzicht BTA'!P10,0)))),IF(MATCH(Bron!$B$12,'Overzicht BTA'!N$7:N$10,0)=1,'Overzicht BTA'!P7,IF(MATCH(Bron!$B$12,'Overzicht BTA'!N$7:N$10,0)=2,'Overzicht BTA'!P8,IF(MATCH(Bron!$B$12,'Overzicht BTA'!N$7:N$10,0)=3,'Overzicht BTA'!P9,IF(MATCH(Bron!$B$12,'Overzicht BTA'!N$7:N$10,0)=4,'Overzicht BTA'!P10,0)))))),0)","v":0},{"$f":"VLOOKUP(N1,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},{"$f":"IF(M2=Bron!$B$11,0.75,1)","v":1},{"$f":"ROUND(M5*N5*O5*P5,2)","v":0}]
["raming PF 1-2-3",{"$f":"IFERROR(IF('Overzicht BTA'!D15=0,0,IF(A$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B9,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D9,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F9,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H9,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B9,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D9,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F9,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H9,0)))))),0)","v":0},0.6,null,{"$f":"ROUND(B6*C6,2)","v":0},null,"raming PF 1-2-3",{"$f":"IFERROR(IF('Overzicht BTA'!J15=0,0,IF(G$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!$B35,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!$D35,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!$F35,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!$H35,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!$B35,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!$D35,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!$F35,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!$H35,0)))))),0)","v":0},0.6,null,{"$f":"ROUND(H6*I6,2)","v":0},null,"raming PF 1-2-3",{"$f":"IFERROR(IF('Overzicht BTA'!P15=0,0,IF($M$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B61,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D61,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F61,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H61,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B61,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D61,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F61,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H61,0)))))),0)","v":0},0.6,null,{"$f":"ROUND(N6*O6,2)","v":0}]
["Kunst",{"$f":"IF('Overzicht BTA'!$D$15=0,0,'uitgebreide raming'!$J12)","v":{"$error":"#REF!"}},0.6,null,{"$f":"ROUND(B7*C7,2)","v":{"$error":"#REF!"}},null,"Kunst",{"$f":"IF('Overzicht BTA'!$J$15=0,0,'uitgebreide raming'!$J38)","v":{"$error":"#REF!"}},0.6,null,{"$f":"ROUND(H7*I7,2)","v":{"$error":"#REF!"}},null,"Kunst",{"$f":"IF('Overzicht BTA'!$P$15=0,0,'uitgebreide raming'!$J64)","v":{"$error":"#REF!"}},0.6,null,{"$f":"ROUND(N7*O7,2)","v":{"$error":"#REF!"}}]
["weerhouden bedrag",null,null,"A",{"$f":"MIN(E5,E6+E7)","v":{"$error":"#REF!"}},null,"weerhouden bedrag",null,null,"A",{"$f":"MIN(K5,K6+K7)","v":{"$error":"#REF!"}},null,"weerhouden bedrag",null,null,"A",{"$f":"MIN(Q5,Q6+Q7)","v":{"$error":"#REF!"}}]
["Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(E8*C9,2)","v":{"$error":"#REF!"}},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(K8*I9,2)","v":{"$error":"#REF!"}},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(Q8*O9,2)","v":{"$error":"#REF!"}}]
["BTW","op werken",{"$f":"IF(A2=Bron!$B$11,'Overzicht BTA'!C17,IF(A2=Bron!$B$12,'Overzicht BTA'!C16,0))","v":0},null,{"$f":"ROUND(E8*C10,2)","v":{"$error":"#REF!"}},null,"BTW","op werken",{"$f":"IF(G2=Bron!$B$11,'Overzicht BTA'!I17,IF(G2=Bron!$B$12,'Overzicht BTA'!I16,0))","v":0},null,{"$f":"ROUND(K8*I10,2)","v":{"$error":"#REF!"}},null,"BTW","op werken",{"$f":"IF(M2=Bron!$B$11,'Overzicht BTA'!O17,IF(M2=Bron!$B$12,'Overzicht BTA'!O16,0))","v":0},null,{"$f":"ROUND(Q8*O10,2)","v":{"$error":"#REF!"}}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E9*C11,2)","v":{"$error":"#REF!"}},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K9*I11,2)","v":{"$error":"#REF!"}},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q9*O11,2)","v":{"$error":"#REF!"}}]
["Totaal ",null,null,null,{"$f":"SUM(E8:E11)","v":{"$error":"#REF!"}},null,"Totaal ",null,null,null,{"$f":"SUM(K8:K11)","v":{"$error":"#REF!"}},null,"Totaal ",null,null,null,{"$f":"SUM(Q8:Q11)","v":{"$error":"#REF!"}}]
[]
["Uitbreiding",null,null,null,null,null,"Uitbreiding",null,null,null,null,null,"Uitbreiding"]
["Onroerend (forfaitair)",null,null,null,null,null,"Onroerend (forfaitair)",null,null,null,null,null,"Onroerend (forfaitair)"]
["Subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"Subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"Subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"IFERROR(IF(AND('Overzicht BTA'!D17=0,'Overzicht BTA'!D16=0),0,IF(A14=Bron!#REF!,IF(MATCH(Bron!#REF!,'Overzicht BTA'!B$7:B$10,0)=1,'Overzicht BTA'!D7,IF(MATCH(Bron!#REF!,'Overzicht BTA'!B$7:B$10,0)=2,'Overzicht BTA'!D8,IF(MATCH(Bron!#REF!,'Overzicht BTA'!B$7:B$10,0)=3,'Overzicht BTA'!D9,IF(MATCH(Bron!#REF!,'Overzicht BTA'!B$7:B$10,0)=4,'Overzicht BTA'!D10,0)))))),0)","v":0},{"$f":"VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},"B",{"$f":"ROUND(A17*B17*C17,2)","v":0},null,{"$f":"IFERROR(IF(AND('Overzicht BTA'!J17=0,'Overzicht BTA'!J16=0),0,IF(G14=Bron!#REF!,IF(MATCH(Bron!#REF!,'Overzicht BTA'!H$7:H$10,0)=1,'Overzicht BTA'!J7,IF(MATCH(Bron!#REF!,'Overzicht BTA'!H$7:H$10,0)=2,'Overzicht BTA'!J8,IF(MATCH(Bron!#REF!,'Overzicht BTA'!H$7:H$10,0)=3,'Overzicht BTA'!J9,IF(MATCH(Bron!#REF!,'Overzicht BTA'!H$7:H$10,0)=4,'Overzicht BTA'!J10,0)))))),0)","v":0},{"$f":"VLOOKUP(H1,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},"B",{"$f":"ROUND(G17*H17*I17,2)","v":0},null,{"$f":"IFERROR(IF(AND('Overzicht BTA'!P17=0,'Overzicht BTA'!P16=0),0,IF(M14=Bron!#REF!,IF(MATCH(Bron!#REF!,'Overzicht BTA'!N$7:N$10,0)=1,'Overzicht BTA'!P7,IF(MATCH(Bron!#REF!,'Overzicht BTA'!N$7:N$10,0)=2,'Overzicht BTA'!P8,IF(MATCH(Bron!#REF!,'Overzicht BTA'!N$7:N$10,0)=3,'Overzicht BTA'!P9,IF(MATCH(Bron!#REF!,'Overzicht BTA'!N$7:N$10,0)=4,'Overzicht BTA'!P10,0)))))),0)","v":0},{"$f":"VLOOKUP(N1,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},"B",{"$f":"ROUND(M17*N17*O17,2)","v":0}]
["algemene onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(E17*C18,2)","v":0},null,"algemene onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(K17*I18,2)","v":0},null,"algemene onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(Q17*O18,2)","v":0}]
["BTW","op werken",{"$f":"'Overzicht BTA'!C15","v":0},null,{"$f":"ROUND(E17*C19,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!I15","v":0},null,{"$f":"ROUND(K17*I19,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!O15","v":0},null,{"$f":"ROUND(Q17*O19,2)","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E18*C20,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K18*I20,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q18*O20,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E17:E20)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K17:K20)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q17:Q20)","v":0}]
[]
["Roerend (op basis van de raming)",null,null,null,null,null,"Roerend (op basis van de raming)",null,null,null,null,null,"Roerend (op basis van de raming)"]
["Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"A17+A5","v":0},{"$f":"VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$3:$H$76,7,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},null,{"$f":"ROUND(A25*B25*C25,2)","v":0},null,{"$f":"G17+G5","v":0},{"$f":"VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$3:$H$76,7,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},null,{"$f":"ROUND(G25*H25*I25,2)","v":0},null,{"$f":"M17+M5","v":0},{"$f":"VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$3:$H$76,7,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},null,{"$f":"ROUND(M25*N25*O25,2)","v":0}]
["raming PF4",{"$f":"IFERROR(IF('Overzicht BTA'!D15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B10,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D10,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F10,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H10,0)))))+IF('Overzicht BTA'!D17=0,0,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B10,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D10,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F10,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H10)))))+IF('Overzicht BTA'!D16=0,0,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B10,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D10,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F10,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H10,0))))),0)","v":0},0.6,null,{"$f":"ROUND(B26*C26,2)","v":0},null,"raming PF4",{"$f":"IF('Overzicht BTA'!D15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B36,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D36,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F36,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H36,0)))))+IF('Overzicht BTA'!D17=0,0,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B36,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D36,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F36,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H36,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B36,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D36,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F36,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H36,0)))))))))","v":{"$error":"#REF!"}},0.6,null,{"$f":"ROUND(H26*I26,2)","v":{"$error":"#REF!"}},null,"raming PF4",{"$f":"IF('Overzicht BTA'!D15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B62,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D62,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F62,IF(MATCH(Bron!#REF!,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H62,0)))))+IF('Overzicht BTA'!D17=0,0,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B62,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D62,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F62,IF(MATCH(Bron!$B$11,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H62,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B62,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D62,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F62,IF(MATCH(Bron!$B$12,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H62,0)))))))))","v":{"$error":"#REF!"}},0.6,null,{"$f":"ROUND(N26*O26,2)","v":{"$error":"#REF!"}}]
["weerhouden bedrag",null,null,"C",{"$f":"MIN(E25,E26)","v":0},null,"weerhouden bedrag",null,null,"C",{"$f":"MIN(K25,K26)","v":{"$error":"#REF!"}},null,"weerhouden bedrag",null,null,"C",{"$f":"MIN(Q25,Q26)","v":{"$error":"#REF!"}}]
["Algemene kosten",null,0.1,null,{"$f":"ROUND(E27*C28,2)","v":0},null,"Algemene kosten",null,0.1,null,{"$f":"ROUND(K27*I28,2)","v":{"$error":"#REF!"}},null,"Algemene kosten",null,0.1,null,{"$f":"ROUND(Q27*O28,2)","v":{"$error":"#REF!"}}]
["BTW","uitrusting",0.21,null,{"$f":"ROUND(E27*C29,2)","v":0},null,"BTW","uitrusting",0.21,null,{"$f":"ROUND(K27*I29,2)","v":{"$error":"#REF!"}},null,"BTW","uitrusting",0.21,null,{"$f":"ROUND(Q27*O29,2)","v":{"$error":"#REF!"}}]
["BTW ","A.O. ",0.21,null,{"$f":"ROUND(E28*C30,2)","v":0},null,"BTW ","A.O. ",0.21,null,{"$f":"ROUND(K28*I30,2)","v":{"$error":"#REF!"}},null,"BTW ","A.O. ",0.21,null,{"$f":"ROUND(Q28*O30,2)","v":{"$error":"#REF!"}}]
["Totaal ",null,null,null,{"$f":"SUM(E28:E30)+E27","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K28:K30)+K27","v":{"$error":"#REF!"}},null,"Totaal ",null,null,null,{"$f":"SUM(Q28:Q30)+Q27","v":{"$error":"#REF!"}}]
[]
["Totaal subsidie ",null,null,null,{"$f":"E12+E21+E31","v":{"$error":"#REF!"}},null,"Totaal subsidie ",null,null,null,{"$f":"K12+K21+K31","v":{"$error":"#REF!"}},null,"Totaal subsidie ",null,null,null,{"$f":"Q12+Q21+Q31","v":{"$error":"#REF!"}}]
[]
["Berekend Bouwplafond excl. BTW (A+B+C)",null,{"$f":"E8+E17+E27","v":{"$error":"#REF!"}},"10/6",{"$f":"C35*10/6","v":{"$error":"#REF!"}},null,"Berekend Bouwplafond excl. BTW (A+B+C)",null,{"$f":"K8+K17+K27","v":{"$error":"#REF!"}},"10/6",{"$f":"I35*10/6","v":{"$error":"#REF!"}},null,"Berekend Bouwplafond excl. BTW (A+B+C)",null,{"$f":"Q8+Q17+Q27","v":{"$error":"#REF!"}},"10/6",{"$f":"O35*10/6","v":{"$error":"#REF!"}}]
[]
[]
["Wijziging belofte"]
["Zorgvorm",{"$f":"'Overzicht BTA'!C3","v":"Algemeen ziekenhuis"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!H3","v":"Kies de zorgvorm"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!N3","v":"Kies de zorgvorm"}]
[{"$f":"IF(ISNUMBER(MATCH(Bron!$B$11,'Overzicht BTA'!B$7:B$10,0)),Bron!$B$11,IF(ISNUMBER(MATCH(Bron!$B$12,'Overzicht BTA'!B$7:B$10,0)),Bron!$B$12,\"/\"))","v":"/"},null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(Bron!$B$11,'Overzicht BTA'!H$7:H$10,0)),Bron!$B$11,IF(ISNUMBER(MATCH(Bron!$B$12,'Overzicht BTA'!H$7:H$10,0)),Bron!$B$12,\"/\"))","v":"/"},null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(Bron!$B$11,'Overzicht BTA'!$N$7:$N$9,0)),Bron!$B$11,IF(ISNUMBER(MATCH(Bron!$B$12,'Overzicht BTA'!N$7:N$10,0)),Bron!$B$12,\"/\"))","v":"/"}]
["Onroerend (op basis van de raming)",null,null,null,null,null,"Onroerend (op basis van de raming)",null,null,null,null,null,"Onroerend (op basis van de raming)"]
["Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"IFERROR(IF('Overzicht BTA'!D55=0,0,IF(A2=Bron!$B$11,IF(MATCH(Bron!$B$11,'Overzicht BTA'!B$47:B$50,0)=1,'Overzicht BTA'!D47,IF(MATCH(Bron!$B$11,'Overzicht BTA'!B$47:B$50,0)=2,'Overzicht BTA'!D48,IF(MATCH(Bron!$B$11,'Overzicht BTA'!B$47:B$50,0)=3,'Overzicht BTA'!D49,IF(MATCH(Bron!$B$11,'Overzicht BTA'!B$47:B$50,0)=4,'Overzicht BTA'!D50,0)))),IF(MATCH(Bron!$B$12,'Overzicht BTA'!B$47:B$50,0)=1,'Overzicht BTA'!D47,IF(MATCH(Bron!$B$12,'Overzicht BTA'!B$47:B$50,0)=2,'Overzicht BTA'!D48,IF(MATCH(Bron!$B$12,'Overzicht BTA'!B$47:B$50,0)=3,'Overzicht BTA'!D49,IF(MATCH(Bron!$B$12,'Overzicht BTA'!B$47:B$50,0)=4,'Overzicht BTA'!D50)))))),0)","v":0},{"$f":"B5","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},{"$f":"IF(A40=Bron!$B$11,0.75,1)","v":1},{"$f":"ROUND(A43*B43*C43*D43,2)","v":0},null,{"$f":"IFERROR(IF('Overzicht BTA'!J55=0,0,IF(G2=Bron!$B$11,IF(MATCH(Bron!$B$11,'Overzicht BTA'!H$47:H$50,0)=1,'Overzicht BTA'!J47,IF(MATCH(Bron!$B$11,'Overzicht BTA'!H$47:H$50,0)=2,'Overzicht BTA'!J48,IF(MATCH(Bron!$B$11,'Overzicht BTA'!H$47:H$50,0)=3,'Overzicht BTA'!J49,IF(MATCH(Bron!$B$11,'Overzicht BTA'!H$47:H$50,0)=4,'Overzicht BTA'!J50,0)))),IF(MATCH(Bron!$B$12,'Overzicht BTA'!H$47:H$50,0)=1,'Overzicht BTA'!J47,IF(MATCH(Bron!$B$12,'Overzicht BTA'!H$47:H$50,0)=2,'Overzicht BTA'!J48,IF(MATCH(Bron!$B$12,'Overzicht BTA'!H$47:H$50,0)=3,'Overzicht BTA'!J49,IF(MATCH(Bron!$B$12,'Overzicht BTA'!H$47:H$50,0)=4,'Overzicht BTA'!J50)))))),0)","v":0},{"$f":"VLOOKUP(H39,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},{"$f":"IF(G40=Bron!$B$11,0.75,1)","v":1},{"$f":"ROUND(G43*H43*I43*J43,2)","v":0},null,{"$f":"IFERROR(IF('Overzicht BTA'!P55=0,0,IF(M2=Bron!$B$11,IF(MATCH(Bron!$B$11,'Overzicht BTA'!N$47:N$50,0)=1,'Overzicht BTA'!P47,IF(MATCH(Bron!$B$11,'Overzicht BTA'!N$47:N$50,0)=2,'Overzicht BTA'!P48,IF(MATCH(Bron!$B$11,'Overzicht BTA'!N$47:N$50,0)=3,'Overzicht BTA'!P49,IF(MATCH(Bron!$B$11,'Overzicht BTA'!N$47:N$50,0)=4,'Overzicht BTA'!P50,0)))),IF(MATCH(Bron!$B$12,'Overzicht BTA'!N$47:N$50,0)=1,'Overzicht BTA'!P47,IF(MATCH(Bron!$B$12,'Overzicht BTA'!N$47:N$50,0)=2,'Overzicht BTA'!P48,IF(MATCH(Bron!$B$12,'Overzicht BTA'!N$47:N$50,0)=3,'Overzicht BTA'!P49,IF(MATCH(Bron!$B$12,'Overzicht BTA'!N$47:N$50,0)=4,'Overzicht BTA'!P50)))))),0)","v":0},{"$f":"VLOOKUP(N39,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},{"$f":"IF(M40=Bron!$B$11,0.75,1)","v":1},{"$f":"ROUND(M43*N43*O43*P43,2)","v":0}]
["raming PF 1-2-3",{"$f":"IFERROR(IF('Overzicht BTA'!D55=0,0,IF(A$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B9,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D9,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F9,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H9,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B9,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D9,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F9,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H9,0)))))),0)","v":0},0.6,null,{"$f":"ROUND(B44*C44,2)","v":0},null,"raming PF 1-2-3",{"$f":"IFERROR(IF('Overzicht BTA'!J55=0,0,IF('Overzicht BTA'!J17=0,0,IF(G$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!$B35,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!$D35,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!$F35,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!$H35,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!$B35,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!$D35,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!$F35,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!$H35,0))))))),0)","v":0},0.6,null,{"$f":"ROUND(H44*I44,2)","v":0},null,"raming PF 1-2-3",{"$f":"IFERROR(IF('Overzicht BTA'!P55=0,0,IF('Overzicht BTA'!P17=0,0,IF($M$2=Bron!$B$11,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B61,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D61,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F61,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H61,0)))),IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B61,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D61,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F61,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H61,0))))))),0)","v":0},0.6,null,{"$f":"ROUND(N44*O44,2)","v":0}]
["Kunst",{"$f":"IF('Overzicht BTA'!$D$15=0,0,'uitgebreide raming_gewijzigd'!$J12)","v":{"$error":"#REF!"}},0.6,null,{"$f":"ROUND(B45*C45,2)","v":{"$error":"#REF!"}},null,"Kunst",{"$f":"IF('Overzicht BTA'!$D$15=0,0,'uitgebreide raming_gewijzigd'!$J38)","v":{"$error":"#REF!"}},0.6,null,{"$f":"ROUND(H45*I45,2)","v":{"$error":"#REF!"}},null,"Kunst",{"$f":"IF('Overzicht BTA'!$D$15=0,0,'uitgebreide raming_gewijzigd'!$J34)","v":{"$error":"#REF!"}},0.6,null,{"$f":"ROUND(N45*O45,2)","v":{"$error":"#REF!"}}]
["weerhouden bedrag",null,null,"A",{"$f":"MIN(E43,E44+E45)","v":{"$error":"#REF!"}},null,"weerhouden bedrag",null,null,"A",{"$f":"MIN(K43,K44+K45)","v":{"$error":"#REF!"}},null,"weerhouden bedrag",null,null,"A",{"$f":"MIN(Q43,Q44+Q45)","v":{"$error":"#REF!"}}]
["Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(E46*C47,2)","v":{"$error":"#REF!"}},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(K46*I47,2)","v":{"$error":"#REF!"}},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(Q46*O47,2)","v":{"$error":"#REF!"}}]
["BTW","op werken",{"$f":"IF(A2=Bron!$B$11,'Overzicht BTA'!C57,IF(A2=Bron!$B$12,'Overzicht BTA'!C56,0))","v":0},null,{"$f":"ROUND(E46*C48,2)","v":{"$error":"#REF!"}},null,"BTW","op werken",{"$f":"IF(G2=Bron!$B$11,'Overzicht BTA'!I57,IF(G2=Bron!$B$12,'Overzicht BTA'!I56,0))","v":0},null,{"$f":"ROUND(K46*I48,2)","v":{"$error":"#REF!"}},null,"BTW","op werken",{"$f":"IF(M2=Bron!$B$11,'Overzicht BTA'!O57,IF(M2=Bron!$B$12,'Overzicht BTA'!O56,0))","v":0},null,{"$f":"ROUND(Q46*O48,2)","v":{"$error":"#REF!"}}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E47*C49,2)","v":{"$error":"#REF!"}},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K47*I49,2)","v":{"$error":"#REF!"}},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q47*O49,2)","v":{"$error":"#REF!"}}]
["Totaal ",null,null,null,{"$f":"SUM(E46:E49)","v":{"$error":"#REF!"}},null,"Totaal ",null,null,null,{"$f":"SUM(K46:K49)","v":{"$error":"#REF!"}},null,"Totaal ",null,null,null,{"$f":"SUM(Q46:Q49)","v":{"$error":"#REF!"}}]
[]
["Uitbreiding",null,null,null,null,null,"Uitbreiding",null,null,null,null,null,"Uitbreiding"]
["Onroerend (forfaitair)",null,null,null,null,null,"Onroerend (forfaitair)",null,null,null,null,null,"Onroerend (forfaitair)"]
["Subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"Subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"Subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"IFERROR(IF(AND('Overzicht BTA'!D57=0,'Overzicht BTA'!D56=0),0,IF(MATCH(Bron!#REF!,'Overzicht BTA'!B47:B50,0)=1,'Overzicht BTA'!D47,IF(MATCH(Bron!#REF!,'Overzicht BTA'!B47:B50,0)=2,'Overzicht BTA'!D48,IF(MATCH(Bron!#REF!,'Overzicht BTA'!B47:B50,0)=3,'Overzicht BTA'!D49,IF(MATCH(Bron!#REF!,'Overzicht BTA'!B47:B50,0)=4,'Overzicht BTA'!D50,0))))),0)","v":0},{"$f":"B17","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},"B",{"$f":"ROUND(A55*B55*C55,2)","v":0},null,{"$f":"IFERROR(IF(AND('Overzicht BTA'!J57=0,'Overzicht BTA'!J56=0),0,IF(MATCH(Bron!#REF!,'Overzicht BTA'!H47:H50,0)=1,'Overzicht BTA'!J47,IF(MATCH(Bron!#REF!,'Overzicht BTA'!H47:H50,0)=2,'Overzicht BTA'!J48,IF(MATCH(Bron!#REF!,'Overzicht BTA'!H47:H50,0)=3,'Overzicht BTA'!J49,IF(MATCH(Bron!#REF!,'Overzicht BTA'!H47:H50,0)=4,'Overzicht BTA'!J50,0))))),0)","v":0},{"$f":"VLOOKUP(H39,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},"B",{"$f":"ROUND(G55*H55*I55,2)","v":0},null,{"$f":"IFERROR(IF(AND('Overzicht BTA'!P57=0,'Overzicht BTA'!P56=0),0,IF(MATCH(Bron!#REF!,'Overzicht BTA'!N47:N50,0)=1,'Overzicht BTA'!P47,IF(MATCH(Bron!#REF!,'Overzicht BTA'!N47:N50,0)=2,'Overzicht BTA'!P48,IF(MATCH(Bron!#REF!,'Overzicht BTA'!N47:N50,0)=3,'Overzicht BTA'!P49,IF(MATCH(Bron!#REF!,'Overzicht BTA'!N47:N50,0)=4,'Overzicht BTA'!P50,0))))),0)","v":0},{"$f":"VLOOKUP(N39,'Capaciteiten & forfaits'!$B$3:$H$76,6,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},"B",{"$f":"ROUND(M55*N55*O55,2)","v":0},null,{"$f":"IF(AND('Overzicht BTA'!D57=0,'Overzicht BTA'!D56=0),0,1)","v":0}]
["algemene onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(E55*C56,2)","v":0},null,"algemene onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(K55*I56,2)","v":0},null,"algemene onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(Q55*O56,2)","v":0}]
["BTW","op werken",{"$f":"'Overzicht BTA'!C55","v":0},null,{"$f":"ROUND(E55*C57,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!I55","v":0},null,{"$f":"ROUND(K55*I57,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!O55","v":0},null,{"$f":"ROUND(Q55*O57,2)","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E56*C58,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K56*I58,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q56*O58,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E55:E58)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K55:K58)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q55:Q58)","v":0}]
[]
["Roerend (op basis van de raming)",null,null,null,null,null,"Roerend (op basis van de raming)",null,null,null,null,null,"Roerend (op basis van de raming)"]
["Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"A55+A43","v":0},{"$f":"B25","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},null,{"$f":"ROUND(A63*B63*C63,2)","v":0},null,{"$f":"G55+G43","v":0},{"$f":"H25","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},null,{"$f":"ROUND(G63*H63*I63,2)","v":0},null,{"$f":"M55+M43","v":0},{"$f":"N25","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},null,{"$f":"ROUND(M63*N63*O63,2)","v":0}]
["raming PF4",{"$f":"IFERROR(IF('Overzicht BTA'!D55=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!B10,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!D10,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!F10,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!H10,0)))))+IF('Overzicht BTA'!D17=0,0,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!B10,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!D10,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!F10,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!H10)))))+IF('Overzicht BTA'!D56=0,0,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!B10,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!D10,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!F10,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!H10,0))))),0)","v":0},0.6,null,{"$f":"ROUND(B64*C64,2)","v":0},null,"raming PF4",{"$f":"IF('Overzicht BTA'!D55=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!B36,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!D36,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!F36,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!H36,0)))))+IF('Overzicht BTA'!D17=0,0,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!B36,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!D36,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!F36,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!H36,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!B36,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!D36,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!F36,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!H36,0)))))))))","v":0},0.6,null,{"$f":"ROUND(H64*I64,2)","v":0},null,"raming PF4",{"$f":"IF('Overzicht BTA'!D15=0,0,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!B62,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!D62,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!F62,IF(MATCH(Bron!#REF!,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!H62,0)))))+IF('Overzicht BTA'!D17=0,0,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!B62,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!D62,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!F62,IF(MATCH(Bron!$B$11,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!H62,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!B62,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!D62,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!F62,IF(MATCH(Bron!$B$12,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!H62,0)))))))))","v":{"$error":"#REF!"}},0.6,null,{"$f":"ROUND(N64*O64,2)","v":{"$error":"#REF!"}}]
["weerhouden bedrag",null,null,"C",{"$f":"MIN(E63,E64)","v":0},null,"weerhouden bedrag",null,null,"C",{"$f":"MIN(K63,K64)","v":0},null,"weerhouden bedrag",null,null,"C",{"$f":"MIN(Q63,Q64)","v":{"$error":"#REF!"}}]
["Algemene kosten",null,0.1,null,{"$f":"ROUND(E65*C66,2)","v":0},null,"Algemene kosten",null,0.1,null,{"$f":"ROUND(K65*I66,2)","v":0},null,"Algemene kosten",null,0.1,null,{"$f":"ROUND(Q65*O66,2)","v":{"$error":"#REF!"}}]
["BTW","uitrusting",0.21,null,{"$f":"ROUND(E65*C67,2)","v":0},null,"BTW","uitrusting",0.21,null,{"$f":"ROUND(K65*I67,2)","v":0},null,"BTW","uitrusting",0.21,null,{"$f":"ROUND(Q65*O67,2)","v":{"$error":"#REF!"}}]
["BTW ","A.O. ",0.21,null,{"$f":"ROUND(E66*C68,2)","v":0},null,"BTW ","A.O. ",0.21,null,{"$f":"ROUND(K66*I68,2)","v":0},null,"BTW ","A.O. ",0.21,null,{"$f":"ROUND(Q66*O68,2)","v":{"$error":"#REF!"}}]
["Totaal ",null,null,null,{"$f":"SUM(E66:E68)+E65","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K66:K68)+K65","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q66:Q68)+Q65","v":{"$error":"#REF!"}}]
[]
["Totaal subsidie ",null,null,null,{"$f":"E50+E59+E69","v":{"$error":"#REF!"}},null,"Totaal subsidie ",null,null,null,{"$f":"K50+K59+K69","v":{"$error":"#REF!"}},null,"Totaal subsidie ",null,null,null,{"$f":"Q50+Q59+Q69","v":{"$error":"#REF!"}}]
[]
["Berekend Bouwplafond excl. BTW (A+B+C)",null,{"$f":"E46+E55+E65","v":{"$error":"#REF!"}},"10/6",{"$f":"C73*10/6","v":{"$error":"#REF!"}},null,"Berekend Bouwplafond excl. BTW (A+B+C)",null,{"$f":"K46+K55+K65","v":{"$error":"#REF!"}},"10/6",{"$f":"I73*10/6","v":{"$error":"#REF!"}},null,"Berekend Bouwplafond excl. BTW (A+B+C)",null,{"$f":"Q46+Q55+Q65","v":{"$error":"#REF!"}},"10/6",{"$f":"O73*10/6","v":{"$error":"#REF!"}}]
[]
["Indexatie bevel van aanvang"]
["Zorgvorm",{"$f":"'Overzicht BTA'!C3","v":"Algemeen ziekenhuis"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!H3","v":"Kies de zorgvorm"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!N3","v":"Kies de zorgvorm"}]
[{"$f":"IF(ISNUMBER(MATCH(Bron!$B$11,'Overzicht BTA'!B$7:B$10,0)),Bron!$B$11,IF(ISNUMBER(MATCH(Bron!$B$12,'Overzicht BTA'!B$7:B$10,0)),Bron!$B$12,\"/\"))","v":"/"},null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(Bron!$B$11,'Overzicht BTA'!H$7:H$10,0)),Bron!$B$11,IF(ISNUMBER(MATCH(Bron!$B$12,'Overzicht BTA'!H$7:H$10,0)),Bron!$B$12,\"/\"))","v":"/"},null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(Bron!$B$11,'Overzicht BTA'!$N$7:$N$9,0)),Bron!$B$11,IF(ISNUMBER(MATCH(Bron!$B$12,'Overzicht BTA'!N$7:N$10,0)),Bron!$B$12,\"/\"))","v":"/"}]
["Onroerend (op basis van de raming)",null,null,null,null,null,"Onroerend (op basis van de raming)",null,null,null,null,null,"Onroerend (op basis van de raming)"]
["Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"A43","v":0},{"$f":"B43","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},{"$f":"IF(A77=Bron!$B$11,0.75,1)","v":1},{"$f":"ROUND(A80*B80*C80*D80,2)","v":0},null,{"$f":"G43","v":0},{"$f":"H43","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},{"$f":"IF(G77=Bron!$B$11,0.75,1)","v":1},{"$f":"ROUND(G80*H80*I80*J80,2)","v":0},null,{"$f":"M43","v":0},{"$f":"N43","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},{"$f":"IF(M77=Bron!$B$11,0.75,1)","v":1},{"$f":"ROUND(M80*N80*O80*P80,2)","v":0}]
["raming PF 1-2-3",{"$f":"B44*$C$80/$C$43","v":0},0.6,null,{"$f":"ROUND(B81*C81,2)","v":0},null,"raming PF 1-2-3",{"$f":"H44*$C$80/$C$43","v":0},0.6,null,{"$f":"ROUND(H81*I81,2)","v":0},null,"raming PF 1-2-3",{"$f":"N44*$C$80/$C$43","v":0},0.6,null,{"$f":"ROUND(N81*O81,2)","v":0}]
["Kunst",{"$f":"B45*$C$80/$C$43","v":{"$error":"#REF!"}},0.6,null,{"$f":"ROUND(B82*C82,2)","v":{"$error":"#REF!"}},null,"Kunst",{"$f":"H45*$C$80/$C$43","v":{"$error":"#REF!"}},0.6,null,{"$f":"ROUND(H82*I82,2)","v":{"$error":"#REF!"}},null,"Kunst",{"$f":"N45*$C$80/$C$43","v":{"$error":"#REF!"}},0.6,null,{"$f":"ROUND(N82*O82,2)","v":{"$error":"#REF!"}}]
["weerhouden bedrag",null,null,"A",{"$f":"MIN(E80,E81+E82)","v":{"$error":"#REF!"}},null,"weerhouden bedrag",null,null,"A",{"$f":"MIN(K80,K81+K82)","v":{"$error":"#REF!"}},null,"weerhouden bedrag",null,null,"A",{"$f":"MIN(Q80,Q81+Q82)","v":{"$error":"#REF!"}}]
["Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(E83*C84,2)","v":{"$error":"#REF!"}},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(K83*I84,2)","v":{"$error":"#REF!"}},null,"Algemene Onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(Q83*O84,2)","v":{"$error":"#REF!"}}]
["BTW","op werken",{"$f":"C48","v":0},null,{"$f":"ROUND(E83*C85,2)","v":{"$error":"#REF!"}},null,"BTW","op werken",{"$f":"I48","v":0},null,{"$f":"ROUND(K83*I85,2)","v":{"$error":"#REF!"}},null,"BTW","op werken",{"$f":"O48","v":0},null,{"$f":"ROUND(Q83*O85,2)","v":{"$error":"#REF!"}}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E84*C86,2)","v":{"$error":"#REF!"}},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K84*I86,2)","v":{"$error":"#REF!"}},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q84*O86,2)","v":{"$error":"#REF!"}}]
["Totaal ",null,null,null,{"$f":"SUM(E83:E86)","v":{"$error":"#REF!"}},null,"Totaal ",null,null,null,{"$f":"SUM(K83:K86)","v":{"$error":"#REF!"}},null,"Totaal ",null,null,null,{"$f":"SUM(Q83:Q86)","v":{"$error":"#REF!"}}]
[]
["Uitbreiding",null,null,null,null,null,"Uitbreiding",null,null,null,null,null,"Uitbreiding"]
["Onroerend (forfaitair)",null,null,null,null,null,"Onroerend (forfaitair)",null,null,null,null,null,"Onroerend (forfaitair)"]
["Subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"Subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag",null,"Subs. opp (m²)","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"A55","v":0},{"$f":"B55","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},"B",{"$f":"ROUND(A92*B92*C92,2)","v":0},null,{"$f":"G55","v":0},{"$f":"H55","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},"B",{"$f":"ROUND(G92*H92*I92,2)","v":0},null,{"$f":"M55","v":0},{"$f":"N55","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},"B",{"$f":"ROUND(M92*N92*O92,2)","v":0}]
["algemene onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(E92*C93,2)","v":0},null,"algemene onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(K92*I93,2)","v":0},null,"algemene onkosten (A.O.)",null,0.1,null,{"$f":"ROUND(Q92*O93,2)","v":0}]
["BTW","op werken",{"$f":"C57","v":0},null,{"$f":"ROUND(E92*C94,2)","v":0},null,"BTW","op werken",{"$f":"I57","v":0},null,{"$f":"ROUND(K92*I94,2)","v":0},null,"BTW","op werken",{"$f":"O57","v":0},null,{"$f":"ROUND(Q92*O94,2)","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E93*C95,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K93*I95,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q93*O95,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E92:E95)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K92:K95)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q92:Q95)","v":0}]
[]
["Roerend (op basis van de raming)",null,null,null,null,null,"Roerend (op basis van de raming)",null,null,null,null,null,"Roerend (op basis van de raming)"]
["Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"A92+A80","v":0},{"$f":"B63","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},null,{"$f":"ROUND(A100*B100*C100,2)","v":0},null,{"$f":"G92+G80","v":0},{"$f":"H63","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},null,{"$f":"ROUND(G100*H100*I100,2)","v":0},null,{"$f":"M92+M80","v":0},{"$f":"N63","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},null,{"$f":"ROUND(M100*N100*O100,2)","v":0}]
["raming PF4",{"$f":"B64*C100/C63","v":0},0.6,null,{"$f":"ROUND(B101*C101,2)","v":0},null,"raming PF4",{"$f":"H64*I100/I63","v":0},0.6,null,{"$f":"ROUND(H101*I101,2)","v":0},null,"raming PF4",{"$f":"N64*O100/O63","v":{"$error":"#REF!"}},0.6,null,{"$f":"ROUND(N101*O101,2)","v":{"$error":"#REF!"}}]
["weerhouden bedrag",null,null,"C",{"$f":"MIN(E100,E101)","v":0},null,"weerhouden bedrag",null,null,"C",{"$f":"MIN(K100,K101)","v":0},null,"weerhouden bedrag",null,null,"C",{"$f":"MIN(Q100,Q101)","v":{"$error":"#REF!"}}]
["Algemene kosten",null,0.1,null,{"$f":"ROUND(E102*C103,2)","v":0},null,"Algemene kosten",null,0.1,null,{"$f":"ROUND(K102*I103,2)","v":0},null,"Algemene kosten",null,0.1,null,{"$f":"ROUND(Q102*O103,2)","v":{"$error":"#REF!"}}]
["BTW","uitrusting",0.21,null,{"$f":"ROUND(E102*C104,2)","v":0},null,"BTW","uitrusting",0.21,null,{"$f":"ROUND(K102*I104,2)","v":0},null,"BTW","uitrusting",0.21,null,{"$f":"ROUND(Q102*O104,2)","v":{"$error":"#REF!"}}]
["BTW ","A.O. ",0.21,null,{"$f":"ROUND(E103*C105,2)","v":0},null,"BTW ","A.O. ",0.21,null,{"$f":"ROUND(K103*I105,2)","v":0},null,"BTW ","A.O. ",0.21,null,{"$f":"ROUND(Q103*O105,2)","v":{"$error":"#REF!"}}]
["Totaal ",null,null,null,{"$f":"SUM(E103:E105)+E102","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K103:K105)+K102","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q103:Q105)+Q102","v":{"$error":"#REF!"}}]
[]
["Totaal subsidie ",null,null,null,{"$f":"E87+E96+E106","v":{"$error":"#REF!"}},null,"Totaal subsidie ",null,null,null,{"$f":"K87+K96+K106","v":{"$error":"#REF!"}},null,"Totaal subsidie ",null,null,null,{"$f":"Q87+Q96+Q106","v":{"$error":"#REF!"}}]
[]
["Berekend Bouwplafond excl. BTW (A+B+C)",null,{"$f":"E83+E92+E102","v":{"$error":"#REF!"}},"10/6",{"$f":"C110*10/6","v":{"$error":"#REF!"}},null,"Berekend Bouwplafond excl. BTW (A+B+C)",null,{"$f":"K83+K92+K102","v":{"$error":"#REF!"}},"10/6",{"$f":"I110*10/6","v":{"$error":"#REF!"}},null,"Berekend Bouwplafond excl. BTW (A+B+C)",null,{"$f":"Q83+Q92+Q102","v":{"$error":"#REF!"}},"10/6",{"$f":"O110*10/6","v":{"$error":"#REF!"}}]

{"sheet":"AKzondVERB","index":22,"n_rows":53,"n_cols":20,"rows_kept":53,"cut":false,"hidden":true,"merged":[[6,0,6,1],[6,6,6,7],[6,12,6,13],[43,0,43,1],[43,6,43,7],[43,12,43,13],[36,0,36,16],[17,0,17,16],[24,0,24,1],[24,6,24,7],[24,12,24,13]]}
["Zorgvorm",{"$f":"'Overzicht BTA'!C3","v":"Algemeen ziekenhuis"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!H3","v":"Kies de zorgvorm"},null,null,null,null,"Zorgvorm",{"$f":"'Overzicht BTA'!N3","v":"Kies de zorgvorm"}]
["Aankoop zonder verbouwing",null,null,null,null,null,"Aankoop zonder verbouwing",null,null,null,null,null,"Aankoop zonder verbouwing"]
["Subsidieplafond ","basisbedrag","index",0.75,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"IF(ISNUMBER(MATCH(A2,'Overzicht BTA'!B7:B10,0)),IF(MATCH(Bron!$B$13,'Overzicht BTA'!B7:B10,0)=1,'Overzicht BTA'!D7,IF(MATCH(Bron!B$13,'Overzicht BTA'!B7:B10,0)=2,'Overzicht BTA'!D8,IF(MATCH(Bron!$B$13,'Overzicht BTA'!B7:B10,0)=3,'Overzicht BTA'!D9,IF(MATCH(Bron!$B$13,'Overzicht BTA'!B7:B10,0)=4,'Overzicht BTA'!D10,0)))),0)","v":0},{"$f":"VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},{"$f":"IF('Overzicht BTA'!$C$22=TRUE,1,0.75)","v":0.75},{"$f":"ROUND(A4*B4*C4*D4,2)","v":0},null,{"$f":"IF(ISNUMBER(MATCH(G2,'Overzicht BTA'!H7:H10,0)),IF(MATCH(Bron!$B$13,'Overzicht BTA'!H7:H10,0)=1,'Overzicht BTA'!J7,IF(MATCH(Bron!B$13,'Overzicht BTA'!H7:H10,0)=2,'Overzicht BTA'!J8,IF(MATCH(Bron!$B$13,'Overzicht BTA'!H7:H10,0)=3,'Overzicht BTA'!J9,IF(MATCH(Bron!$B$13,'Overzicht BTA'!H7:H10,0)=4,'Overzicht BTA'!J10,0)))),0)","v":0},{"$f":"VLOOKUP('Overzicht BTA'!$H$3,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},{"$f":"IF('Overzicht BTA'!$C$22=TRUE,1,0.75)","v":0.75},{"$f":"ROUND(G4*H4*I4*J4,2)","v":0},null,{"$f":"IF(ISNUMBER(MATCH(M2,'Overzicht BTA'!N7:N10,0)),IF(MATCH(Bron!$B$13,'Overzicht BTA'!N7:N10,0)=1,'Overzicht BTA'!P7,IF(MATCH(Bron!B$13,'Overzicht BTA'!N7:N10,0)=2,'Overzicht BTA'!P8,IF(MATCH(Bron!$B$13,'Overzicht BTA'!N7:N10,0)=3,'Overzicht BTA'!P9,IF(MATCH(Bron!$B$13,'Overzicht BTA'!N7:N10,0)=4,'Overzicht BTA'!P10,0)))),0)","v":0},{"$f":"VLOOKUP('Overzicht BTA'!$N$3,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},{"$f":"IF('Overzicht BTA'!$C$22=TRUE,1,0.75)","v":0.75},{"$f":"ROUND(M4*N4*O4*P4,2)","v":0}]
[{"$f":"IF(B5=B13,A13,A14)","v":"Aankoopbedrag"},{"$f":"IF(B14*0.6>B13,B13,B14)","v":0},null,{"$f":"IF(B5<=B14*0.6,1,0.6)","v":1},{"$f":"ROUND(B5*D5,2)","v":0},null,{"$f":"IF(H5=H13,G13,G14)","v":"Aankoopbedrag"},{"$f":"IF(H14*0.6>H13,H13,H14)","v":0},null,{"$f":"IF(H5<=H14*0.6,1,0.6)","v":1},{"$f":"ROUND(H5*J5,2)","v":0},null,{"$f":"IF(N5=N13,M13,M14)","v":"Aankoopbedrag"},{"$f":"IF(N14*0.6>N13,N13,N14)","v":0},null,{"$f":"IF(N5<=N14*0.6,1,0.6)","v":1},{"$f":"ROUND(N5*P5,2)","v":0}]
[]
["weerhouden bedrag ",null,null,null,{"$f":"MIN(E4:E5)","v":0},null,"weerhouden bedrag ",null,null,null,{"$f":"MIN(K4:K5)","v":0},null,"weerhouden bedrag ",null,null,null,{"$f":"MIN(Q4:Q5)","v":0}]
["Reg.- en notariskosten of BTW",{"$f":"MIN(B16,B15)","v":0},0.6,null,{"$f":"ROUND(B8*C8,2)","v":0},null,"Reg.- en notariskosten of BTW",{"$f":"MIN(H16,H15)","v":0},0.6,null,{"$f":"ROUND(H8*I8,2)","v":0},null,"Reg.- en notariskosten of BTW",{"$f":"MIN(N16,N15)","v":0},0.6,null,{"$f":"ROUND(N8*O8,2)","v":0},null,{"$f":"SUM(Q8,K8,E8)","v":0},{"$f":"S8+'AK+VERB'!S14","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E7:E8)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K7:K8)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q7:Q8)","v":0}]
[]
[]
["Aankoopkosten",null,null,null,null,null,"Aankoopkosten",null,null,null,null,null,"Aankoopkosten"]
["Aankoopbedrag",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!B3,IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!D3,IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!F3,IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!H3,0)))),0)","v":0},"A",null,null,null,"Aankoopbedrag",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!$B29,IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!$D29,IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!$F29,IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!$H29,0)))),0)","v":0},"A",null,null,null,"Aankoopbedrag",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!$B55,IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!$D55,IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!$F55,IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!$H55,0)))),0)","v":0},"A"]
["Venale waarde ",0,"V",null,null,null,"Venale waarde ",0,"V",null,null,null,"Venale waarde ",0,"V",null,null,null,{"$f":"N14+H14+B14","v":0},{"$f":"S14+'AK+VERB'!S39","v":0}]
["Reg.- en notariskosten of BTW",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!B4,IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!D4,IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!F4,IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!H4,0)))),0)","v":0},null,null,null,null,"Reg.- en notariskosten of BTW",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!$B31,IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!$D31,IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!$F31,IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!$H31,0)))),0)","v":0},null,null,null,null,"Reg.- en notariskosten of BTW",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!$B57,IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!$D57,IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!$F57,IF(MATCH(Bron!$B$13,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!$H57,0)))),0)","v":0}]
["Verhouding kosten V/A",{"$f":"IF(B13=0,0,B15*(B14/B13))","v":0},null,null,null,null,"Verhouding kosten V/A",{"$f":"IF(H13=0,0,H15*(H14/H13))","v":0},null,null,null,null,"Verhouding kosten V/A",{"$f":"IF(N13=0,0,N15*(N14/N13))","v":0}]
[]
["Gewijzigde belofte"]
["Zorgvorm",{"$f":"B1","v":"Algemeen ziekenhuis"},null,null,null,null,"Zorgvorm",{"$f":"H1","v":"Kies de zorgvorm"},null,null,null,null,"Zorgvorm",{"$f":"N1","v":"Kies de zorgvorm"}]
["Aankoop zonder verbouwing",null,null,null,null,null,"Aankoop zonder verbouwing",null,null,null,null,null,"Aankoop zonder verbouwing"]
["Subsidieplafond ","basisbedrag","index",0.75,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"IF(ISNUMBER(MATCH(A2,'Overzicht BTA'!B47:B50,0)),IF(MATCH(Bron!$B$13,'Overzicht BTA'!B47:B50,0)=1,'Overzicht BTA'!D47,IF(MATCH(Bron!B$13,'Overzicht BTA'!B47:B50,0)=2,'Overzicht BTA'!D48,IF(MATCH(Bron!$B$13,'Overzicht BTA'!B47:B50,0)=3,'Overzicht BTA'!D49,IF(MATCH(Bron!$B$13,'Overzicht BTA'!B47:B50,0)=4,'Overzicht BTA'!D50,0)))),0)","v":0},{"$f":"VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},{"$f":"IF('Overzicht BTA'!$C$22=TRUE,1,0.75)","v":0.75},{"$f":"ROUND(A22*B22*C22*D22,2)","v":0},null,{"$f":"IF(ISNUMBER(MATCH(G2,'Overzicht BTA'!H47:H50,0)),IF(MATCH(Bron!$B$13,'Overzicht BTA'!H47:H50,0)=1,'Overzicht BTA'!J47,IF(MATCH(Bron!B$13,'Overzicht BTA'!H47:H50,0)=2,'Overzicht BTA'!J48,IF(MATCH(Bron!$B$13,'Overzicht BTA'!H47:H50,0)=3,'Overzicht BTA'!J49,IF(MATCH(Bron!$B$13,'Overzicht BTA'!H47:H50,0)=4,'Overzicht BTA'!J50,0)))),0)","v":0},{"$f":"VLOOKUP('Overzicht BTA'!$H$3,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},{"$f":"IF('Overzicht BTA'!$C$22=TRUE,1,0.75)","v":0.75},{"$f":"ROUND(G22*H22*I22*J22,2)","v":0},null,{"$f":"IF(ISNUMBER(MATCH(M2,'Overzicht BTA'!N47:N50,0)),IF(MATCH(Bron!$B$13,'Overzicht BTA'!N47:N50,0)=1,'Overzicht BTA'!P47,IF(MATCH(Bron!B$13,'Overzicht BTA'!N47:N50,0)=2,'Overzicht BTA'!P48,IF(MATCH(Bron!$B$13,'Overzicht BTA'!N47:N50,0)=3,'Overzicht BTA'!P49,IF(MATCH(Bron!$B$13,'Overzicht BTA'!N47:N50,0)=4,'Overzicht BTA'!P50,0)))),0)","v":0},{"$f":"VLOOKUP('Overzicht BTA'!$N$3,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},{"$f":"IF('Overzicht BTA'!$C$22=TRUE,1,0.75)","v":0.75},{"$f":"ROUND(M22*N22*O22*P22,2)","v":0}]
[{"$f":"IF(B23=B31,A31,A32)","v":"Aankoopbedrag"},{"$f":"IF(B32*0.6>B31,B31,B32)","v":0},null,{"$f":"IF(B23=B31,1,0.6)","v":1},{"$f":"ROUND(B23*D23,2)","v":0},null,{"$f":"IF(H23=H31,G31,G32)","v":"Aankoopbedrag"},{"$f":"IF(H32*0.6>H31,H31,H32)","v":0},null,{"$f":"IF(H23=H31,1,0.6)","v":1},{"$f":"ROUND(H23*J23,2)","v":0},null,{"$f":"IF(N23=N31,M31,M32)","v":"Aankoopbedrag"},{"$f":"IF(N32*0.6>N31,N31,N32)","v":0},null,{"$f":"IF(N23=N31,1,0.6)","v":1},{"$f":"ROUND(N23*P23,2)","v":0}]
[]
["weerhouden bedrag ",null,null,null,{"$f":"MIN(E22:E23)","v":0},null,"weerhouden bedrag ",null,null,null,{"$f":"MIN(K22:K23)","v":0},null,"weerhouden bedrag ",null,null,null,{"$f":"MIN(Q22:Q23)","v":0}]
["Reg.- en notariskosten of BTW",{"$f":"MIN(B34,B33)","v":0},0.6,null,{"$f":"ROUND(B26*C26,2)","v":0},null,"Reg.- en notariskosten of BTW",{"$f":"MIN(H34,H33)","v":0},0.6,null,{"$f":"ROUND(H26*I26,2)","v":0},null,"Reg.- en notariskosten of BTW",{"$f":"MIN(N34,N33)","v":0},0.6,null,{"$f":"ROUND(N26*O26,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E25:E26)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K25:K26)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q25:Q26)","v":0}]
[]
[]
["Aankoopkosten",null,null,null,null,null,"Aankoopkosten",null,null,null,null,null,"Aankoopkosten"]
["Aankoopbedrag",{"$f":"B13","v":0},"A",null,null,null,"Aankoopbedrag",{"$f":"H13","v":0},"A",null,null,null,"Aankoopbedrag",{"$f":"N13","v":0},"A"]
["Venale waarde ",{"$f":"B14","v":0},"V",null,null,null,"Venale waarde ",{"$f":"H14","v":0},"V",null,null,null,"Venale waarde ",{"$f":"N14","v":0},"V"]
["Reg.- en notariskosten of BTW",0,null,null,null,null,"Reg.- en notariskosten of BTW",0,null,null,null,null,"Reg.- en notariskosten of BTW",0]
["Verhouding kosten V/A",0,null,null,null,null,"Verhouding kosten V/A",0,null,null,null,null,"Verhouding kosten V/A",0]
[]
[]
["Indexatie bevel van aanvang"]
["Zorgvorm",{"$f":"B1","v":"Algemeen ziekenhuis"},null,null,null,null,"Zorgvorm",{"$f":"H1","v":"Kies de zorgvorm"},null,null,null,null,"Zorgvorm",{"$f":"N1","v":"Kies de zorgvorm"}]
["Aankoop zonder verbouwing",null,null,null,null,null,"Aankoop zonder verbouwing",null,null,null,null,null,"Aankoop zonder verbouwing"]
["Subsidieplafond ","basisbedrag","index",0.75,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag",null,"Subsidieplafond ","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"A4","v":0},{"$f":"B4","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},{"$f":"IF('Overzicht BTA'!$C$22=TRUE,1,0.75)","v":0.75},{"$f":"ROUND(A41*B41*C41*D41,2)","v":0},null,{"$f":"G4","v":0},{"$f":"H4","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},{"$f":"IF('Overzicht BTA'!$C$22=TRUE,1,0.75)","v":0.75},{"$f":"ROUND(G41*H41*I41*J41,2)","v":0},null,{"$f":"M4","v":0},{"$f":"N4","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},{"$f":"IF('Overzicht BTA'!$C$22=TRUE,1,0.75)","v":0.75},{"$f":"ROUND(M41*N41*O41*P41,2)","v":0}]
[{"$f":"IF(B42=B50,A50,A51)","v":"Aankoopbedrag"},{"$f":"IF(B51*0.6>B50,B50,B51)","v":0},null,{"$f":"IF(B42=B50,1,0.6)","v":1},{"$f":"ROUND(B42*D42,2)","v":0},null,{"$f":"IF(H42=H50,G50,G51)","v":"Aankoopbedrag"},{"$f":"IF(H51*0.6>H50,H50,H51)","v":0},null,{"$f":"IF(H42=H50,1,0.6)","v":1},{"$f":"ROUND(H42*J42,2)","v":0},null,{"$f":"IF(N42=N50,M50,M51)","v":"Aankoopbedrag"},{"$f":"IF(N51*0.6>N50,N50,N51)","v":0},null,{"$f":"IF(N42=N50,1,0.6)","v":1},{"$f":"ROUND(N42*P42,2)","v":0}]
[]
["weerhouden bedrag ",null,null,null,{"$f":"MIN(E41:E42)","v":0},null,"weerhouden bedrag ",null,null,null,{"$f":"MIN(K41:K42)","v":0},null,"weerhouden bedrag ",null,null,null,{"$f":"MIN(Q41:Q42)","v":0}]
["Reg.- en notariskosten of BTW",{"$f":"MIN(B53,B52)","v":0},0.6,null,{"$f":"ROUND(B45*C45,2)","v":0},null,"Reg.- en notariskosten of BTW",{"$f":"MIN(H53,H52)","v":0},0.6,null,{"$f":"ROUND(H45*I45,2)","v":0},null,"Reg.- en notariskosten of BTW",{"$f":"MIN(N53,N52)","v":0},0.6,null,{"$f":"ROUND(N45*O45,2)","v":0}]
["Totaal ",null,null,null,{"$f":"SUM(E44:E45)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(K44:K45)","v":0},null,"Totaal ",null,null,null,{"$f":"SUM(Q44:Q45)","v":0}]
[]
[]
["Aankoopkosten",null,null,null,null,null,"Aankoopkosten",null,null,null,null,null,"Aankoopkosten"]
["Aankoopbedrag",{"$f":"B13","v":0},"A",null,null,null,"Aankoopbedrag",{"$f":"H13","v":0},"A",null,null,null,"Aankoopbedrag",{"$f":"N13","v":0},"A"]
["Venale waarde ",0,"V",null,null,null,"Venale waarde ",0,"V",null,null,null,"Venale waarde ",0,"V"]
["Reg.- en notariskosten of BTW",0,null,null,null,null,"Reg.- en notariskosten of BTW",0,null,null,null,null,"Reg.- en notariskosten of BTW",0]
["Verhouding kosten V/A",{"$f":"IF(B50=0,0,B52*(B51/B50))","v":0},null,null,null,null,"Verhouding kosten V/A",{"$f":"IF(H50=0,0,H52*(H51/H50))","v":0},null,null,null,null,"Verhouding kosten V/A",{"$f":"IF(N50=0,0,N52*(N51/N50))","v":0}]

{"sheet":"AK+VERB","index":23,"n_rows":112,"n_cols":19,"rows_kept":112,"cut":false,"hidden":true,"merged":[[42,0,42,16],[98,0,98,1],[98,6,98,7],[98,12,98,13],[100,0,100,1],[100,6,100,7],[100,12,100,13],[85,0,85,16],[55,0,55,1],[55,6,55,7],[55,12,55,13],[57,0,57,1],[57,6,57,7],[57,12,57,13],[12,0,12,1],[14,0,14,1],[12,6,12,7],[14,6,14,7],[12,12,12,13],[14,12,14,13]]}
["zorgvorm",{"$f":"'Overzicht BTA'!C3","v":"Algemeen ziekenhuis"},null,null,null,null,"zorgvorm",{"$f":"'Overzicht BTA'!H3","v":"Kies de zorgvorm"},null,null,null,null,"zorgvorm",{"$f":"'Overzicht BTA'!N3","v":"Kies de zorgvorm"}]
["Aankoop met verbouwing",null,null,null,null,null,"Aankoop met verbouwing",null,null,null,null,null,"Aankoop met verbouwing"]
["Onroerend en roerend (op basis van de raming)",null,null,null,null,null,"Onroerend en roerend (op basis van de raming)",null,null,null,null,null,"Onroerend en roerend (op basis van de raming)"]
["plafond ","basisbedrag","index",null,"subsidiebedrag",null,"plafond ","basisbedrag","index",null,"subsidiebedrag",null,"plafond ","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"IF(ISNUMBER(MATCH(A2,'Overzicht BTA'!B7:B10,0)),IF(MATCH(Bron!$B$14,'Overzicht BTA'!B7:B10,0)=1,'Overzicht BTA'!D7,IF(MATCH(Bron!$B$14,'Overzicht BTA'!B7:B10,0)=2,'Overzicht BTA'!D8,IF(MATCH(Bron!$B$14,'Overzicht BTA'!B7:B10,0)=3,'Overzicht BTA'!D9,IF(MATCH(Bron!$B$14,'Overzicht BTA'!B7:B10,0)=4,'Overzicht BTA'!D10,0)))),0)","v":0},{"$f":"VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},{"$f":"IF('Overzicht BTA'!$C$22=TRUE,1,0.75)","v":0.75},{"$f":"ROUND(A5*B5*C5*D5,2)","v":0},null,{"$f":"IF(ISNUMBER(MATCH(G2,'Overzicht BTA'!H7:H10,0)),IF(MATCH(Bron!$B$14,'Overzicht BTA'!H7:H10,0)=1,'Overzicht BTA'!J7,IF(MATCH(Bron!$B$14,'Overzicht BTA'!H7:H10,0)=2,'Overzicht BTA'!J8,IF(MATCH(Bron!$B$14,'Overzicht BTA'!H7:H10,0)=3,'Overzicht BTA'!J9,IF(MATCH(Bron!$B$14,'Overzicht BTA'!H7:H10,0)=4,'Overzicht BTA'!J10,0)))),0)","v":0},{"$f":"VLOOKUP(H1,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},{"$f":"IF('Overzicht BTA'!$C$22=TRUE,1,0.75)","v":0.75},{"$f":"ROUND(G5*H5*I5*J5,2)","v":0},null,{"$f":"IF(ISNUMBER(MATCH(A2,'Overzicht BTA'!N7:N10,0)),IF(MATCH(Bron!$B$14,'Overzicht BTA'!N7:N10,0)=1,'Overzicht BTA'!P7,IF(MATCH(Bron!$B$14,'Overzicht BTA'!N7:N10,0)=2,'Overzicht BTA'!P8,IF(MATCH(Bron!$B$14,'Overzicht BTA'!N7:N10,0)=3,'Overzicht BTA'!P9,IF(MATCH(Bron!$B$14,'Overzicht BTA'!N7:N10,0)=4,'Overzicht BTA'!P10,0)))),0)","v":0},{"$f":"VLOOKUP(N1,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$36","v":2.0148000000000001},{"$f":"IF('Overzicht BTA'!$C$22=TRUE,1,0.75)","v":0.75},{"$f":"ROUND(M5*N5*O5*P5,2)","v":0}]
["weerhouden bedrag voor de aankoop",{"$f":"IF(B38<B39*0.6,B38,B39)","v":0},{"$f":"IF(B6<=B39*0.6,1,0.6)","v":1},null,{"$f":"ROUND(B6*C6,2)","v":0},null,"weerhouden bedrag voor de aankoop",{"$f":"IF(H38<H39*0.6,H38,H39)","v":0},{"$f":"IF(H6<=H39*0.6,1,0.6)","v":1},null,{"$f":"ROUND(H6*I6,2)","v":0},null,"weerhouden bedrag voor de aankoop",{"$f":"IF(N38<N39*0.6,N38,N39)","v":0},{"$f":"IF(N6<=N39*0.6,1,0.6)","v":1},null,{"$f":"ROUND(N6*O6,2)","v":0}]
["saldo voor verbouwing",null,null,null,{"$f":"ROUND(IF(E5-E6<0,0,E5-E6),2)","v":0},null,"saldo voor verbouwing",null,null,null,{"$f":"ROUND(IF(K5-K6<0,0,K5-K6),2)","v":0},null,"saldo voor verbouwing",null,null,null,{"$f":"ROUND(IF(Q5-Q6<0,0,Q5-Q6),2)","v":0}]
["raming PF 1-2-3",{"$f":"B32","v":0},0.6,null,{"$f":"B8*C8","v":0},null,"raming PF 1-2-3",{"$f":"H32","v":0},0.6,null,{"$f":"H8*I8","v":0},null,"raming PF 1-2-3",{"$f":"N33","v":0},0.6,null,{"$f":"N8*O8","v":0}]
["raming PF 4",{"$f":"B33","v":0},0.6,null,{"$f":"B9*C9","v":0},null,"raming PF 4",{"$f":"H33","v":0},0.6,null,{"$f":"H9*I9","v":0},null,"raming PF 4",{"$f":"N34","v":0},0.6,null,{"$f":"N9*O9","v":0}]
["kunstwerk",{"$f":"B35","v":0},0.6,null,0,null,"kunstwerk",{"$f":"H35","v":0},0.6,null,0,null,"kunstwerk",{"$f":"N35","v":0},0.6,null,0]
[null,null,null,null,{"$f":"SUM(E8:E10)","v":0},null,null,null,null,null,{"$f":"SUM(K8:K10)","v":0},null,null,null,null,null,{"$f":"SUM(Q8:Q10)","v":0}]
["subsidieberekening",null,null,null,null,null,"subsidieberekening",null,null,null,null,null,"subsidieberekening"]
["deel aankoop",null,null,null,{"$f":"ROUND(IF(E6>E5,E5,E6),2)","v":0},null,"deel aankoop",null,null,null,{"$f":"ROUND(IF(K6>K5,K5,K6),2)","v":0},null,"deel aankoop",null,null,null,{"$f":"ROUND(IF(Q6>Q5,Q5,Q6),2)","v":0}]
["Reg.- en notariskosten ",{"$f":"MIN(B40,B41)","v":0},0.6,null,{"$f":"ROUND(B14*C14,2)","v":0},null,"Reg.- en notariskosten ",{"$f":"MIN(H40,H41)","v":0},0.6,null,{"$f":"ROUND(H14*I14,2)","v":0},null,"Reg.- en notariskosten ",{"$f":"MIN(N40,N41)","v":0},0.6,null,{"$f":"ROUND(N14*O14,2)","v":0},null,{"$f":"Q14+K14+E14","v":0}]
["deel verbouwing",null,null,null,null,null,"deel verbouwing",null,null,null,null,null,"deel verbouwing"]
["raming PF 1-2-3",null,null,null,{"$f":"ROUND(IF(E8>E7,E7,E8),2)","v":0},null,"raming PF 1-2-3",null,null,null,{"$f":"ROUND(IF(K8>K7,K7,K8),2)","v":0},null,"raming PF 1-2-3",null,null,null,{"$f":"ROUND(IF(Q8>Q7,Q7,Q8),2)","v":0}]
["raming PF 4",null,null,null,{"$f":"ROUND(IF((E8+E9)<E7,E9,IF((E7-E8)>0,E7-E8,0)),2)","v":0},null,"raming PF 4",null,null,null,{"$f":"ROUND(IF((K8+K9)<K7,K9,IF((K7-K8)>0,K7-K8,0)),2)","v":0},null,"raming PF 4",null,null,null,{"$f":"ROUND(IF((Q8+Q9)<Q7,Q9,IF((Q7-Q8)>0,Q7-Q8,0)),2)","v":0}]
["kunstwerk",null,null,null,{"$f":"ROUND(IF((E10+E9+E8)<E7,E10,IF((E7-E8-E9)>0,E7-E8-E9,0)),0)","v":0},null,"kunstwerk",null,null,null,{"$f":"ROUND(IF((K10+K9+K8)<K7,K10,IF((K7-K8-K9)>0,K7-K8-K9,0)),0)","v":0},null,"kunstwerk",null,null,null,{"$f":"ROUND(IF((Q10+Q9+Q8)<Q7,Q10,IF((Q7-Q8-Q9)>0,Q7-Q8-Q9,0)),0)","v":0}]
["Totaal subsidie verbouwing",null,null,null,{"$f":"SUM(E16:E18)","v":0},null,"Totaal subsidie verbouwing",null,null,null,{"$f":"SUM(K16:K18)","v":0},null,"Totaal subsidie verbouwing",null,null,null,{"$f":"SUM(Q16:Q18)","v":0}]
["Algemene Onkosten (A.O.)",{"$f":"E19","v":0},0.1,null,{"$f":"ROUND(B20*C20,2)","v":0},null,"Algemene Onkosten (A.O.)",{"$f":"K19","v":0},0.1,null,{"$f":"ROUND(H20*I20,2)","v":0},null,"Algemene Onkosten (A.O.)",{"$f":"Q19","v":0},0.1,null,{"$f":"ROUND(N20*O20,2)","v":0}]
["BTW","op werken",{"$f":"'Overzicht BTA'!C17","v":0},null,{"$f":"ROUND(E16*C21,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!I17","v":0},null,{"$f":"ROUND(K16*I21,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!O17","v":0},null,{"$f":"ROUND(Q16*O21,2)","v":0}]
["BTW ","op uitrusting",0.21,null,{"$f":"ROUND(E17*C22,2)","v":0},null,"BTW ","op uitrusting",0.21,null,{"$f":"ROUND(K17*I22,2)","v":0},null,"BTW ","op uitrusting",0.21,null,{"$f":"ROUND(Q17*O22,2)","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E20*C23,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K20*I23,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q20*O23,2)","v":0}]
["Totaal ",null,null,null,{"$f":"ROUND(E13+E14+E19+E20+E21+E22+E23,2)","v":0},null,"Totaal ",null,null,null,{"$f":"ROUND(K13+K14+K19+K20+K21+K22+K23,2)","v":0},null,"Totaal ",null,null,null,{"$f":"ROUND(Q13+Q14+Q19+Q20+Q21+Q22+Q23,2)","v":0}]
[]
["Berekend Bouwplafond",null,{"$f":"E11","v":0},"10/6",{"$f":"(E19)*10/6","v":0},null,"Berekend Bouwplafond",null,{"$f":"K11","v":0},"10/6",{"$f":"(K19)*10/6","v":0},null,"Berekend Bouwplafond",null,{"$f":"Q11","v":0},"10/6",{"$f":"(Q19)*10/6","v":0}]
[]
["Samenvatting raming ",null,null,null,null,null,"Samenvatting raming ",null,null,null,null,null,"Samenvatting raming "]
["PF1 Ruwbouw",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B6,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D6,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F6,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H6,0)))),0)","v":0},{"$f":"B29/B34","v":{"$error":"#DIV/0!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B32,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D32,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F32,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H32,0)))),0)","v":0},{"$f":"H29/H34","v":{"$error":"#DIV/0!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B58,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D58,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F58,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H58,0)))),0)","v":0},{"$f":"N29/N34","v":{"$error":"#DIV/0!"}}]
["PF2 Techn. Uitrusting",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B7,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D7,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F7,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H7,0)))),0)","v":0},{"$f":"B30/B34","v":{"$error":"#DIV/0!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B33,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D33,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F33,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H33,0)))),0)","v":0},{"$f":"H30/H34","v":{"$error":"#DIV/0!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B59,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D59,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F59,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H59,0)))),0)","v":0},{"$f":"N30/N34","v":{"$error":"#DIV/0!"}}]
["PF3 Afwerking",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B8,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D8,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F8,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H8,0)))),0)","v":0},{"$f":"B31/B34","v":{"$error":"#DIV/0!"}},null,null,null,"PF3 Afwerking",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B34,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D34,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F34,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H34,0)))),0)","v":0},{"$f":"H31/H34","v":{"$error":"#DIV/0!"}},null,null,null,"PF3 Afwerking",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B60,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D60,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F60,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H60,0)))),0)","v":0},{"$f":"N31/N34","v":{"$error":"#DIV/0!"}}]
["Subtotaal PF1-2-3",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B9,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D9,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F9,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H9,0)))),0)","v":0},{"$f":"B32/B34","v":{"$error":"#DIV/0!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B35,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D35,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F35,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H35,0)))),0)","v":0},{"$f":"H32/H34","v":{"$error":"#DIV/0!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B61,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D61,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F61,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H61,0)))),0)","v":0},{"$f":"N32/N34","v":{"$error":"#DIV/0!"}}]
["PF4 Losse uitrusting en meubilering ",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B10,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D10,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F10,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H10,0)))),0)","v":0},{"$f":"B33/B34","v":{"$error":"#DIV/0!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B36,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D36,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F36,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H36,0)))),0)","v":0},{"$f":"H33/H34","v":{"$error":"#DIV/0!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B62,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D62,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F62,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H62,0)))),0)","v":0},{"$f":"N33/N34","v":{"$error":"#DIV/0!"}}]
["Totaal",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B11,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D11,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F11,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H11,0)))),0)","v":0},{"$f":"B34/B34","v":{"$error":"#DIV/0!"}},null,null,null,"Totaal",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B37,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D37,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F37,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H37,0)))),0)","v":0},{"$f":"H34/H34","v":{"$error":"#DIV/0!"}},null,null,null,"Totaal",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B63,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D63,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F63,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H63,0)))),0)","v":0},{"$f":"N34/N34","v":{"$error":"#DIV/0!"}}]
["Kunstwerk",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!$B12,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!$D12,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!$F12,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!$H12,0)))),0)","v":0},null,null,null,null,"Kunstwerk",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!B38,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!D38,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!F38,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!H38,0)))),0)","v":0},null,null,null,null,"Kunstwerk",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!B64,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!D64,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!F64,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!H64,0)))),0)","v":0}]
[]
["Aankoopkosten",null,null,null,null,null,"Aankoopkosten",null,null,null,null,null,"Aankoopkosten"]
["Aankoopbedrag",{"$f":"IFERROR(IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B3,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D3,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F3,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H3,0)))),0),0)","v":0},"A",null,null,null,"Aankoopbedrag",{"$f":"IFERROR(IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!$B29,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!$D29,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!$F29,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!$H29,0)))),0),0)","v":0},"A",null,null,null,"Aankoopbedrag",{"$f":"IFERROR(IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!$B55,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!$D55,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$4:$I$54,0)=5,'uitgebreide raming'!$F55,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!$H55,0)))),0),0)","v":0},"A"]
["Venale waarde ",0,"V",null,null,null,"Venale waarde ",0,"V",null,null,null,"Venale waarde ",0,"V",null,null,null,{"$f":"B39+H39+N39","v":0}]
["Reg.- en notariskosten",{"$f":"IFERROR(IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=1,'uitgebreide raming'!B4,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=3,'uitgebreide raming'!D4,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=5,'uitgebreide raming'!F4,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$2:$I$2,0)=7,'uitgebreide raming'!H4,0)))),0),0)","v":0},null,null,null,null,"Reg.- en notariskosten",{"$f":"IFERROR(IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=1,'uitgebreide raming'!$B30,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=3,'uitgebreide raming'!$D30,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=5,'uitgebreide raming'!$F30,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$28:$I$28,0)=7,'uitgebreide raming'!$H30,0)))),0),0)","v":0},null,null,null,null,"Reg.- en notariskosten",{"$f":"IFERROR(IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=1,'uitgebreide raming'!$B56,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=3,'uitgebreide raming'!$D56,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=5,'uitgebreide raming'!$F56,IF(MATCH(Bron!$B$14,'uitgebreide raming'!$B$54:$I$54,0)=7,'uitgebreide raming'!$H56,0)))),0),0)","v":0}]
["Verhouding kosten V/A",{"$f":"IF(B38=0,0,B40*(B39/B38))","v":0},null,null,null,null,"Verhouding kosten V/A",{"$f":"IF(H38=0,0,H40*(H39/H38))","v":0},null,null,null,null,"Verhouding kosten V/A",{"$f":"IF(N38=0,0,N40*(N39/N38))","v":0}]
[]
["Wijziging belofte"]
["zorgvorm",{"$f":"B1","v":"Algemeen ziekenhuis"},null,null,null,null,"zorgvorm",{"$f":"H1","v":"Kies de zorgvorm"},null,null,null,null,"zorgvorm",{"$f":"N1","v":"Kies de zorgvorm"}]
["Aankoop met verbouwing",null,null,null,null,null,"Aankoop met verbouwing",null,null,null,null,null,"Aankoop met verbouwing"]
["Onroerend en roerend (op basis van de raming)",null,null,null,null,null,"Onroerend en roerend (op basis van de raming)",null,null,null,null,null,"Onroerend en roerend (op basis van de raming)"]
["plafond ","basisbedrag","index",null,"subsidiebedrag",null,"plafond ","basisbedrag","index",null,"subsidiebedrag",null,"plafond ","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"IF(ISNUMBER(MATCH(A45,'Overzicht BTA'!B47:B50,0)),IF(MATCH(Bron!$B$14,'Overzicht BTA'!B47:B50,0)=1,'Overzicht BTA'!D47,IF(MATCH(Bron!$B$14,'Overzicht BTA'!B47:B50,0)=2,'Overzicht BTA'!D48,IF(MATCH(Bron!$B$14,'Overzicht BTA'!B47:B50,0)=3,'Overzicht BTA'!D49,IF(MATCH(Bron!$B$14,'Overzicht BTA'!B47:B50,0)=4,'Overzicht BTA'!D50,0)))),0)","v":0},{"$f":"VLOOKUP(B44,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},{"$f":"IF('Overzicht BTA'!$C$22=TRUE,1,0.75)","v":0.75},{"$f":"ROUND(A48*B48*C48*D48,2)","v":0},null,{"$f":"IF(ISNUMBER(MATCH(G45,'Overzicht BTA'!H47:H50,0)),IF(MATCH(Bron!$B$14,'Overzicht BTA'!H47:H50,0)=1,'Overzicht BTA'!J47,IF(MATCH(Bron!$B$14,'Overzicht BTA'!H47:H50,0)=2,'Overzicht BTA'!J48,IF(MATCH(Bron!$B$14,'Overzicht BTA'!H47:H50,0)=3,'Overzicht BTA'!J49,IF(MATCH(Bron!$B$14,'Overzicht BTA'!H47:H50,0)=4,'Overzicht BTA'!J50,0)))),0)","v":0},{"$f":"VLOOKUP(H44,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},{"$f":"IF('Overzicht BTA'!$C$22=TRUE,1,0.75)","v":0.75},{"$f":"ROUND(G48*H48*I48*J48,2)","v":0},null,{"$f":"IF(ISNUMBER(MATCH(M45,'Overzicht BTA'!N47:N50,0)),IF(MATCH(Bron!$B$14,'Overzicht BTA'!N47:N50,0)=1,'Overzicht BTA'!P47,IF(MATCH(Bron!$B$14,'Overzicht BTA'!N47:N50,0)=2,'Overzicht BTA'!P48,IF(MATCH(Bron!$B$14,'Overzicht BTA'!N47:N50,0)=3,'Overzicht BTA'!P49,IF(MATCH(Bron!$B$14,'Overzicht BTA'!N47:N50,0)=4,'Overzicht BTA'!P50,0)))),0)","v":0},{"$f":"VLOOKUP(N44,'Capaciteiten & forfaits'!$B$3:$H$76,4,FALSE)","v":0},{"$f":"'Overzicht BTA'!$D$37","v":2.0148000000000001},{"$f":"IF('Overzicht BTA'!$C$22=TRUE,1,0.75)","v":0.75},{"$f":"ROUND(M48*N48*O48*P48,2)","v":0}]
["weerhouden bedrag voor de aankoop",{"$f":"IF(B81<B82*0.6,B81,B82)","v":0},{"$f":"IF(B49<=B82*0.6,1,0.6)","v":1},null,{"$f":"ROUND(B49*C49,2)","v":0},null,"weerhouden bedrag voor de aankoop",{"$f":"IF(H81<H82*0.6,H81,H82)","v":0},{"$f":"IF(H49<=H82*0.6,1,0.6)","v":1},null,{"$f":"ROUND(H49*I49,2)","v":0},null,"weerhouden bedrag voor de aankoop",{"$f":"IF(N81<N82*0.6,N81,N82)","v":0},{"$f":"IF(N49<=N82*0.6,1,0.6)","v":1},null,{"$f":"ROUND(N49*O49,2)","v":0}]
["saldo voor verbouwing",null,null,null,{"$f":"ROUND(IF(E48-E49<0,0,E48-E49),2)","v":0},null,"saldo voor verbouwing",null,null,null,{"$f":"ROUND(IF(K48-K49<0,0,K48-K49),2)","v":0},null,"saldo voor verbouwing",null,null,null,{"$f":"ROUND(IF(Q48-Q49<0,0,Q48-Q49),2)","v":0}]
["raming PF 1-2-3",{"$f":"B75","v":0},0.6,null,{"$f":"B51*C51","v":0},null,"raming PF 1-2-3",{"$f":"H75","v":0},0.6,null,{"$f":"H51*I51","v":0},null,"raming PF 1-2-3",{"$f":"N76","v":0},0.6,null,{"$f":"N51*O51","v":0}]
["raming PF 4",{"$f":"B76","v":0},0.6,null,{"$f":"B52*C52","v":0},null,"raming PF 4",{"$f":"H76","v":0},0.6,null,{"$f":"H52*I52","v":0},null,"raming PF 4",{"$f":"N77","v":0},0.6,null,{"$f":"N52*O52","v":0}]
["kunstwerk",{"$f":"B78","v":0},0.6,null,0,null,"kunstwerk",{"$f":"H78","v":0},0.6,null,0,null,"kunstwerk",{"$f":"N78","v":0},0.6,null,0]
[null,null,null,null,{"$f":"SUM(E51:E53)","v":0},null,null,null,null,null,{"$f":"SUM(K51:K53)","v":0},null,null,null,null,null,{"$f":"SUM(Q51:Q53)","v":0}]
["subsidieberekening",null,null,null,null,null,"subsidieberekening",null,null,null,null,null,"subsidieberekening"]
["deel aankoop",null,null,null,{"$f":"ROUND(IF(E49>E48,E48,E49),2)","v":0},null,"deel aankoop",null,null,null,{"$f":"ROUND(IF(K49>K48,K48,K49),2)","v":0},null,"deel aankoop",null,null,null,{"$f":"ROUND(IF(Q49>Q48,Q48,Q49),2)","v":0},null,{"$f":"E56+K56+Q56","v":0}]
["Reg.- en notariskosten ",{"$f":"MIN(B83,B84)","v":0},0.6,null,{"$f":"ROUND(B57*C57,2)","v":0},null,"Reg.- en notariskosten ",{"$f":"MIN(H83,H84)","v":0},0.6,null,{"$f":"ROUND(H57*I57,2)","v":0},null,"Reg.- en notariskosten ",{"$f":"MIN(N83,N84)","v":0},0.6,null,{"$f":"ROUND(N57*O57,2)","v":0},null,{"$f":"E57+K57+Q57","v":0}]
["deel verbouwing",null,null,null,null,null,"deel verbouwing",null,null,null,null,null,"deel verbouwing"]
["raming PF 1-2-3",null,null,null,{"$f":"ROUND(IF(E51>E50,E50,E51),2)","v":0},null,"raming PF 1-2-3",null,null,null,{"$f":"ROUND(IF(K51>K50,K50,K51),2)","v":0},null,"raming PF 1-2-3",null,null,null,{"$f":"ROUND(IF(Q51>Q50,Q50,Q51),2)","v":0}]
["raming PF 4",null,null,null,{"$f":"ROUND(IF((E51+E52)<E50,E52,IF((E50-E51)>0,E50-E51,0)),2)","v":0},null,"raming PF 4",null,null,null,{"$f":"ROUND(IF((K51+K52)<K50,K52,IF((K50-K51)>0,K50-K51,0)),2)","v":0},null,"raming PF 4",null,null,null,{"$f":"ROUND(IF((Q51+Q52)<Q50,Q52,IF((Q50-Q51)>0,Q50-Q51,0)),2)","v":0}]
["kunstwerk",null,null,null,{"$f":"ROUND(IF((E53+E52+E51)<E50,E53,IF((E50-E51-E52)>0,E50-E51-E52,0)),0)","v":0},null,"kunstwerk",null,null,null,{"$f":"ROUND(IF((K53+K52+K51)<K50,K53,IF((K50-K51-K52)>0,K50-K51-K52,0)),0)","v":0},null,"kunstwerk",null,null,null,{"$f":"ROUND(IF((Q53+Q52+Q51)<Q50,Q53,IF((Q50-Q51-Q52)>0,Q50-Q51-Q52,0)),0)","v":0}]
["Totaal subsidie verbouwing",null,null,null,{"$f":"SUM(E59:E61)","v":0},null,"Totaal subsidie verbouwing",null,null,null,{"$f":"SUM(K59:K61)","v":0},null,"Totaal subsidie verbouwing",null,null,null,{"$f":"SUM(Q59:Q61)","v":0}]
["Algemene Onkosten (A.O.)",{"$f":"E62","v":0},0.1,null,{"$f":"ROUND(B63*C63,2)","v":0},null,"Algemene Onkosten (A.O.)",{"$f":"K62","v":0},0.1,null,{"$f":"ROUND(H63*I63,2)","v":0},null,"Algemene Onkosten (A.O.)",{"$f":"Q62","v":0},0.1,null,{"$f":"ROUND(N63*O63,2)","v":0}]
["BTW","op werken",{"$f":"'Overzicht BTA'!$C$57","v":0},null,{"$f":"ROUND(E59*C64,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!$C$57","v":0},null,{"$f":"ROUND(K59*I64,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!$C$57","v":0},null,{"$f":"ROUND(Q59*O64,2)","v":0}]
["BTW ","op uitrusting",0.21,null,{"$f":"ROUND(E60*C65,2)","v":0},null,"BTW ","op uitrusting",0.21,null,{"$f":"ROUND(K60*I65,2)","v":0},null,"BTW ","op uitrusting",0.21,null,{"$f":"ROUND(Q60*O65,2)","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E63*C66,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K63*I66,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q63*O66,2)","v":0}]
["Totaal ",null,null,null,{"$f":"ROUND(E56+E57+E62+E63+E64+E65+E66,2)","v":0},null,"Totaal ",null,null,null,{"$f":"ROUND(K56+K57+K62+K63+K64+K65+K66,2)","v":0},null,"Totaal ",null,null,null,{"$f":"ROUND(Q56+Q57+Q62+Q63+Q64+Q65+Q66,2)","v":0},null,{"$f":"E67+K67+Q67","v":0}]
[]
["Berekend Bouwplafond",null,{"$f":"E54","v":0},"10/6",{"$f":"(E62)*10/6","v":0},null,"Berekend Bouwplafond",null,{"$f":"K54","v":0},"10/6",{"$f":"(K62)*10/6","v":0},null,"Berekend Bouwplafond",null,{"$f":"Q54","v":0},"10/6",{"$f":"(Q62)*10/6","v":0},null,{"$f":"E69+K69+Q69","v":0}]
[]
["Samenvatting raming ",null,null,null,null,null,"Samenvatting raming ",null,null,null,null,null,"Samenvatting raming "]
["PF1 Ruwbouw",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$47:$B$50,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B6,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D6,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F6,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H6,0)))),0)","v":0},{"$f":"B72/B77","v":{"$error":"#DIV/0!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B32,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D32,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F32,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H32,0)))),0)","v":0},{"$f":"H72/H77","v":{"$error":"#DIV/0!"}},null,null,null,"PF1 Ruwbouw",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B58,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D58,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F58,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H58,0)))),0)","v":0},{"$f":"N72/N77","v":{"$error":"#DIV/0!"}}]
["PF2 Techn. Uitrusting",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$47:$B$50,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B7,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D7,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F7,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H7,0)))),0)","v":0},{"$f":"B73/B77","v":{"$error":"#DIV/0!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B33,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D33,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F33,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H33,0)))),0)","v":0},{"$f":"H73/H77","v":{"$error":"#DIV/0!"}},null,null,null,"PF2 Techn. Uitrusting",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B59,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D59,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F59,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H59,0)))),0)","v":0},{"$f":"N73/N77","v":{"$error":"#DIV/0!"}}]
["PF3 Afwerking",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$47:$B$50,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B8,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D8,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F8,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H8,0)))),0)","v":0},{"$f":"B74/B77","v":{"$error":"#DIV/0!"}},null,null,null,"PF3 Afwerking",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B34,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D34,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F34,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H34,0)))),0)","v":0},{"$f":"H74/H77","v":{"$error":"#DIV/0!"}},null,null,null,"PF3 Afwerking",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B60,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D60,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F60,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H60,0)))),0)","v":0},{"$f":"N74/N77","v":{"$error":"#DIV/0!"}}]
["Subtotaal PF1-2-3",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$47:$B$50,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B9,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D9,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F9,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H9,0)))),0)","v":0},{"$f":"B75/B77","v":{"$error":"#DIV/0!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B35,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D35,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F35,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H35,0)))),0)","v":0},{"$f":"H75/H77","v":{"$error":"#DIV/0!"}},null,null,null,"Subtotaal PF1-2-3",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B61,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D61,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F61,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H61,0)))),0)","v":0},{"$f":"N75/N77","v":{"$error":"#DIV/0!"}}]
["PF4 Losse uitrusting en meubilering ",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$47:$B$50,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B10,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D10,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F10,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H10,0)))),0)","v":0},{"$f":"B76/B77","v":{"$error":"#DIV/0!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B36,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D36,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F36,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H36,0)))),0)","v":0},{"$f":"H76/H77","v":{"$error":"#DIV/0!"}},null,null,null,"PF4 Losse uitrusting en meubilering ",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B62,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D62,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F62,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H62,0)))),0)","v":0},{"$f":"N76/N77","v":{"$error":"#DIV/0!"}}]
["Totaal",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$47:$B$50,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B11,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D11,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F11,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H11,0)))),0)","v":0},{"$f":"B77/B77","v":{"$error":"#DIV/0!"}},null,null,null,"Totaal",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B37,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D37,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F37,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H37,0)))),0)","v":0},{"$f":"H77/H77","v":{"$error":"#DIV/0!"}},null,null,null,"Totaal",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B63,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D63,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F63,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H63,0)))),0)","v":0},{"$f":"N77/N77","v":{"$error":"#DIV/0!"}}]
["Kunstwerk",{"$f":"IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$47:$B$50,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B12,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D12,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F12,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H12,0)))),0)","v":0},null,null,null,null,"Kunstwerk",{"$f":"IF(ISNUMBER(MATCH($G$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!B38,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!D38,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!F38,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!H38,0)))),0)","v":0},null,null,null,null,"Kunstwerk",{"$f":"IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!B64,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!D64,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!F64,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!H64,0)))),0)","v":0}]
[]
["Aankoopkosten",null,null,null,null,null,"Aankoopkosten",null,null,null,null,null,"Aankoopkosten"]
["Aankoopbedrag",{"$f":"IFERROR(IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!$B3,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!$D3,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!$F3,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!$H3,0)))),0),0)","v":0},"A",null,null,null,"Aankoopbedrag",{"$f":"IFERROR(IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!$B29,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!$D29,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!$F29,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!$H29,0)))),0),0)","v":0},"A",null,null,null,"Aankoopbedrag",{"$f":"IFERROR(IF(ISNUMBER(MATCH($M$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!$B55,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!$D55,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!$F55,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!$H55,0)))),0),0)","v":0},"A"]
["Venale waarde ",{"$f":"B39","v":0},"V",null,null,null,"Venale waarde ",{"$f":"H39","v":0},"V",null,null,null,"Venale waarde ",{"$f":"N39","v":0},"V"]
["Reg.- en notariskosten",{"$f":"IFERROR(IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$B$7:$B$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=1,'uitgebreide raming_gewijzigd'!B4,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=3,'uitgebreide raming_gewijzigd'!D4,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=5,'uitgebreide raming_gewijzigd'!F4,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$2:$I$2,0)=7,'uitgebreide raming_gewijzigd'!H4,0)))),0),0)","v":0},null,null,null,null,"Reg.- en notariskosten",{"$f":"IFERROR(IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$H$7:$H$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=1,'uitgebreide raming_gewijzigd'!$B30,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=3,'uitgebreide raming_gewijzigd'!$D30,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=5,'uitgebreide raming_gewijzigd'!$F30,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$28:$I$28,0)=7,'uitgebreide raming_gewijzigd'!$H30,0)))),0),0)","v":0},null,null,null,null,"Reg.- en notariskosten",{"$f":"IFERROR(IF(ISNUMBER(MATCH($A$2,'Overzicht BTA'!$N$7:$N$10,0)),IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=1,'uitgebreide raming_gewijzigd'!$B56,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=3,'uitgebreide raming_gewijzigd'!$D56,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=5,'uitgebreide raming_gewijzigd'!$F56,IF(MATCH(Bron!$B$14,'uitgebreide raming_gewijzigd'!$B$54:$I$54,0)=7,'uitgebreide raming_gewijzigd'!$H56,0)))),0),0)","v":0}]
["Verhouding kosten V/A",{"$f":"IF(B81=0,0,B83*(B82/B81))","v":0},null,null,null,null,"Verhouding kosten V/A",{"$f":"IF(H81=0,0,H83*(H82/H81))","v":0},null,null,null,null,"Verhouding kosten V/A",{"$f":"IF(N81=0,0,N83*(N82/N81))","v":0}]
[]
["Indexatie bevel van aanvang"]
["zorgvorm",{"$f":"B44","v":"Algemeen ziekenhuis"},null,null,null,null,"zorgvorm",{"$f":"H44","v":"Kies de zorgvorm"},null,null,null,null,"zorgvorm",{"$f":"N44","v":"Kies de zorgvorm"}]
["Aankoop met verbouwing",null,null,null,null,null,"Aankoop met verbouwing",null,null,null,null,null,"Aankoop met verbouwing"]
["Onroerend en roerend (op basis van de raming)",null,null,null,null,null,"Onroerend en roerend (op basis van de raming)",null,null,null,null,null,"Onroerend en roerend (op basis van de raming)"]
["plafond ","basisbedrag","index",null,"subsidiebedrag",null,"plafond ","basisbedrag","index",null,"subsidiebedrag",null,"plafond ","basisbedrag","index",null,"subsidiebedrag"]
[{"$f":"A48","v":0},{"$f":"B48","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},{"$f":"IF('Overzicht BTA'!$C$22=TRUE,1,0.75)","v":0.75},{"$f":"ROUND(A91*B91*C91*D91,2)","v":0},null,{"$f":"G48","v":0},{"$f":"H48","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},{"$f":"IF('Overzicht BTA'!$C$22=TRUE,1,0.75)","v":0.75},{"$f":"ROUND(G91*H91*I91*J91,2)","v":0},null,{"$f":"M48","v":0},{"$f":"N48","v":0},{"$f":"'Overzicht BTA'!$D$38","v":2.0148000000000001},{"$f":"IF('Overzicht BTA'!$C$22=TRUE,1,0.75)","v":0.75},{"$f":"ROUND(M91*N91*O91*P91,2)","v":0}]
["weerhouden bedrag voor de aankoop",{"$f":"B49","v":0},{"$f":"C49","v":1},null,{"$f":"ROUND(B92*C92,2)","v":0},null,"weerhouden bedrag voor de aankoop",{"$f":"MIN(H123,H124)","v":0},{"$f":"I49","v":1},null,{"$f":"ROUND(H92*I92,2)","v":0},null,"weerhouden bedrag voor de aankoop",{"$f":"MIN(N123,N124)","v":0},{"$f":"O49","v":1},null,{"$f":"ROUND(N92*O92,2)","v":0}]
["saldo voor verbouwing",null,null,null,{"$f":"ROUND(IF(E91-E92<0,0,E91-E92),2)","v":0},null,"saldo voor verbouwing",null,null,null,{"$f":"ROUND(IF(K91-K92<0,0,K91-K92),2)","v":0},null,"saldo voor verbouwing",null,null,null,{"$f":"ROUND(IF(Q91-Q92<0,0,Q91-Q92),2)","v":0}]
["raming PF 1-2-3",{"$f":"B75","v":0},0.6,null,{"$f":"B94*C94","v":0},null,"raming PF 1-2-3",{"$f":"H75","v":0},0.6,null,{"$f":"H94*I94","v":0},null,"raming PF 1-2-3",{"$f":"N75","v":0},0.6,null,{"$f":"N94*O94","v":0}]
["raming PF 4",{"$f":"B76","v":0},0.6,null,{"$f":"B95*C95","v":0},null,"raming PF 4",{"$f":"H76","v":0},0.6,null,{"$f":"H95*I95","v":0},null,"raming PF 4",{"$f":"N76","v":0},0.6,null,{"$f":"N95*O95","v":0}]
["kunstwerk",{"$f":"B78","v":0},0.6,null,0,null,"kunstwerk",{"$f":"H78","v":0},0.6,null,0,null,"kunstwerk",{"$f":"N78","v":0},0.6,null,0]
[null,null,null,null,{"$f":"SUM(E94:E96)","v":0},null,null,null,null,null,{"$f":"SUM(K94:K96)","v":0},null,null,null,null,null,{"$f":"SUM(Q94:Q96)","v":0}]
["subsidieberekening",null,null,null,null,null,"subsidieberekening",null,null,null,null,null,"subsidieberekening"]
["deel aankoop",null,null,null,{"$f":"ROUND(IF(E92>E91,E91,E92),2)","v":0},null,"deel aankoop",null,null,null,{"$f":"ROUND(IF(K92>K91,K91,K92),2)","v":0},null,"deel aankoop",null,null,null,{"$f":"ROUND(IF(Q92>Q91,Q91,Q92),2)","v":0}]
["Reg.- en notariskosten ",{"$f":"B57","v":0},0.6,null,{"$f":"ROUND(B100*C100,2)","v":0},null,"Reg.- en notariskosten ",{"$f":"H57","v":0},0.6,null,{"$f":"ROUND(H100*I100,2)","v":0},null,"Reg.- en notariskosten ",{"$f":"N57","v":0},0.6,null,{"$f":"ROUND(N100*O100,2)","v":0}]
["deel verbouwing",null,null,null,null,null,"deel verbouwing",null,null,null,null,null,"deel verbouwing"]
["raming PF 1-2-3",null,null,null,{"$f":"ROUND(IF(E94>E93,E93,E94),2)","v":0},null,"raming PF 1-2-3",null,null,null,{"$f":"ROUND(IF(K94>K93,K93,K94),2)","v":0},null,"raming PF 1-2-3",null,null,null,{"$f":"ROUND(IF(Q94>Q93,Q93,Q94),2)","v":0}]
["raming PF 4",null,null,null,{"$f":"ROUND(IF((E94+E95)<E93,E95,IF((E93-E94)>0,E93-E94,0)),2)","v":0},null,"raming PF 4",null,null,null,{"$f":"ROUND(IF((K94+K95)<K93,K95,IF((K93-K94)>0,K93-K94,0)),2)","v":0},null,"raming PF 4",null,null,null,{"$f":"ROUND(IF((Q94+Q95)<Q93,Q95,IF((Q93-Q94)>0,Q93-Q94,0)),2)","v":0}]
["kunstwerk",null,null,null,{"$f":"ROUND(IF((E96+E95+E94)<E93,E96,IF((E93-E94-E95)>0,E93-E94-E95,0)),0)","v":0},null,"kunstwerk",null,null,null,{"$f":"ROUND(IF((K96+K95+K94)<K93,K96,IF((K93-K94-K95)>0,K93-K94-K95,0)),0)","v":0},null,"kunstwerk",null,null,null,{"$f":"ROUND(IF((Q96+Q95+Q94)<Q93,Q96,IF((Q93-Q94-Q95)>0,Q93-Q94-Q95,0)),0)","v":0}]
["Totaal subsidie verbouwing",null,null,null,{"$f":"SUM(E102:E104)","v":0},null,"Totaal subsidie verbouwing",null,null,null,{"$f":"SUM(K102:K104)","v":0},null,"Totaal subsidie verbouwing",null,null,null,{"$f":"SUM(Q102:Q104)","v":0}]
["Algemene Onkosten (A.O.)",{"$f":"E105","v":0},0.1,null,{"$f":"ROUND(B106*C106,2)","v":0},null,"Algemene Onkosten (A.O.)",{"$f":"K105","v":0},0.1,null,{"$f":"ROUND(H106*I106,2)","v":0},null,"Algemene Onkosten (A.O.)",{"$f":"Q105","v":0},0.1,null,{"$f":"ROUND(N106*O106,2)","v":0}]
["BTW","op werken",{"$f":"'Overzicht BTA'!C102/100","v":0},null,{"$f":"ROUND(E102*C107,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!I102/100","v":0},null,{"$f":"ROUND(K102*I107,2)","v":0},null,"BTW","op werken",{"$f":"'Overzicht BTA'!O102/100","v":0},null,{"$f":"ROUND(Q102*O107,2)","v":0}]
["BTW ","op uitrusting",0.21,null,{"$f":"ROUND(E103*C108,2)","v":0},null,"BTW ","op uitrusting",0.21,null,{"$f":"ROUND(K103*I108,2)","v":0},null,"BTW ","op uitrusting",0.21,null,{"$f":"ROUND(Q103*O108,2)","v":0}]
["BTW","op A.O. ",0.21,null,{"$f":"ROUND(E106*C109,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(K106*I109,2)","v":0},null,"BTW","op A.O. ",0.21,null,{"$f":"ROUND(Q106*O109,2)","v":0}]
["Totaal ",null,null,null,{"$f":"ROUND(E99+E100+E105+E106+E107+E108+E109,2)","v":0},null,"Totaal ",null,null,null,{"$f":"ROUND(K99+K100+K105+K106+K107+K108+K109,2)","v":0},null,"Totaal ",null,null,null,{"$f":"ROUND(Q99+Q100+Q105+Q106+Q107+Q108+Q109,2)","v":0}]
[]
["Berekend Bouwplafond",null,{"$f":"E97","v":0},"10/6",{"$f":"(E105)*10/6","v":0},null,"Berekend Bouwplafond",null,{"$f":"K97","v":0},"10/6",{"$f":"(K105)*10/6","v":0},null,"Berekend Bouwplafond",null,{"$f":"Q97","v":0},"10/6",{"$f":"(Q105)*10/6","v":0}]

{"sheet":"analyse bij belofte","index":24,"n_rows":76,"n_cols":22,"rows_kept":76,"cut":false,"hidden":true,"merged":[]}
["OPPERVLAKTEGEGEVENS","Nieuwbouw",null,"Uitbreiding",null,"Verbouwing",null,"Ingrijpende energetische verbouwing",null,"Aankoop met verbouwing",null,"Aankoop zonder verbouwing",null,"Voltooiingswerken",null,"Totaal"]
["bruto-oppervlakte totaal (project)",{"$f":"IF('Overzicht BTA'!E38=TRUE,'Overzicht BTA'!D53+'Overzicht BTA'!D54+'Overzicht BTA'!J53+'Overzicht BTA'!J54+'Overzicht BTA'!P53+'Overzicht BTA'!P54,(IF(OR('Overzicht BTA'!B7=\"Nieuwbouw 21%\",'Overzicht BTA'!B7=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!C7,0)+IF(OR('Overzicht BTA'!B8=\"Nieuwbouw 21%\",'Overzicht BTA'!B8=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!C8,0)+IF(OR('Overzicht BTA'!B9=\"Nieuwbouw 21%\",'Overzicht BTA'!B9=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!C9,0)+IF(OR('Overzicht BTA'!B10=\"Nieuwbouw 21%\",'Overzicht BTA'!B10=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!C10,0)+IF(OR('Overzicht BTA'!H7=\"Nieuwbouw 21%\",'Overzicht BTA'!H7=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!I7,0)+IF(OR('Overzicht BTA'!H8=\"Nieuwbouw 21%\",'Overzicht BTA'!H8=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!I8,0)+IF(OR('Overzicht BTA'!H9=\"Nieuwbouw 21%\",'Overzicht BTA'!H9=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!I9,0)+IF(OR('Overzicht BTA'!H10=\"Nieuwbouw 21%\",'Overzicht BTA'!H10=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!I10,0)+IF(OR('Overzicht BTA'!N7=\"Nieuwbouw 21%\",'Overzicht BTA'!N7=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!O7,0)+IF(OR('Overzicht BTA'!N8=\"Nieuwbouw 21%\",'Overzicht BTA'!N8=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!O8,0)+IF(OR('Overzicht BTA'!N9=\"Nieuwbouw 21%\",'Overzicht BTA'!N9=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!O9,0)+IF(OR('Overzicht BTA'!N10=\"Nieuwbouw 21%\",'Overzicht BTA'!N10=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!O10,0)))","v":0},null,{"$f":"IF('Overzicht BTA'!E38=TRUE,'Overzicht BTA'!D55+'Overzicht BTA'!J55+'Overzicht BTA'!P55,(IF('Overzicht BTA'!B7=\"Uitbreiding\",'Overzicht BTA'!C7,0)+IF('Overzicht BTA'!B8=\"Uitbreiding\",'Overzicht BTA'!C8,0)+IF('Overzicht BTA'!B9=\"Uitbreiding\",'Overzicht BTA'!C9,0)+IF('Overzicht BTA'!B10=\"Uitbreiding\",'Overzicht BTA'!C10,0)+IF('Overzicht BTA'!H7=\"Uitbreiding\",'Overzicht BTA'!I7,0)+IF('Overzicht BTA'!H8=\"Uitbreiding\",'Overzicht BTA'!I8,0)+IF('Overzicht BTA'!H9=\"Uitbreiding\",'Overzicht BTA'!I9,0)+IF('Overzicht BTA'!H10=\"Uitbreiding\",'Overzicht BTA'!I10,0)+IF('Overzicht BTA'!N7=\"Uitbreiding\",'Overzicht BTA'!O7,0)+IF('Overzicht BTA'!N8=\"Uitbreiding\",'Overzicht BTA'!O8,0)+IF('Overzicht BTA'!N9=\"Uitbreiding\",'Overzicht BTA'!O9,0)+IF('Overzicht BTA'!N10=\"Uitbreiding\",'Overzicht BTA'!O10,0)))","v":0},null,{"$f":"IF('Overzicht BTA'!E38=TRUE,'Overzicht BTA'!D57+'Overzicht BTA'!J57+'Overzicht BTA'!P57,(IF('Overzicht BTA'!B7=\"Verbouwing\",'Overzicht BTA'!C7,0)+IF('Overzicht BTA'!B8=\"Verbouwing\",'Overzicht BTA'!C8,0)+IF('Overzicht BTA'!B9=\"Verbouwing\",'Overzicht BTA'!C9,0)+IF('Overzicht BTA'!B10=\"Verbouwing\",'Overzicht BTA'!C10,0)+IF('Overzicht BTA'!H7=\"Verbouwing\",'Overzicht BTA'!I7,0)+IF('Overzicht BTA'!H8=\"Verbouwing\",'Overzicht BTA'!I8,0)+IF('Overzicht BTA'!H9=\"Verbouwing\",'Overzicht BTA'!I9,0)+IF('Overzicht BTA'!H10=\"Verbouwing\",'Overzicht BTA'!I10,0)+IF('Overzicht BTA'!N7=\"Verbouwing\",'Overzicht BTA'!O7,0)+IF('Overzicht BTA'!N8=\"Verbouwing\",'Overzicht BTA'!O8,0)+IF('Overzicht BTA'!N9=\"Verbouwing\",'Overzicht BTA'!O9,0)+IF('Overzicht BTA'!N10=\"Verbouwing\",'Overzicht BTA'!O10,0)))","v":0},null,{"$f":"IF('Overzicht BTA'!E38=TRUE,'Overzicht BTA'!D56+'Overzicht BTA'!J56+'Overzicht BTA'!P56,(IF('Overzicht BTA'!B7=\"IER\",'Overzicht BTA'!C7,0)+IF('Overzicht BTA'!B8=\"IER\",'Overzicht BTA'!C8,0)+IF('Overzicht BTA'!B9=\"IER\",'Overzicht BTA'!C9,0)+IF('Overzicht BTA'!B10=\"IER\",'Overzicht BTA'!C10,0)+IF('Overzicht BTA'!H7=\"IER\",'Overzicht BTA'!I7,0)+IF('Overzicht BTA'!H8=\"IER\",'Overzicht BTA'!I8,0)+IF('Overzicht BTA'!H9=\"IER\",'Overzicht BTA'!I9,0)+IF('Overzicht BTA'!H10=\"IER\",'Overzicht BTA'!I10,0)+IF('Overzicht BTA'!N7=\"IER\",'Overzicht BTA'!O7,0)+IF('Overzicht BTA'!N8=\"IER\",'Overzicht BTA'!O8,0)+IF('Overzicht BTA'!N9=\"IER\",'Overzicht BTA'!O9,0)+IF('Overzicht BTA'!N10=\"IER\",'Overzicht BTA'!O10,0)))","v":0},null,{"$f":"IF('Overzicht BTA'!B7=\"Aankoop met verbouwing\",'Overzicht BTA'!C7,0)+IF('Overzicht BTA'!B8=\"Aankoop met verbouwing\",'Overzicht BTA'!C8,0)+IF('Overzicht BTA'!B9=\"Aankoop met verbouwing\",'Overzicht BTA'!C9,0)+IF('Overzicht BTA'!B10=\"Aankoop met verbouwing\",'Overzicht BTA'!C10,0)+IF('Overzicht BTA'!H7=\"Aankoop met verbouwing\",'Overzicht BTA'!I7,0)+IF('Overzicht BTA'!H8=\"Aankoop met verbouwing\",'Overzicht BTA'!I8,0)+IF('Overzicht BTA'!H9=\"Aankoop met verbouwing\",'Overzicht BTA'!I9,0)+IF('Overzicht BTA'!H10=\"Aankoop met verbouwing\",'Overzicht BTA'!I10,0)+IF('Overzicht BTA'!N7=\"Aankoop met verbouwing\",'Overzicht BTA'!O7,0)+IF('Overzicht BTA'!N8=\"Aankoop met verbouwing\",'Overzicht BTA'!O8,0)+IF('Overzicht BTA'!N9=\"Aankoop met verbouwing\",'Overzicht BTA'!O9,0)+IF('Overzicht BTA'!N10=\"Aankoop met verbouwing\",'Overzicht BTA'!O10,0)","v":0},null,{"$f":"IF('Overzicht BTA'!B7=\"Aankoop zonder verbouwing\",'Overzicht BTA'!C7,0)+IF('Overzicht BTA'!B8=\"Aankoop zonder verbouwing\",'Overzicht BTA'!C8,0)+IF('Overzicht BTA'!B9=\"Aankoop zonder verbouwing\",'Overzicht BTA'!C9,0)+IF('Overzicht BTA'!B10=\"Aankoop zonder verbouwing\",'Overzicht BTA'!C10,0)+IF('Overzicht BTA'!H7=\"Aankoop zonder verbouwing\",'Overzicht BTA'!I7,0)+IF('Overzicht BTA'!H8=\"Aankoop zonder verbouwing\",'Overzicht BTA'!I8,0)+IF('Overzicht BTA'!H9=\"Aankoop zonder verbouwing\",'Overzicht BTA'!I9,0)+IF('Overzicht BTA'!H10=\"Aankoop zonder verbouwing\",'Overzicht BTA'!I10,0)+IF('Overzicht BTA'!N7=\"Aankoop zonder verbouwing\",'Overzicht BTA'!O7,0)+IF('Overzicht BTA'!N8=\"Aankoop zonder verbouwing\",'Overzicht BTA'!O8,0)+IF('Overzicht BTA'!N9=\"Aankoop zonder verbouwing\",'Overzicht BTA'!O9,0)+IF('Overzicht BTA'!N10=\"Aankoop zonder verbouwing\",'Overzicht BTA'!O10,0)","v":0},null,{"$f":"IF('Overzicht BTA'!E38=TRUE,'Overzicht BTA'!P58+'Overzicht BTA'!P59+'Overzicht BTA'!J58+'Overzicht BTA'!J59+'Overzicht BTA'!D58+'Overzicht BTA'!D59,(IF(OR('Overzicht BTA'!B7=\"Nieuwbouw light 21%\",'Overzicht BTA'!B7=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!C7,0)+IF(OR('Overzicht BTA'!B8=\"Nieuwbouw light 21%\",'Overzicht BTA'!B8=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!C8,0)+IF(OR('Overzicht BTA'!B9=\"Nieuwbouw light 21%\",'Overzicht BTA'!B9=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!C9,0)+IF(OR('Overzicht BTA'!B10=\"Nieuwbouw light 21%\",'Overzicht BTA'!B10=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!C10,0)+IF(OR('Overzicht BTA'!H7=\"Nieuwbouw light 21%\",'Overzicht BTA'!H7=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!I7,0)+IF(OR('Overzicht BTA'!H8=\"Nieuwbouw light 21%\",'Overzicht BTA'!H8=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!I8,0)+IF(OR('Overzicht BTA'!H9=\"Nieuwbouw light 21%\",'Overzicht BTA'!H9=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!I9,0)+IF(OR('Overzicht BTA'!H10=\"Nieuwbouw light 21%\",'Overzicht BTA'!H10=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!I10,0)+IF(OR('Overzicht BTA'!N7=\"Nieuwbouw light 21%\",'Overzicht BTA'!N7=\"Nieuwbouwlight  6-12-21%\"),'Overzicht BTA'!O7,0)+IF(OR('Overzicht BTA'!N8=\"Nieuwbouw light 21%\",'Overzicht BTA'!N8=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!O8,0)+IF(OR('Overzicht BTA'!N9=\"Nieuwbouw light 21%\",'Overzicht BTA'!N9=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!O9,0)+IF(OR('Overzicht BTA'!N10=\"Nieuwbouw light 21%\",'Overzicht BTA'!N10=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!O10,0)))","v":0},null,{"$f":"B2+D2+F2+J2+H2+L2+N2","v":0}]
["VIPA gesubsidieerde oppervlakte",{"$f":"IF('Overzicht BTA'!E38=TRUE,'Overzicht BTA'!J53+'Overzicht BTA'!J54+'Overzicht BTA'!P53+'Overzicht BTA'!P54+'Overzicht BTA'!D53+'Overzicht BTA'!D54+'Overzicht BTA'!F13+'Overzicht BTA'!L13+'Overzicht BTA'!R13,(IF(OR('Overzicht BTA'!B7=\"Nieuwbouw 21%\",'Overzicht BTA'!B7=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!D7,0)+IF(OR('Overzicht BTA'!B8=\"Nieuwbouw 21%\",'Overzicht BTA'!B8=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!D8,0)+IF(OR('Overzicht BTA'!B9=\"Nieuwbouw 21%\",'Overzicht BTA'!B9=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!D9,0)+IF(OR('Overzicht BTA'!B10=\"Nieuwbouw 21%\",'Overzicht BTA'!B10=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!D10,0)+IF(OR('Overzicht BTA'!H7=\"Nieuwbouw 21%\",'Overzicht BTA'!H7=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!J7,0)+IF(OR('Overzicht BTA'!H8=\"Nieuwbouw 21%\",'Overzicht BTA'!H8=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!J8,0)+IF(OR('Overzicht BTA'!H9=\"Nieuwbouw 21%\",'Overzicht BTA'!H9=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!J9,0)+IF(OR('Overzicht BTA'!H10=\"Nieuwbouw 21%\",'Overzicht BTA'!H10=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!J10,0)+IF(OR('Overzicht BTA'!N7=\"Nieuwbouw 21%\",'Overzicht BTA'!N7=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!P7,0)+IF(OR('Overzicht BTA'!N8=\"Nieuwbouw 21%\",'Overzicht BTA'!N8=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!P8,0)+IF(OR('Overzicht BTA'!N9=\"Nieuwbouw 21%\",'Overzicht BTA'!N9=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!P9,0)+IF(OR('Overzicht BTA'!N10=\"Nieuwbouw 21%\",'Overzicht BTA'!N10=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!P10,0)))","v":0},null,{"$f":"IF('Overzicht BTA'!E38=TRUE,'Overzicht BTA'!K55+'Overzicht BTA'!Q55+'Overzicht BTA'!E54,(IF('Overzicht BTA'!B7=\"Uitbreiding\",'Overzicht BTA'!D7,0)+IF('Overzicht BTA'!B8=\"Uitbreiding\",'Overzicht BTA'!D8,0)+IF('Overzicht BTA'!B9=\"Uitbreiding\",'Overzicht BTA'!D9,0)+IF('Overzicht BTA'!B10=\"Uitbreiding\",'Overzicht BTA'!D10,0)+IF('Overzicht BTA'!H7=\"Uitbreiding\",'Overzicht BTA'!J7,0)+IF('Overzicht BTA'!H8=\"Uitbreiding\",'Overzicht BTA'!J8,0)+IF('Overzicht BTA'!H9=\"Uitbreiding\",'Overzicht BTA'!J9,0)+IF('Overzicht BTA'!H10=\"Uitbreiding\",'Overzicht BTA'!J10,0)+IF('Overzicht BTA'!N7=\"Uitbreiding\",'Overzicht BTA'!P7,0)+IF('Overzicht BTA'!N8=\"Uitbreiding\",'Overzicht BTA'!P8,0)+IF('Overzicht BTA'!N9=\"Uitbreiding\",'Overzicht BTA'!P9,0)+IF('Overzicht BTA'!N10=\"Uitbreiding\",'Overzicht BTA'!P10,0)))","v":0},null,{"$f":"IF('Overzicht BTA'!E38=TRUE,'Overzicht BTA'!Q57+'Overzicht BTA'!E57+'Overzicht BTA'!K57,(IF('Overzicht BTA'!B7=\"Verbouwing\",'Overzicht BTA'!D7,0)+IF('Overzicht BTA'!B8=\"Verbouwing\",'Overzicht BTA'!D8,0)+IF('Overzicht BTA'!B9=\"Verbouwing\",'Overzicht BTA'!D9,0)+IF('Overzicht BTA'!B10=\"Verbouwing\",'Overzicht BTA'!D10,0)+IF('Overzicht BTA'!H7=\"Verbouwing\",'Overzicht BTA'!J7,0)+IF('Overzicht BTA'!H8=\"Verbouwing\",'Overzicht BTA'!J8,0)+IF('Overzicht BTA'!H9=\"Verbouwing\",'Overzicht BTA'!J9,0)+IF('Overzicht BTA'!H10=\"Verbouwing\",'Overzicht BTA'!J10,0)+IF('Overzicht BTA'!N7=\"Verbouwing\",'Overzicht BTA'!P7,0)+IF('Overzicht BTA'!N8=\"Verbouwing\",'Overzicht BTA'!P8,0)+IF('Overzicht BTA'!N9=\"Verbouwing\",'Overzicht BTA'!P9,0)+IF('Overzicht BTA'!N10=\"Verbouwing\",'Overzicht BTA'!P10,0)))","v":0},null,{"$f":"IF('Overzicht BTA'!E37=TRUE,'Overzicht BTA'!D56+'Overzicht BTA'!J56+'Overzicht BTA'!P56,(IF('Overzicht BTA'!B7=\"IER\",'Overzicht BTA'!D7,0)+IF('Overzicht BTA'!B8=\"IER\",'Overzicht BTA'!D8,0)+IF('Overzicht BTA'!B9=\"IER\",'Overzicht BTA'!D9,0)+IF('Overzicht BTA'!B10=\"IER\",'Overzicht BTA'!D10,0)+IF('Overzicht BTA'!H7=\"IER\",'Overzicht BTA'!J7,0)+IF('Overzicht BTA'!H8=\"IER\",'Overzicht BTA'!J8,0)+IF('Overzicht BTA'!H9=\"IER\",'Overzicht BTA'!J9,0)+IF('Overzicht BTA'!H10=\"IER\",'Overzicht BTA'!J10,0)+IF('Overzicht BTA'!N7=\"IER\",'Overzicht BTA'!P7,0)+IF('Overzicht BTA'!N8=\"IER\",'Overzicht BTA'!P8,0)+IF('Overzicht BTA'!N9=\"IER\",'Overzicht BTA'!P9,0)+IF('Overzicht BTA'!N10=\"IER\",'Overzicht BTA'!P10,0)))","v":0},null,{"$f":"IF('Overzicht BTA'!B7=\"Aankoop met verbouwing\",'Overzicht BTA'!D7,0)+IF('Overzicht BTA'!B8=\"Aankoop met verbouwing\",'Overzicht BTA'!D8,0)+IF('Overzicht BTA'!B9=\"Aankoop met verbouwing\",'Overzicht BTA'!D9,0)+IF('Overzicht BTA'!B10=\"Aankoop met verbouwing\",'Overzicht BTA'!D10,0)+IF('Overzicht BTA'!H7=\"Aankoop met verbouwing\",'Overzicht BTA'!J7,0)+IF('Overzicht BTA'!H8=\"Aankoop met verbouwing\",'Overzicht BTA'!J8,0)+IF('Overzicht BTA'!H9=\"Aankoop met verbouwing\",'Overzicht BTA'!J9,0)+IF('Overzicht BTA'!H10=\"Aankoop met verbouwing\",'Overzicht BTA'!J10,0)+IF('Overzicht BTA'!N7=\"Aankoop met verbouwing\",'Overzicht BTA'!P7,0)+IF('Overzicht BTA'!N8=\"Aankoop met verbouwing\",'Overzicht BTA'!P8,0)+IF('Overzicht BTA'!N9=\"Aankoop met verbouwing\",'Overzicht BTA'!P9,0)+IF('Overzicht BTA'!N10=\"Aankoop met verbouwing\",'Overzicht BTA'!P10,0)","v":0},null,{"$f":"IF('Overzicht BTA'!B7=\"Aankoop zonder verbouwing\",'Overzicht BTA'!D7,0)+IF('Overzicht BTA'!B8=\"Aankoop zonder verbouwing\",'Overzicht BTA'!D8,0)+IF('Overzicht BTA'!B9=\"Aankoop zonder verbouwing\",'Overzicht BTA'!D9,0)+IF('Overzicht BTA'!B10=\"Aankoop zonder verbouwing\",'Overzicht BTA'!D10,0)+IF('Overzicht BTA'!H7=\"Aankoop zonder verbouwing\",'Overzicht BTA'!J7,0)+IF('Overzicht BTA'!H8=\"Aankoop zonder verbouwing\",'Overzicht BTA'!J8,0)+IF('Overzicht BTA'!H9=\"Aankoop zonder verbouwing\",'Overzicht BTA'!J9,0)+IF('Overzicht BTA'!H10=\"Aankoop zonder verbouwing\",'Overzicht BTA'!J10,0)+IF('Overzicht BTA'!N7=\"Aankoop zonder verbouwing\",'Overzicht BTA'!P7,0)+IF('Overzicht BTA'!N8=\"Aankoop zonder verbouwing\",'Overzicht BTA'!P8,0)+IF('Overzicht BTA'!N9=\"Aankoop zonder verbouwing\",'Overzicht BTA'!P9,0)+IF('Overzicht BTA'!N10=\"Aankoop zonder verbouwing\",'Overzicht BTA'!P10,0)","v":0},null,{"$f":"IF('Overzicht BTA'!E38=TRUE,'Overzicht BTA'!E58+'Overzicht BTA'!E59+'Overzicht BTA'!K58+'Overzicht BTA'!K59+'Overzicht BTA'!Q58+'Overzicht BTA'!Q59,(IF(OR('Overzicht BTA'!B7=\"Nieuwbouw light 21%\",'Overzicht BTA'!B7=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!D7,0)+IF(OR('Overzicht BTA'!B8=\"Nieuwbouw light 21%\",'Overzicht BTA'!B8=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!D8,0)+IF(OR('Overzicht BTA'!B9=\"Nieuwbouw light 21%\",'Overzicht BTA'!B9=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!D9,0)+IF(OR('Overzicht BTA'!B10=\"Nieuwbouw light 21%\",'Overzicht BTA'!B10=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!D10,0)+IF(OR('Overzicht BTA'!H7=\"Nieuwbouw light 21%\",'Overzicht BTA'!H7=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!J7,0)+IF(OR('Overzicht BTA'!H8=\"Nieuwbouw light 21%\",'Overzicht BTA'!H8=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!J8,0)+IF(OR('Overzicht BTA'!H9=\"Nieuwbouw light 21%\",'Overzicht BTA'!H9=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!J9,0)+IF(OR('Overzicht BTA'!H10=\"Nieuwbouw light 21%\",'Overzicht BTA'!H10=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!J10,0)+IF(OR('Overzicht BTA'!N7=\"Nieuwbouw light 21%\",'Overzicht BTA'!N7=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!P7,0)+IF(OR('Overzicht BTA'!N8=\"Nieuwbouw light 21%\",'Overzicht BTA'!N8=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!P8,0)+IF(OR('Overzicht BTA'!N9=\"Nieuwbouw light 21%\",'Overzicht BTA'!N9=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!P9,0)+IF(OR('Overzicht BTA'!N10=\"Nieuwbouw light 21%\",'Overzicht BTA'!N10=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!P10,0)))","v":0},null,{"$f":"N3+L3+J3+H3+F3+D3+B3","v":0}]
[]
["CAPACITEITSGEGEVENS"]
["capaciteit",{"$f":"B7+B8","v":0},{"$f":"'Overzicht BTA'!D25","v":"m²"},{"$f":"D7+D8","v":0},{"$f":"'Overzicht BTA'!$D$25","v":"m²"},{"$f":"F7+F8","v":0},{"$f":"'Overzicht BTA'!$D$25","v":"m²"},{"$f":"H7+H8","v":0},{"$f":"'Overzicht BTA'!$D$25","v":"m²"},{"$f":"J7+J8","v":0},{"$f":"'Overzicht BTA'!$D$25","v":"m²"},{"$f":"L7+L8","v":0},{"$f":"'Overzicht BTA'!$D$25","v":"m²"},{"$f":"N7+N8","v":0},{"$f":"'Overzicht BTA'!$D$25","v":"m²"},{"$f":"B6+D6+F6+J6+H6+L6+N6","v":0},{"$f":"'Overzicht BTA'!$D$25","v":"m²"}]
["capaciteitsuitbreiding",{"$f":"IF(OR('Overzicht BTA'!B7=\"Nieuwbouw 21%\",'Overzicht BTA'!B7=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!E7,0)+IF(OR('Overzicht BTA'!B8=\"Nieuwbouw 21%\",'Overzicht BTA'!B8=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!E8,0)+IF(OR('Overzicht BTA'!B9=\"Nieuwbouw 21%\",'Overzicht BTA'!B9=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!E9,0)+IF(OR('Overzicht BTA'!B10=\"Nieuwbouw 21%\",'Overzicht BTA'!B10=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!E10,0)+IF(OR('Overzicht BTA'!H7=\"Nieuwbouw 21%\",'Overzicht BTA'!H7=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!K7,0)+IF(OR('Overzicht BTA'!H8=\"Nieuwbouw 21%\",'Overzicht BTA'!H8=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!K8,0)+IF(OR('Overzicht BTA'!H9=\"Nieuwbouw 21%\",'Overzicht BTA'!H9=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!K9,0)+IF(OR('Overzicht BTA'!H10=\"Nieuwbouw 21%\",'Overzicht BTA'!H10=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!K10,0)+IF(OR('Overzicht BTA'!N7=\"Nieuwbouw 21%\",'Overzicht BTA'!N7=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!Q7,0)+IF(OR('Overzicht BTA'!N8=\"Nieuwbouw 21%\",'Overzicht BTA'!N8=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!Q8,0)+IF(OR('Overzicht BTA'!N9=\"Nieuwbouw 21%\",'Overzicht BTA'!N9=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!Q9,0)+IF(OR('Overzicht BTA'!N10=\"Nieuwbouw 21%\",'Overzicht BTA'!N10=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!Q10,0)","v":0},{"$f":"'Overzicht BTA'!D26","v":"m²"},{"$f":"IF('Overzicht BTA'!B7=\"Uitbreiding\",'Overzicht BTA'!E7,0)+IF('Overzicht BTA'!B8=\"Uitbreiding\",'Overzicht BTA'!E8,0)+IF('Overzicht BTA'!B9=\"Uitbreiding\",'Overzicht BTA'!E9,0)+IF('Overzicht BTA'!B10=\"Uitbreiding\",'Overzicht BTA'!E10,0)+IF('Overzicht BTA'!H7=\"Uitbreiding\",'Overzicht BTA'!K7,0)+IF('Overzicht BTA'!H8=\"Uitbreiding\",'Overzicht BTA'!K8,0)+IF('Overzicht BTA'!H9=\"Uitbreiding\",'Overzicht BTA'!K9,0)+IF('Overzicht BTA'!H10=\"Uitbreiding\",'Overzicht BTA'!K10,0)+IF('Overzicht BTA'!N7=\"Uitbreiding\",'Overzicht BTA'!Q7,0)+IF('Overzicht BTA'!N8=\"Uitbreiding\",'Overzicht BTA'!Q8,0)+IF('Overzicht BTA'!N9=\"Uitbreiding\",'Overzicht BTA'!Q9,0)+IF('Overzicht BTA'!N10=\"Uitbreiding\",'Overzicht BTA'!Q10,0)","v":0},{"$f":"'Overzicht BTA'!$D$26","v":"m²"},{"$f":"IF('Overzicht BTA'!B7=\"Verbouwing\",'Overzicht BTA'!E7,0)+IF('Overzicht BTA'!B8=\"Verbouwing\",'Overzicht BTA'!E8,0)+IF('Overzicht BTA'!B9=\"Verbouwing\",'Overzicht BTA'!E9,0)+IF('Overzicht BTA'!B10=\"Verbouwing\",'Overzicht BTA'!E10,0)+IF('Overzicht BTA'!H7=\"Verbouwing\",'Overzicht BTA'!K7,0)+IF('Overzicht BTA'!H8=\"Verbouwing\",'Overzicht BTA'!K8,0)+IF('Overzicht BTA'!H9=\"Verbouwing\",'Overzicht BTA'!K9,0)+IF('Overzicht BTA'!H10=\"Verbouwing\",'Overzicht BTA'!K10,0)+IF('Overzicht BTA'!N7=\"Verbouwing\",'Overzicht BTA'!Q7,0)+IF('Overzicht BTA'!N8=\"Verbouwing\",'Overzicht BTA'!Q8,0)+IF('Overzicht BTA'!N9=\"Verbouwing\",'Overzicht BTA'!Q9,0)+IF('Overzicht BTA'!N10=\"Verbouwing\",'Overzicht BTA'!Q10,0)","v":0},{"$f":"'Overzicht BTA'!$D$26","v":"m²"},{"$f":"IF('Overzicht BTA'!B7=\"IER\",'Overzicht BTA'!E7,0)+IF('Overzicht BTA'!B8=\"IER\",'Overzicht BTA'!E8,0)+IF('Overzicht BTA'!B9=\"IER\",'Overzicht BTA'!E9,0)+IF('Overzicht BTA'!B10=\"IER\",'Overzicht BTA'!E10,0)+IF('Overzicht BTA'!H7=\"IER\",'Overzicht BTA'!K7,0)+IF('Overzicht BTA'!H8=\"IER\",'Overzicht BTA'!K8,0)+IF('Overzicht BTA'!H9=\"IER\",'Overzicht BTA'!K9,0)+IF('Overzicht BTA'!H10=\"IER\",'Overzicht BTA'!K10,0)+IF('Overzicht BTA'!N7=\"IER\",'Overzicht BTA'!Q7,0)+IF('Overzicht BTA'!N8=\"IER\",'Overzicht BTA'!Q8,0)+IF('Overzicht BTA'!N9=\"IER\",'Overzicht BTA'!Q9,0)+IF('Overzicht BTA'!N10=\"IER\",'Overzicht BTA'!Q10,0)","v":0},{"$f":"'Overzicht BTA'!$D$26","v":"m²"},{"$f":"IF('Overzicht BTA'!B7=\"Aankoop met verbouwing\",'Overzicht BTA'!E7,0)+IF('Overzicht BTA'!B7=\"Aankoop met verbouwing\",'Overzicht BTA'!E8,0)+IF('Overzicht BTA'!B7=\"Aankoop met verbouwing\",'Overzicht BTA'!E9,0)+IF('Overzicht BTA'!B7=\"Aankoop met verbouwing\",'Overzicht BTA'!E10,0)+IF('Overzicht BTA'!B7=\"Aankoop met verbouwing\",'Overzicht BTA'!K7,0)+IF('Overzicht BTA'!B7=\"Aankoop met verbouwing\",'Overzicht BTA'!K8,0)+IF('Overzicht BTA'!B7=\"Aankoop met verbouwing\",'Overzicht BTA'!K9,0)+IF('Overzicht BTA'!B7=\"Aankoop met verbouwing\",'Overzicht BTA'!K10,0)+IF('Overzicht BTA'!B7=\"Aankoop met verbouwing\",'Overzicht BTA'!Q7,0)+IF('Overzicht BTA'!B7=\"Aankoop met verbouwing\",'Overzicht BTA'!Q8,0)+IF('Overzicht BTA'!B7=\"Aankoop met verbouwing\",'Overzicht BTA'!Q9,0)+IF('Overzicht BTA'!B7=\"Aankoop met verbouwing\",'Overzicht BTA'!Q10,0)","v":0},{"$f":"'Overzicht BTA'!$D$26","v":"m²"},{"$f":"IF('Overzicht BTA'!B7=\"Aankoop zonder verbouwing\",'Overzicht BTA'!E7,0)+IF('Overzicht BTA'!B7=\"Aankoop zonder verbouwing\",'Overzicht BTA'!E8,0)+IF('Overzicht BTA'!B7=\"Aankoop zonder verbouwing\",'Overzicht BTA'!E9,0)+IF('Overzicht BTA'!B7=\"Aankoop zonder verbouwing\",'Overzicht BTA'!E10,0)+IF('Overzicht BTA'!B7=\"Aankoop zonder verbouwing\",'Overzicht BTA'!K7,0)+IF('Overzicht BTA'!B7=\"Aankoop zonder verbouwing\",'Overzicht BTA'!K8,0)+IF('Overzicht BTA'!B7=\"Aankoop zonder verbouwing\",'Overzicht BTA'!K9,0)+IF('Overzicht BTA'!B7=\"Aankoop zonder verbouwing\",'Overzicht BTA'!K10,0)+IF('Overzicht BTA'!B7=\"Aankoop zonder verbouwing\",'Overzicht BTA'!Q7,0)+IF('Overzicht BTA'!B7=\"Aankoop zonder verbouwing\",'Overzicht BTA'!Q8,0)+IF('Overzicht BTA'!B7=\"Aankoop zonder verbouwing\",'Overzicht BTA'!Q9,0)+IF('Overzicht BTA'!B7=\"Aankoop zonder verbouwing\",'Overzicht BTA'!Q10,0)","v":0},{"$f":"'Overzicht BTA'!$D$26","v":"m²"},{"$f":"IF(OR('Overzicht BTA'!B7=\"Nieuwbouw light 21%\",'Overzicht BTA'!B7=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!E7,0)+IF(OR('Overzicht BTA'!B8=\"Nieuwbouw light 21%\",'Overzicht BTA'!B8=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!E8,0)+IF(OR('Overzicht BTA'!B9=\"Nieuwbouw light 21%\",'Overzicht BTA'!B9=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!E9,0)+IF(OR('Overzicht BTA'!B10=\"Nieuwbouw light 21%\",'Overzicht BTA'!B10=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!E10,0)+IF(OR('Overzicht BTA'!H7=\"Nieuwbouw light 21%\",'Overzicht BTA'!H7=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!K7,0)+IF(OR('Overzicht BTA'!H8=\"Nieuwbouw light 21%\",'Overzicht BTA'!H8=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!K8,0)+IF(OR('Overzicht BTA'!H9=\"Nieuwbouw light 21%\",'Overzicht BTA'!H9=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!K9,0)+IF(OR('Overzicht BTA'!H10=\"Nieuwbouw light 21%\",'Overzicht BTA'!H10=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!K10,0)+IF(OR('Overzicht BTA'!N7=\"Nieuwbouw light 21%\",'Overzicht BTA'!N7=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!Q7,0)+IF(OR('Overzicht BTA'!N8=\"Nieuwbouw light 21%\",'Overzicht BTA'!N8=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!Q8,0)+IF(OR('Overzicht BTA'!N9=\"Nieuwbouw light 21%\",'Overzicht BTA'!N9=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!Q9,0)+IF(OR('Overzicht BTA'!N10=\"Nieuwbouw light 21%\",'Overzicht BTA'!N10=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!Q10,0)","v":0},{"$f":"'Overzicht BTA'!$D$26","v":"m²"},{"$f":"B7+D7+F7+J7+H7+L7+N7","v":0},{"$f":"'Overzicht BTA'!$D$26","v":"m²"}]
["capaciteitsvervanging",{"$f":"IF(OR('Overzicht BTA'!B7=\"Nieuwbouw 21%\",'Overzicht BTA'!B7=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!F7,0)+IF(OR('Overzicht BTA'!B8=\"Nieuwbouw 21%\",'Overzicht BTA'!B8=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!F8,0)+IF(OR('Overzicht BTA'!B9=\"Nieuwbouw 21%\",'Overzicht BTA'!B9=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!F9,0)+IF(OR('Overzicht BTA'!B10=\"Nieuwbouw 21%\",'Overzicht BTA'!B10=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!F10,0)+IF(OR('Overzicht BTA'!H7=\"Nieuwbouw 21%\",'Overzicht BTA'!H7=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!L7,0)+IF(OR('Overzicht BTA'!H8=\"Nieuwbouw 21%\",'Overzicht BTA'!H8=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!L8,0)+IF(OR('Overzicht BTA'!H9=\"Nieuwbouw 21%\",'Overzicht BTA'!H9=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!L9,0)+IF(OR('Overzicht BTA'!H10=\"Nieuwbouw 21%\",'Overzicht BTA'!H10=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!L10,0)+IF(OR('Overzicht BTA'!N7=\"Nieuwbouw 21%\",'Overzicht BTA'!N7=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!R7,0)+IF(OR('Overzicht BTA'!N8=\"Nieuwbouw 21%\",'Overzicht BTA'!N8=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!R8,0)+IF(OR('Overzicht BTA'!N9=\"Nieuwbouw 21%\",'Overzicht BTA'!N9=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!R9,0)+IF(OR('Overzicht BTA'!N10=\"Nieuwbouw 21%\",'Overzicht BTA'!N10=\"Nieuwbouw 6-12-21%\"),'Overzicht BTA'!R10,0)","v":0},{"$f":"'Overzicht BTA'!D27","v":"m²"},{"$f":"IF('Overzicht BTA'!B7=\"Uitbreiding\",'Overzicht BTA'!F7,0)+IF('Overzicht BTA'!B8=\"Uitbreiding\",'Overzicht BTA'!F8,0)+IF('Overzicht BTA'!B9=\"Uitbreiding\",'Overzicht BTA'!F9,0)+IF('Overzicht BTA'!B10=\"Uitbreiding\",'Overzicht BTA'!F10,0)+IF('Overzicht BTA'!H7=\"Uitbreiding\",'Overzicht BTA'!L7,0)+IF('Overzicht BTA'!H8=\"Uitbreiding\",'Overzicht BTA'!L8,0)+IF('Overzicht BTA'!H9=\"Uitbreiding\",'Overzicht BTA'!L9,0)+IF('Overzicht BTA'!H10=\"Uitbreiding\",'Overzicht BTA'!L10,0)+IF('Overzicht BTA'!N7=\"Uitbreiding\",'Overzicht BTA'!R7,0)+IF('Overzicht BTA'!N8=\"Uitbreiding\",'Overzicht BTA'!R8,0)+IF('Overzicht BTA'!N9=\"Uitbreiding\",'Overzicht BTA'!R9,0)+IF('Overzicht BTA'!N10=\"Uitbreiding\",'Overzicht BTA'!R10,0)","v":0},{"$f":"'Overzicht BTA'!$D$27","v":"m²"},{"$f":"IF('Overzicht BTA'!B7=\"Verbouwing\",'Overzicht BTA'!F7,0)+IF('Overzicht BTA'!B8=\"Verbouwing\",'Overzicht BTA'!F8,0)+IF('Overzicht BTA'!B9=\"Verbouwing\",'Overzicht BTA'!F9,0)+IF('Overzicht BTA'!B10=\"Verbouwing\",'Overzicht BTA'!F10,0)+IF('Overzicht BTA'!H7=\"Verbouwing\",'Overzicht BTA'!L7,0)+IF('Overzicht BTA'!H8=\"Verbouwing\",'Overzicht BTA'!L8,0)+IF('Overzicht BTA'!H9=\"Verbouwing\",'Overzicht BTA'!L9,0)+IF('Overzicht BTA'!H10=\"Verbouwing\",'Overzicht BTA'!L10,0)+IF('Overzicht BTA'!N7=\"Verbouwing\",'Overzicht BTA'!R7,0)+IF('Overzicht BTA'!N8=\"Verbouwing\",'Overzicht BTA'!R8,0)+IF('Overzicht BTA'!N9=\"Verbouwing\",'Overzicht BTA'!R9,0)+IF('Overzicht BTA'!N10=\"Verbouwing\",'Overzicht BTA'!R10,0)","v":0},{"$f":"'Overzicht BTA'!$D$27","v":"m²"},{"$f":"IF('Overzicht BTA'!B7=\"IER\",'Overzicht BTA'!F7,0)+IF('Overzicht BTA'!B8=\"IER\",'Overzicht BTA'!F8,0)+IF('Overzicht BTA'!B9=\"IER\",'Overzicht BTA'!F9,0)+IF('Overzicht BTA'!B10=\"IER\",'Overzicht BTA'!F10,0)+IF('Overzicht BTA'!H7=\"IER\",'Overzicht BTA'!L7,0)+IF('Overzicht BTA'!H8=\"IER\",'Overzicht BTA'!L8,0)+IF('Overzicht BTA'!H9=\"IER\",'Overzicht BTA'!L9,0)+IF('Overzicht BTA'!H10=\"IER\",'Overzicht BTA'!L10,0)+IF('Overzicht BTA'!N7=\"IER\",'Overzicht BTA'!R7,0)+IF('Overzicht BTA'!N8=\"IER\",'Overzicht BTA'!R8,0)+IF('Overzicht BTA'!N9=\"IER\",'Overzicht BTA'!R9,0)+IF('Overzicht BTA'!N10=\"IER\",'Overzicht BTA'!R10,0)","v":0},{"$f":"'Overzicht BTA'!$D$27","v":"m²"},{"$f":"IF('Overzicht BTA'!B7=\"Aankoop met verbouwing\",'Overzicht BTA'!F7,0)+IF('Overzicht BTA'!B8=\"Aankoop met verbouwing\",'Overzicht BTA'!F8,0)+IF('Overzicht BTA'!B9=\"Aankoop met verbouwing\",'Overzicht BTA'!F9,0)+IF('Overzicht BTA'!B10=\"Aankoop met verbouwing\",'Overzicht BTA'!F10,0)+IF('Overzicht BTA'!H7=\"Aankoop met verbouwing\",'Overzicht BTA'!L7,0)+IF('Overzicht BTA'!H8=\"Aankoop met verbouwing\",'Overzicht BTA'!L8,0)+IF('Overzicht BTA'!H9=\"Aankoop met verbouwing\",'Overzicht BTA'!L9,0)+IF('Overzicht BTA'!H10=\"Aankoop met verbouwing\",'Overzicht BTA'!L10,0)+IF('Overzicht BTA'!N7=\"Aankoop met verbouwing\",'Overzicht BTA'!R7,0)+IF('Overzicht BTA'!N8=\"Aankoop met verbouwing\",'Overzicht BTA'!R8,0)+IF('Overzicht BTA'!N9=\"Aankoop met verbouwing\",'Overzicht BTA'!R9,0)+IF('Overzicht BTA'!N10=\"Aankoop met verbouwing\",'Overzicht BTA'!R10,0)","v":0},{"$f":"'Overzicht BTA'!$D$27","v":"m²"},{"$f":"IF('Overzicht BTA'!B7=\"Aankoop zonder verbouwing\",'Overzicht BTA'!F7,0)+IF('Overzicht BTA'!B8=\"Aankoop zonder verbouwing\",'Overzicht BTA'!F8,0)+IF('Overzicht BTA'!B9=\"Aankoop zonder verbouwing\",'Overzicht BTA'!F9,0)+IF('Overzicht BTA'!B10=\"Aankoop zonder verbouwing\",'Overzicht BTA'!F10,0)+IF('Overzicht BTA'!H7=\"Aankoop zonder verbouwing\",'Overzicht BTA'!L7,0)+IF('Overzicht BTA'!H8=\"Aankoop zonder verbouwing\",'Overzicht BTA'!L8,0)+IF('Overzicht BTA'!H9=\"Aankoop zonder verbouwing\",'Overzicht BTA'!L9,0)+IF('Overzicht BTA'!H10=\"Aankoop zonder verbouwing\",'Overzicht BTA'!L10,0)+IF('Overzicht BTA'!N7=\"Aankoop zonder verbouwing\",'Overzicht BTA'!R7,0)+IF('Overzicht BTA'!N8=\"Aankoop zonder verbouwing\",'Overzicht BTA'!R8,0)+IF('Overzicht BTA'!N9=\"Aankoop zonder verbouwing\",'Overzicht BTA'!R9,0)+IF('Overzicht BTA'!N10=\"Aankoop zonder verbouwing\",'Overzicht BTA'!R10,0)","v":0},{"$f":"'Overzicht BTA'!$D$27","v":"m²"},{"$f":"IF(OR('Overzicht BTA'!B7=\"Nieuwbouw light 21%\",'Overzicht BTA'!B7=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!F7,0)+IF(OR('Overzicht BTA'!B8=\"Nieuwbouw light 21%\",'Overzicht BTA'!B8=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!F8,0)+IF(OR('Overzicht BTA'!B9=\"Nieuwbouw light 21%\",'Overzicht BTA'!B9=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!F9,0)+IF(OR('Overzicht BTA'!B10=\"Nieuwbouw light 21%\",'Overzicht BTA'!B10=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!F10,0)+IF(OR('Overzicht BTA'!H7=\"Nieuwbouw light 21%\",'Overzicht BTA'!H7=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!L7,0)+IF(OR('Overzicht BTA'!H8=\"Nieuwbouw light 21%\",'Overzicht BTA'!H8=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!L8,0)+IF(OR('Overzicht BTA'!H9=\"Nieuwbouw light 21%\",'Overzicht BTA'!H9=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!L9,0)+IF(OR('Overzicht BTA'!H10=\"Nieuwbouw light 21%\",'Overzicht BTA'!H10=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!L10,0)+IF(OR('Overzicht BTA'!N7=\"Nieuwbouw light 21%\",'Overzicht BTA'!N7=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!R7,0)+IF(OR('Overzicht BTA'!N8=\"Nieuwbouw light 21%\",'Overzicht BTA'!N8=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!R8,0)+IF(OR('Overzicht BTA'!N9=\"Nieuwbouw light 21%\",'Overzicht BTA'!N9=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!R9,0)+IF(OR('Overzicht BTA'!N10=\"Nieuwbouw light 21%\",'Overzicht BTA'!N10=\"Nieuwbouw light 6-12-21%\"),'Overzicht BTA'!R10,0)","v":0},{"$f":"'Overzicht BTA'!$D$27","v":"m²"},0,{"$f":"'Overzicht BTA'!$D$27","v":"m²"}]
["oppervlakte per capaciteitseenheid ",{"$f":"IF(B6>0,B2/B6,\"\")","v":""},null,{"$f":"IF(D6>0,D2/D6,\"\")","v":""},null,{"$f":"IF(F6>0,F2/F6,\"\")","v":""},null,{"$f":"IF(H6>0,H2/H6,\"\")","v":""},null,{"$f":"IF(J6>0,J2/J6,\"\")","v":""},null,{"$f":"IF(L6>0,L2/L6,\"\")","v":""},null,{"$f":"IF(N6>0,N2/N6,\"\")","v":""},null,{"$f":"P2/P6","v":{"$error":"#DIV/0!"}}]
[]
[]
["KOSTENANALYSE _ RAMING subsidiebelofte"]
["Aankoopbedrag",null,null,null,null,null,null,null,null,{"$f":"'AK+VERB'!B81+'AK+VERB'!H81+'AK+VERB'!N81","v":0},null,{"$f":"AKzondVERB!B13+AKzondVERB!H13+AKzondVERB!N13","v":0},null,null,null,{"$f":"J13+L13","v":0}]
["PF1 (excl. BTW)",{"$f":"IF(OR('Overzicht BTA'!$B$7=\"Nieuwbouw 21%\",'Overzicht BTA'!$B$7=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!B6,0)+IF(OR('Overzicht BTA'!$B$8=\"Nieuwbouw 21%\",'Overzicht BTA'!$B$8=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!D6,0)+IF(OR('Overzicht BTA'!$B$9=\"Nieuwbouw 21%\",'Overzicht BTA'!$B$9=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!F6,0)+IF(OR('Overzicht BTA'!$B$10=\"Nieuwbouw 21%\",'Overzicht BTA'!$B$10=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!H6,0)+IF(OR('Overzicht BTA'!$H$7=\"Nieuwbouw 21%\",'Overzicht BTA'!$H$7=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!B32,0)+IF(OR('Overzicht BTA'!$H$8=\"Nieuwbouw 21%\",'Overzicht BTA'!$H$8=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!D32,0)+IF(OR('Overzicht BTA'!$H$9=\"Nieuwbouw 21%\",'Overzicht BTA'!$H$9=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!F32,0)+IF(OR('Overzicht BTA'!H10=\"Nieuwbouw 21%\",'Overzicht BTA'!H10=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!H32,0)+IF(OR('Overzicht BTA'!$N$7=\"Nieuwbouw 21%\",'Overzicht BTA'!$N$7=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!B58,0)+IF(OR('Overzicht BTA'!$N$8=\"Nieuwbouw 21%\",'Overzicht BTA'!$N$8=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!D58,0)+IF(OR('Overzicht BTA'!$N$9=\"Nieuwbouw 21%\",'Overzicht BTA'!$N$9=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!F58,0)+IF(OR('Overzicht BTA'!$N$10=\"Nieuwbouw 21%\",'Overzicht BTA'!$N$10=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!H58,0)","v":0},{"$f":"B14/B19","v":{"$error":"#REF!"}},{"$f":"IF('Overzicht BTA'!$B$7=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!B6,0)+IF('Overzicht BTA'!$B$8=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!D6,0)+IF('Overzicht BTA'!$B$9=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!F6,0)+IF('Overzicht BTA'!$B$10=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!H6,0)+IF('Overzicht BTA'!$H$7=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!B32,0)+IF('Overzicht BTA'!$H$8=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!D32,0)+IF('Overzicht BTA'!$H$9=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!F32,0)+IF('Overzicht BTA'!$H$10=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!H32,0)+IF('Overzicht BTA'!$N$7=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!B58,0)+IF('Overzicht BTA'!$N$8=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!D58,0)+IF('Overzicht BTA'!$N$9=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!F58,0)+IF('Overzicht BTA'!$N$10=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!H58,0)","v":0},{"$f":"D14/D19","v":{"$error":"#DIV/0!"}},{"$f":"IF('Overzicht BTA'!$B$7=\"Verbouwing\",'uitgebreide raming_gewijzigd'!B6,0)+IF('Overzicht BTA'!$B$8=\"Verbouwing\",'uitgebreide raming_gewijzigd'!D6,0)+IF('Overzicht BTA'!$B$9=\"Verbouwing\",'uitgebreide raming_gewijzigd'!F6,0)+IF('Overzicht BTA'!$B$10=\"Verbouwing\",'uitgebreide raming_gewijzigd'!H6,0)+IF('Overzicht BTA'!$H$7=\"Verbouwing\",'uitgebreide raming_gewijzigd'!B32,0)+IF('Overzicht BTA'!$H$8=\"Verbouwing\",'uitgebreide raming_gewijzigd'!D32,0)+IF('Overzicht BTA'!$H$9=\"Verbouwing\",'uitgebreide raming_gewijzigd'!F32,0)+IF('Overzicht BTA'!$H$10=\"Verbouwing\",'uitgebreide raming_gewijzigd'!H32,0)+IF('Overzicht BTA'!$N$7=\"Verbouwing\",'uitgebreide raming_gewijzigd'!B58,0)+IF('Overzicht BTA'!$N$8=\"Verbouwing\",'uitgebreide raming_gewijzigd'!D58,0)+IF('Overzicht BTA'!$N$9=\"Verbouwing\",'uitgebreide raming_gewijzigd'!F58,0)+IF('Overzicht BTA'!$N$10=\"Verbouwing\",'uitgebreide raming_gewijzigd'!H58,0)","v":0},{"$f":"F14/F19","v":{"$error":"#DIV/0!"}},{"$f":"IF('Overzicht BTA'!$B$7=\"IER\",'uitgebreide raming_gewijzigd'!B6,0)+IF('Overzicht BTA'!$B$8=\"IER\",'uitgebreide raming_gewijzigd'!D6,0)+IF('Overzicht BTA'!$B$9=\"IER\",'uitgebreide raming_gewijzigd'!F6,0)+IF('Overzicht BTA'!$B$10=\"IER\",'uitgebreide raming_gewijzigd'!H6,0)+IF('Overzicht BTA'!$H$7=\"IER\",'uitgebreide raming_gewijzigd'!B32,0)+IF('Overzicht BTA'!$H$8=\"IER\",'uitgebreide raming_gewijzigd'!D32,0)+IF('Overzicht BTA'!$H$9=\"IER\",'uitgebreide raming_gewijzigd'!F32,0)+IF('Overzicht BTA'!$H$10=\"IER\",'uitgebreide raming_gewijzigd'!H32,0)+IF('Overzicht BTA'!$N$7=\"IER\",'uitgebreide raming_gewijzigd'!B58,0)+IF('Overzicht BTA'!$N$8=\"IER\",'uitgebreide raming_gewijzigd'!D58,0)+IF('Overzicht BTA'!$N$9=\"IER\",'uitgebreide raming_gewijzigd'!F58,0)+IF('Overzicht BTA'!$N$10=\"IER\",'uitgebreide raming_gewijzigd'!H58,0)","v":0},{"$f":"H14/H19","v":{"$error":"#DIV/0!"}},{"$f":"IF('Overzicht BTA'!$B$7=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!B6,0)+IF('Overzicht BTA'!$B$8=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!D6,0)+IF('Overzicht BTA'!$B$9=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!F6,0)+IF('Overzicht BTA'!$B$10=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!H6,0)+IF('Overzicht BTA'!$H$7=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!B32,0)+IF('Overzicht BTA'!$H$8=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!D32,0)+IF('Overzicht BTA'!$H$9=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!F32,0)+IF('Overzicht BTA'!HG$10=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!H32,0)+IF('Overzicht BTA'!$N$7=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!B58,0)+IF('Overzicht BTA'!$N$8=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!D58,0)+IF('Overzicht BTA'!$N$9=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!F58,0)+IF('Overzicht BTA'!$N$10=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!H58,0)","v":0},{"$f":"J14/J19","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF('Overzicht BTA'!$B$7=Bron!$B$15,'uitgebreide raming_gewijzigd'!B6,0)+IF('Overzicht BTA'!$B$8=Bron!$B$15,'uitgebreide raming_gewijzigd'!D6,0)+IF('Overzicht BTA'!$B$9=Bron!$B$15,'uitgebreide raming_gewijzigd'!F6,0)+IF('Overzicht BTA'!$B$10=Bron!$B$15,'uitgebreide raming_gewijzigd'!H6,0)+IF('Overzicht BTA'!$H$7=Bron!$B$15,'uitgebreide raming_gewijzigd'!B32,0)+IF('Overzicht BTA'!$H$8=Bron!$B$15,'uitgebreide raming_gewijzigd'!D32,0)+IF('Overzicht BTA'!$H$9=Bron!$B$15,'uitgebreide raming_gewijzigd'!F32,0)+IF('Overzicht BTA'!$H$10=Bron!$B$15,'uitgebreide raming_gewijzigd'!H32,0)+IF('Overzicht BTA'!$N$7=Bron!$B$15,'uitgebreide raming_gewijzigd'!B58,0)+IF('Overzicht BTA'!$N$8=Bron!$B$15,'uitgebreide raming_gewijzigd'!D58,0)+IF('Overzicht BTA'!$N$9=Bron!$B$15,'uitgebreide raming_gewijzigd'!F58,0)+IF('Overzicht BTA'!$N$10=Bron!$B$15,'uitgebreide raming_gewijzigd'!H58,0)+IF('Overzicht BTA'!$B$7=Bron!$B$16,'uitgebreide raming_gewijzigd'!B6,0)+IF('Overzicht BTA'!$B$8=Bron!$B$16,'uitgebreide raming_gewijzigd'!D6,0)+IF('Overzicht BTA'!$B$9=Bron!$B$16,'uitgebreide raming_gewijzigd'!F6,0)+IF('Overzicht BTA'!$B$10=Bron!$B$16,'uitgebreide raming_gewijzigd'!H6,0)+IF('Overzicht BTA'!$H$7=Bron!$B$16,'uitgebreide raming_gewijzigd'!B32,0)+IF('Overzicht BTA'!$H$8=Bron!$B$16,'uitgebreide raming_gewijzigd'!D32,0)+IF('Overzicht BTA'!$H$9=Bron!$B$16,'uitgebreide raming_gewijzigd'!F32,0)+IF('Overzicht BTA'!$H$10=Bron!$B$16,'uitgebreide raming_gewijzigd'!H32,0)+IF('Overzicht BTA'!$N$7=Bron!$B$16,'uitgebreide raming_gewijzigd'!B58,0)+IF('Overzicht BTA'!$N$8=Bron!$B$16,'uitgebreide raming_gewijzigd'!D58,0)+IF('Overzicht BTA'!$N$9=Bron!$B$16,'uitgebreide raming_gewijzigd'!F58,0)+IF('Overzicht BTA'!$N$10=Bron!$B$16,'uitgebreide raming_gewijzigd'!H58,0)","v":0},{"$f":"N14/N19","v":{"$error":"#DIV/0!"}},{"$f":"B14+D14+F14+H14+J14+N14","v":0},{"$f":"P14/P19","v":{"$error":"#REF!"}}]
["PF2 (excl. BTW)",{"$f":"IF(OR('Overzicht BTA'!$B$7=\"Nieuwbouw 21%\",'Overzicht BTA'!$B$7=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!B7,0)+IF(OR('Overzicht BTA'!$B$8=\"Nieuwbouw 21%\",'Overzicht BTA'!$B$8=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!D7,0)+IF(OR('Overzicht BTA'!$B$9=\"Nieuwbouw 21%\",'Overzicht BTA'!$B$9=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!F7,0)+IF(OR('Overzicht BTA'!$B$10=\"Nieuwbouw 21%\",'Overzicht BTA'!$B$10=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!H7,0)+IF(OR('Overzicht BTA'!$H$7=\"Nieuwbouw 21%\",'Overzicht BTA'!$H$7=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!B33,0)+IF(OR('Overzicht BTA'!$H$8=\"Nieuwbouw 21%\",'Overzicht BTA'!$H$8=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!D33,0)+IF(OR('Overzicht BTA'!$H$9=\"Nieuwbouw 21%\",'Overzicht BTA'!$H$9=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!F33,0)+IF(OR('Overzicht BTA'!H11=\"Nieuwbouw 21%\",'Overzicht BTA'!H11=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!H33,0)+IF(OR('Overzicht BTA'!$N$7=\"Nieuwbouw 21%\",'Overzicht BTA'!$N$7=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!B59,0)+IF(OR('Overzicht BTA'!$N$8=\"Nieuwbouw 21%\",'Overzicht BTA'!$N$8=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!D59,0)+IF(OR('Overzicht BTA'!$N$9=\"Nieuwbouw 21%\",'Overzicht BTA'!$N$9=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!F59,0)+IF(OR('Overzicht BTA'!$N$10=\"Nieuwbouw 21%\",'Overzicht BTA'!$N$10=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!H59,0)","v":0},{"$f":"B15/B19","v":{"$error":"#REF!"}},{"$f":"IF('Overzicht BTA'!$B$7=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!B7,0)+IF('Overzicht BTA'!$B$8=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!D7,0)+IF('Overzicht BTA'!$B$9=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!F7,0)+IF('Overzicht BTA'!$B$10=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!H7,0)+IF('Overzicht BTA'!$H$7=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!B33,0)+IF('Overzicht BTA'!$H$8=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!D33,0)+IF('Overzicht BTA'!$H$9=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!F33,0)+IF('Overzicht BTA'!$H$10=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!H33,0)+IF('Overzicht BTA'!$N$7=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!B59,0)+IF('Overzicht BTA'!$N$8=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!D59,0)+IF('Overzicht BTA'!$N$9=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!F59,0)+IF('Overzicht BTA'!$N$10=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!H59,0)","v":0},{"$f":"D15/D19","v":{"$error":"#DIV/0!"}},{"$f":"IF('Overzicht BTA'!$B$7=\"Verbouwing\",'uitgebreide raming_gewijzigd'!B7,0)+IF('Overzicht BTA'!$B$8=\"Verbouwing\",'uitgebreide raming_gewijzigd'!D7,0)+IF('Overzicht BTA'!$B$9=\"Verbouwing\",'uitgebreide raming_gewijzigd'!F7,0)+IF('Overzicht BTA'!$B$10=\"Verbouwing\",'uitgebreide raming_gewijzigd'!H7,0)+IF('Overzicht BTA'!$H$7=\"Verbouwing\",'uitgebreide raming_gewijzigd'!B33,0)+IF('Overzicht BTA'!$H$8=\"Verbouwing\",'uitgebreide raming_gewijzigd'!D33,0)+IF('Overzicht BTA'!$H$9=\"Verbouwing\",'uitgebreide raming_gewijzigd'!F33,0)+IF('Overzicht BTA'!$H$10=\"Verbouwing\",'uitgebreide raming_gewijzigd'!H33,0)+IF('Overzicht BTA'!$N$7=\"Verbouwing\",'uitgebreide raming_gewijzigd'!B59,0)+IF('Overzicht BTA'!$N$8=\"Verbouwing\",'uitgebreide raming_gewijzigd'!D59,0)+IF('Overzicht BTA'!$N$9=\"Verbouwing\",'uitgebreide raming_gewijzigd'!F59,0)+IF('Overzicht BTA'!$N$10=\"Verbouwing\",'uitgebreide raming_gewijzigd'!H59,0)","v":0},{"$f":"F15/F19","v":{"$error":"#DIV/0!"}},{"$f":"IF('Overzicht BTA'!$B$7=\"IER\",'uitgebreide raming_gewijzigd'!B7,0)+IF('Overzicht BTA'!$B$8=\"IER\",'uitgebreide raming_gewijzigd'!D7,0)+IF('Overzicht BTA'!$B$9=\"IER\",'uitgebreide raming_gewijzigd'!F7,0)+IF('Overzicht BTA'!$B$10=\"IER\",'uitgebreide raming_gewijzigd'!H7,0)+IF('Overzicht BTA'!$H$7=\"IER\",'uitgebreide raming_gewijzigd'!B33,0)+IF('Overzicht BTA'!$H$8=\"IER\",'uitgebreide raming_gewijzigd'!D33,0)+IF('Overzicht BTA'!$H$9=\"IER\",'uitgebreide raming_gewijzigd'!F33,0)+IF('Overzicht BTA'!$H$10=\"IER\",'uitgebreide raming_gewijzigd'!H33,0)+IF('Overzicht BTA'!$N$7=\"IER\",'uitgebreide raming_gewijzigd'!B59,0)+IF('Overzicht BTA'!$N$8=\"IER\",'uitgebreide raming_gewijzigd'!D59,0)+IF('Overzicht BTA'!$N$9=\"IER\",'uitgebreide raming_gewijzigd'!F59,0)+IF('Overzicht BTA'!$N$10=\"IER\",'uitgebreide raming_gewijzigd'!H59,0)","v":0},{"$f":"H15/H19","v":{"$error":"#DIV/0!"}},{"$f":"IF('Overzicht BTA'!$B$7=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!B7,0)+IF('Overzicht BTA'!$B$8=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!D7,0)+IF('Overzicht BTA'!$B$9=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!F7,0)+IF('Overzicht BTA'!$B$10=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!H7,0)+IF('Overzicht BTA'!$H$7=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!B33,0)+IF('Overzicht BTA'!$H$8=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!D33,0)+IF('Overzicht BTA'!$H$9=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!F33,0)+IF('Overzicht BTA'!HG$10=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!H33,0)+IF('Overzicht BTA'!$N$7=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!B59,0)+IF('Overzicht BTA'!$N$8=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!D59,0)+IF('Overzicht BTA'!$N$9=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!F59,0)+IF('Overzicht BTA'!$N$10=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!H59,0)","v":0},{"$f":"J15/J19","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF('Overzicht BTA'!$B$7=Bron!$B$15,'uitgebreide raming_gewijzigd'!B7,0)+IF('Overzicht BTA'!$B$8=Bron!$B$15,'uitgebreide raming_gewijzigd'!D7,0)+IF('Overzicht BTA'!$B$9=Bron!$B$15,'uitgebreide raming_gewijzigd'!F7,0)+IF('Overzicht BTA'!$B$10=Bron!$B$15,'uitgebreide raming_gewijzigd'!H7,0)+IF('Overzicht BTA'!$H$7=Bron!$B$15,'uitgebreide raming_gewijzigd'!B33,0)+IF('Overzicht BTA'!$H$8=Bron!$B$15,'uitgebreide raming_gewijzigd'!D33,0)+IF('Overzicht BTA'!$H$9=Bron!$B$15,'uitgebreide raming_gewijzigd'!F33,0)+IF('Overzicht BTA'!$H$10=Bron!$B$15,'uitgebreide raming_gewijzigd'!H33,0)+IF('Overzicht BTA'!$N$7=Bron!$B$15,'uitgebreide raming_gewijzigd'!B59,0)+IF('Overzicht BTA'!$N$8=Bron!$B$15,'uitgebreide raming_gewijzigd'!D59,0)+IF('Overzicht BTA'!$N$9=Bron!$B$15,'uitgebreide raming_gewijzigd'!F59,0)+IF('Overzicht BTA'!$N$10=Bron!$B$15,'uitgebreide raming_gewijzigd'!H59,0)+IF('Overzicht BTA'!$B$7=Bron!$B$16,'uitgebreide raming_gewijzigd'!B7,0)+IF('Overzicht BTA'!$B$8=Bron!$B$16,'uitgebreide raming_gewijzigd'!D7,0)+IF('Overzicht BTA'!$B$9=Bron!$B$16,'uitgebreide raming_gewijzigd'!F7,0)+IF('Overzicht BTA'!$B$10=Bron!$B$16,'uitgebreide raming_gewijzigd'!H7,0)+IF('Overzicht BTA'!$H$7=Bron!$B$16,'uitgebreide raming_gewijzigd'!B33,0)+IF('Overzicht BTA'!$H$8=Bron!$B$16,'uitgebreide raming_gewijzigd'!D33,0)+IF('Overzicht BTA'!$H$9=Bron!$B$16,'uitgebreide raming_gewijzigd'!F33,0)+IF('Overzicht BTA'!$H$10=Bron!$B$16,'uitgebreide raming_gewijzigd'!H33,0)+IF('Overzicht BTA'!$N$7=Bron!$B$16,'uitgebreide raming_gewijzigd'!B59,0)+IF('Overzicht BTA'!$N$8=Bron!$B$16,'uitgebreide raming_gewijzigd'!D59,0)+IF('Overzicht BTA'!$N$9=Bron!$B$16,'uitgebreide raming_gewijzigd'!F59,0)+IF('Overzicht BTA'!$N$10=Bron!$B$16,'uitgebreide raming_gewijzigd'!H59,0)","v":0},{"$f":"N15/N19","v":{"$error":"#DIV/0!"}},{"$f":"B15+D15+F15+H15+J15+N15","v":0},{"$f":"P15/P19","v":{"$error":"#REF!"}}]
["PF3 (excl. BTW)",{"$f":"IF(OR('Overzicht BTA'!$B$7=\"Nieuwbouw 21%\",'Overzicht BTA'!$B$7=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!B8,0)+IF(OR('Overzicht BTA'!$B$8=\"Nieuwbouw 21%\",'Overzicht BTA'!$B$8=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!D8,0)+IF(OR('Overzicht BTA'!$B$9=\"Nieuwbouw 21%\",'Overzicht BTA'!$B$9=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!F8,0)+IF(OR('Overzicht BTA'!$B$10=\"Nieuwbouw 21%\",'Overzicht BTA'!$B$10=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!H8,0)+IF(OR('Overzicht BTA'!$H$7=\"Nieuwbouw 21%\",'Overzicht BTA'!$H$7=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!B34,0)+IF(OR('Overzicht BTA'!$H$8=\"Nieuwbouw 21%\",'Overzicht BTA'!$H$8=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!D34,0)+IF(OR('Overzicht BTA'!$H$9=\"Nieuwbouw 21%\",'Overzicht BTA'!$H$9=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!F34,0)+IF(OR('Overzicht BTA'!H12=\"Nieuwbouw 21%\",'Overzicht BTA'!H12=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!H34,0)+IF(OR('Overzicht BTA'!$N$7=\"Nieuwbouw 21%\",'Overzicht BTA'!$N$7=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!B60,0)+IF(OR('Overzicht BTA'!$N$8=\"Nieuwbouw 21%\",'Overzicht BTA'!$N$8=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!D60,0)+IF(OR('Overzicht BTA'!$N$9=\"Nieuwbouw 21%\",'Overzicht BTA'!$N$9=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!F60,0)+IF(OR('Overzicht BTA'!$N$10=\"Nieuwbouw 21%\",'Overzicht BTA'!$N$10=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!H60,0)","v":0},{"$f":"B16/B19","v":{"$error":"#REF!"}},{"$f":"IF('Overzicht BTA'!$B$7=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!B8,0)+IF('Overzicht BTA'!$B$8=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!D8,0)+IF('Overzicht BTA'!$B$9=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!F8,0)+IF('Overzicht BTA'!$B$10=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!H8,0)+IF('Overzicht BTA'!$H$7=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!B34,0)+IF('Overzicht BTA'!$H$8=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!D34,0)+IF('Overzicht BTA'!$H$9=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!F34,0)+IF('Overzicht BTA'!$H$10=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!H34,0)+IF('Overzicht BTA'!$N$7=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!B60,0)+IF('Overzicht BTA'!$N$8=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!D60,0)+IF('Overzicht BTA'!$N$9=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!F60,0)+IF('Overzicht BTA'!$N$10=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!H60,0)","v":0},{"$f":"D16/D19","v":{"$error":"#DIV/0!"}},{"$f":"IF('Overzicht BTA'!$B$7=\"Verbouwing\",'uitgebreide raming_gewijzigd'!B8,0)+IF('Overzicht BTA'!$B$8=\"Verbouwing\",'uitgebreide raming_gewijzigd'!D8,0)+IF('Overzicht BTA'!$B$9=\"Verbouwing\",'uitgebreide raming_gewijzigd'!F8,0)+IF('Overzicht BTA'!$B$10=\"Verbouwing\",'uitgebreide raming_gewijzigd'!H8,0)+IF('Overzicht BTA'!$H$7=\"Verbouwing\",'uitgebreide raming_gewijzigd'!B34,0)+IF('Overzicht BTA'!$H$8=\"Verbouwing\",'uitgebreide raming_gewijzigd'!D34,0)+IF('Overzicht BTA'!$H$9=\"Verbouwing\",'uitgebreide raming_gewijzigd'!F34,0)+IF('Overzicht BTA'!$H$10=\"Verbouwing\",'uitgebreide raming_gewijzigd'!H34,0)+IF('Overzicht BTA'!$N$7=\"Verbouwing\",'uitgebreide raming_gewijzigd'!B60,0)+IF('Overzicht BTA'!$N$8=\"Verbouwing\",'uitgebreide raming_gewijzigd'!D60,0)+IF('Overzicht BTA'!$N$9=\"Verbouwing\",'uitgebreide raming_gewijzigd'!F60,0)+IF('Overzicht BTA'!$N$10=\"Verbouwing\",'uitgebreide raming_gewijzigd'!H60,0)","v":0},{"$f":"F16/F19","v":{"$error":"#DIV/0!"}},{"$f":"IF('Overzicht BTA'!$B$7=\"IER\",'uitgebreide raming_gewijzigd'!B8,0)+IF('Overzicht BTA'!$B$8=\"IER\",'uitgebreide raming_gewijzigd'!D8,0)+IF('Overzicht BTA'!$B$9=\"IER\",'uitgebreide raming_gewijzigd'!F8,0)+IF('Overzicht BTA'!$B$10=\"IER\",'uitgebreide raming_gewijzigd'!H8,0)+IF('Overzicht BTA'!$H$7=\"IER\",'uitgebreide raming_gewijzigd'!B34,0)+IF('Overzicht BTA'!$H$8=\"IER\",'uitgebreide raming_gewijzigd'!D34,0)+IF('Overzicht BTA'!$H$9=\"IER\",'uitgebreide raming_gewijzigd'!F34,0)+IF('Overzicht BTA'!$H$10=\"IER\",'uitgebreide raming_gewijzigd'!H34,0)+IF('Overzicht BTA'!$N$7=\"IER\",'uitgebreide raming_gewijzigd'!B60,0)+IF('Overzicht BTA'!$N$8=\"IER\",'uitgebreide raming_gewijzigd'!D60,0)+IF('Overzicht BTA'!$N$9=\"IER\",'uitgebreide raming_gewijzigd'!F60,0)+IF('Overzicht BTA'!$N$10=\"IER\",'uitgebreide raming_gewijzigd'!H60,0)","v":0},{"$f":"H16/H19","v":{"$error":"#DIV/0!"}},{"$f":"IF('Overzicht BTA'!$B$7=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!B8,0)+IF('Overzicht BTA'!$B$8=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!D8,0)+IF('Overzicht BTA'!$B$9=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!F8,0)+IF('Overzicht BTA'!$B$10=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!H8,0)+IF('Overzicht BTA'!$H$7=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!B34,0)+IF('Overzicht BTA'!$H$8=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!D34,0)+IF('Overzicht BTA'!$H$9=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!F34,0)+IF('Overzicht BTA'!HG$10=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!H34,0)+IF('Overzicht BTA'!$N$7=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!B60,0)+IF('Overzicht BTA'!$N$8=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!D60,0)+IF('Overzicht BTA'!$N$9=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!F60,0)+IF('Overzicht BTA'!$N$10=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!H60,0)","v":0},{"$f":"J16/J19","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF('Overzicht BTA'!$B$7=Bron!$B$15,'uitgebreide raming_gewijzigd'!B8,0)+IF('Overzicht BTA'!$B$8=Bron!$B$15,'uitgebreide raming_gewijzigd'!D8,0)+IF('Overzicht BTA'!$B$9=Bron!$B$15,'uitgebreide raming_gewijzigd'!F8,0)+IF('Overzicht BTA'!$B$10=Bron!$B$15,'uitgebreide raming_gewijzigd'!H8,0)+IF('Overzicht BTA'!$H$7=Bron!$B$15,'uitgebreide raming_gewijzigd'!B34,0)+IF('Overzicht BTA'!$H$8=Bron!$B$15,'uitgebreide raming_gewijzigd'!D34,0)+IF('Overzicht BTA'!$H$9=Bron!$B$15,'uitgebreide raming_gewijzigd'!F34,0)+IF('Overzicht BTA'!$H$10=Bron!$B$15,'uitgebreide raming_gewijzigd'!H34,0)+IF('Overzicht BTA'!$N$7=Bron!$B$15,'uitgebreide raming_gewijzigd'!B60,0)+IF('Overzicht BTA'!$N$8=Bron!$B$15,'uitgebreide raming_gewijzigd'!D60,0)+IF('Overzicht BTA'!$N$9=Bron!$B$15,'uitgebreide raming_gewijzigd'!F60,0)+IF('Overzicht BTA'!$N$10=Bron!$B$15,'uitgebreide raming_gewijzigd'!H60,0)+IF('Overzicht BTA'!$B$7=Bron!$B$16,'uitgebreide raming_gewijzigd'!B8,0)+IF('Overzicht BTA'!$B$8=Bron!$B$16,'uitgebreide raming_gewijzigd'!D8,0)+IF('Overzicht BTA'!$B$9=Bron!$B$16,'uitgebreide raming_gewijzigd'!F8,0)+IF('Overzicht BTA'!$B$10=Bron!$B$16,'uitgebreide raming_gewijzigd'!H8,0)+IF('Overzicht BTA'!$H$7=Bron!$B$16,'uitgebreide raming_gewijzigd'!B34,0)+IF('Overzicht BTA'!$H$8=Bron!$B$16,'uitgebreide raming_gewijzigd'!D34,0)+IF('Overzicht BTA'!$H$9=Bron!$B$16,'uitgebreide raming_gewijzigd'!F34,0)+IF('Overzicht BTA'!$H$10=Bron!$B$16,'uitgebreide raming_gewijzigd'!H34,0)+IF('Overzicht BTA'!$N$7=Bron!$B$16,'uitgebreide raming_gewijzigd'!B60,0)+IF('Overzicht BTA'!$N$8=Bron!$B$16,'uitgebreide raming_gewijzigd'!D60,0)+IF('Overzicht BTA'!$N$9=Bron!$B$16,'uitgebreide raming_gewijzigd'!F60,0)+IF('Overzicht BTA'!$N$10=Bron!$B$16,'uitgebreide raming_gewijzigd'!H60,0)","v":0},{"$f":"N16/N19","v":{"$error":"#DIV/0!"}},0,{"$f":"P16/P19","v":{"$error":"#REF!"}}]
["Totaal PF1-3 (excl. BTW)",{"$f":"SUM(B14:B16)","v":0},{"$f":"B17/B19","v":{"$error":"#REF!"}},{"$f":"SUM(D14:D16)","v":0},{"$f":"D17/D19","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F14:F16)","v":0},{"$f":"F17/F19","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H14:H16)","v":0},{"$f":"H17/H19","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J14:J16)","v":0},{"$f":"J17/J19","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(N14:N16)","v":0},{"$f":"N17/N19","v":{"$error":"#DIV/0!"}},{"$f":"P14+P15+P16","v":0},{"$f":"P17/P19","v":{"$error":"#REF!"}}]
["PF4 (excl. BTW)",{"$f":"IF(OR('Overzicht BTA'!$B$7=\"Nieuwbouw 21%\",'Overzicht BTA'!$B$7=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!B10,0)+IF(OR('Overzicht BTA'!$B$8=\"Nieuwbouw 21%\",'Overzicht BTA'!$B$8=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!D10,0)+IF(OR('Overzicht BTA'!$B$9=\"Nieuwbouw 21%\",'Overzicht BTA'!$B$9=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!F10,0)+IF(OR('Overzicht BTA'!$B$10=\"Nieuwbouw 21%\",'Overzicht BTA'!$B$10=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!H10,0)+IF(OR('Overzicht BTA'!$H$7=\"Nieuwbouw 21%\",'Overzicht BTA'!$H$7=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!B36,0)+IF(OR('Overzicht BTA'!$H$8=\"Nieuwbouw 21%\",'Overzicht BTA'!$H$8=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!D36,0)+IF(OR('Overzicht BTA'!$H$9=\"Nieuwbouw 21%\",'Overzicht BTA'!$H$9=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!F36,0)+IF(OR('Overzicht BTA'!H14=\"Nieuwbouw 21%\",'Overzicht BTA'!H14=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!H36,0)+IF(OR('Overzicht BTA'!$N$7=\"Nieuwbouw 21%\",'Overzicht BTA'!$N$7=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!B62,0)+IF(OR('Overzicht BTA'!$N$8=\"Nieuwbouw 21%\",'Overzicht BTA'!$N$8=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!D62,0)+IF(OR('Overzicht BTA'!$N$9=\"Nieuwbouw 21%\",'Overzicht BTA'!$N$9=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!F62,0)+IF(OR('Overzicht BTA'!$N$10=\"Nieuwbouw 21%\",'Overzicht BTA'!$N$10=\"Nieuwbouw 6-12-21%\"),'uitgebreide raming_gewijzigd'!H62,0)","v":{"$error":"#REF!"}},{"$f":"B18/B19","v":{"$error":"#REF!"}},{"$f":"IF('Overzicht BTA'!$B$7=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!B10,0)+IF('Overzicht BTA'!$B$8=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!D10,0)+IF('Overzicht BTA'!$B$9=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!F10,0)+IF('Overzicht BTA'!$B$10=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!H10,0)+IF('Overzicht BTA'!$H$7=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!B36,0)+IF('Overzicht BTA'!$H$8=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!D36,0)+IF('Overzicht BTA'!$H$9=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!F36,0)+IF('Overzicht BTA'!$H$10=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!H36,0)+IF('Overzicht BTA'!$N$7=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!B62,0)+IF('Overzicht BTA'!$N$8=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!D62,0)+IF('Overzicht BTA'!$N$9=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!F62,0)+IF('Overzicht BTA'!$N$10=\"Uitbreiding\",'uitgebreide raming_gewijzigd'!H62,0)","v":0},{"$f":"D18/D19","v":{"$error":"#DIV/0!"}},{"$f":"IF('Overzicht BTA'!$B$7=\"Verbouwing\",'uitgebreide raming_gewijzigd'!B10,0)+IF('Overzicht BTA'!$B$8=\"Verbouwing\",'uitgebreide raming_gewijzigd'!D10,0)+IF('Overzicht BTA'!$B$9=\"Verbouwing\",'uitgebreide raming_gewijzigd'!F10,0)+IF('Overzicht BTA'!$B$10=\"Verbouwing\",'uitgebreide raming_gewijzigd'!H10,0)+IF('Overzicht BTA'!$H$7=\"Verbouwing\",'uitgebreide raming_gewijzigd'!B36,0)+IF('Overzicht BTA'!$H$8=\"Verbouwing\",'uitgebreide raming_gewijzigd'!D36,0)+IF('Overzicht BTA'!$H$9=\"Verbouwing\",'uitgebreide raming_gewijzigd'!F36,0)+IF('Overzicht BTA'!$H$10=\"Verbouwing\",'uitgebreide raming_gewijzigd'!H36,0)+IF('Overzicht BTA'!$N$7=\"Verbouwing\",'uitgebreide raming_gewijzigd'!B62,0)+IF('Overzicht BTA'!$N$8=\"Verbouwing\",'uitgebreide raming_gewijzigd'!D62,0)+IF('Overzicht BTA'!$N$9=\"Verbouwing\",'uitgebreide raming_gewijzigd'!F62,0)+IF('Overzicht BTA'!$N$10=\"Verbouwing\",'uitgebreide raming_gewijzigd'!H62,0)","v":0},{"$f":"F18/F19","v":{"$error":"#DIV/0!"}},{"$f":"IF('Overzicht BTA'!$B$7=\"IER\",'uitgebreide raming_gewijzigd'!B10,0)+IF('Overzicht BTA'!$B$8=\"IER\",'uitgebreide raming_gewijzigd'!D10,0)+IF('Overzicht BTA'!$B$9=\"IER\",'uitgebreide raming_gewijzigd'!F10,0)+IF('Overzicht BTA'!$B$10=\"IER\",'uitgebreide raming_gewijzigd'!H10,0)+IF('Overzicht BTA'!$H$7=\"IER\",'uitgebreide raming_gewijzigd'!B36,0)+IF('Overzicht BTA'!$H$8=\"IER\",'uitgebreide raming_gewijzigd'!D36,0)+IF('Overzicht BTA'!$H$9=\"IER\",'uitgebreide raming_gewijzigd'!F36,0)+IF('Overzicht BTA'!$H$10=\"IER\",'uitgebreide raming_gewijzigd'!H36,0)+IF('Overzicht BTA'!$N$7=\"IER\",'uitgebreide raming_gewijzigd'!B62,0)+IF('Overzicht BTA'!$N$8=\"IER\",'uitgebreide raming_gewijzigd'!D62,0)+IF('Overzicht BTA'!$N$9=\"IER\",'uitgebreide raming_gewijzigd'!F62,0)+IF('Overzicht BTA'!$N$10=\"IER\",'uitgebreide raming_gewijzigd'!H62,0)","v":0},{"$f":"H18/H19","v":{"$error":"#DIV/0!"}},{"$f":"IF('Overzicht BTA'!$B$7=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!B10,0)+IF('Overzicht BTA'!$B$8=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!D10,0)+IF('Overzicht BTA'!$B$9=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!F10,0)+IF('Overzicht BTA'!$B$10=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!H10,0)+IF('Overzicht BTA'!$H$7=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!B36,0)+IF('Overzicht BTA'!$H$8=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!D36,0)+IF('Overzicht BTA'!$H$9=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!F36,0)+IF('Overzicht BTA'!HG$10=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!H36,0)+IF('Overzicht BTA'!$N$7=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!B62,0)+IF('Overzicht BTA'!$N$8=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!D62,0)+IF('Overzicht BTA'!$N$9=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!F62,0)+IF('Overzicht BTA'!$N$10=\"Aankoop met verbouwing\",'uitgebreide raming_gewijzigd'!H62,0)","v":0},{"$f":"J18/J19","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF('Overzicht BTA'!$B$7=Bron!$B$15,'uitgebreide raming_gewijzigd'!B10,0)+IF('Overzicht BTA'!$B$8=Bron!$B$15,'uitgebreide raming_gewijzigd'!D10,0)+IF('Overzicht BTA'!$B$9=Bron!$B$15,'uitgebreide raming_gewijzigd'!F10,0)+IF('Overzicht BTA'!$B$10=Bron!$B$15,'uitgebreide raming_gewijzigd'!H10,0)+IF('Overzicht BTA'!$H$7=Bron!$B$15,'uitgebreide raming_gewijzigd'!B36,0)+IF('Overzicht BTA'!$H$8=Bron!$B$15,'uitgebreide raming_gewijzigd'!D36,0)+IF('Overzicht BTA'!$H$9=Bron!$B$15,'uitgebreide raming_gewijzigd'!F36,0)+IF('Overzicht BTA'!$H$10=Bron!$B$15,'uitgebreide raming_gewijzigd'!H36,0)+IF('Overzicht BTA'!$N$7=Bron!$B$15,'uitgebreide raming_gewijzigd'!B62,0)+IF('Overzicht BTA'!$N$8=Bron!$B$15,'uitgebreide raming_gewijzigd'!D62,0)+IF('Overzicht BTA'!$N$9=Bron!$B$15,'uitgebreide raming_gewijzigd'!F62,0)+IF('Overzicht BTA'!$N$10=Bron!$B$15,'uitgebreide raming_gewijzigd'!H62,0)+IF('Overzicht BTA'!$B$7=Bron!$B$16,'uitgebreide raming_gewijzigd'!B10,0)+IF('Overzicht BTA'!$B$8=Bron!$B$16,'uitgebreide raming_gewijzigd'!D10,0)+IF('Overzicht BTA'!$B$9=Bron!$B$16,'uitgebreide raming_gewijzigd'!F10,0)+IF('Overzicht BTA'!$B$10=Bron!$B$16,'uitgebreide raming_gewijzigd'!H10,0)+IF('Overzicht BTA'!$H$7=Bron!$B$16,'uitgebreide raming_gewijzigd'!B36,0)+IF('Overzicht BTA'!$H$8=Bron!$B$16,'uitgebreide raming_gewijzigd'!D36,0)+IF('Overzicht BTA'!$H$9=Bron!$B$16,'uitgebreide raming_gewijzigd'!F36,0)+IF('Overzicht BTA'!$H$10=Bron!$B$16,'uitgebreide raming_gewijzigd'!H36,0)+IF('Overzicht BTA'!$N$7=Bron!$B$16,'uitgebreide raming_gewijzigd'!B62,0)+IF('Overzicht BTA'!$N$8=Bron!$B$16,'uitgebreide raming_gewijzigd'!D62,0)+IF('Overzicht BTA'!$N$9=Bron!$B$16,'uitgebreide raming_gewijzigd'!F62,0)+IF('Overzicht BTA'!$N$10=Bron!$B$16,'uitgebreide raming_gewijzigd'!H62,0)","v":0},{"$f":"N18/N19","v":{"$error":"#DIV/0!"}},{"$error":"#REF!"},{"$f":"P18/P19","v":{"$error":"#REF!"}}]
["Totaal PF1-4 (excl. BTW)",{"$f":"B18+B17","v":{"$error":"#REF!"}},{"$f":"B19/B19","v":{"$error":"#REF!"}},{"$f":"D18+D17","v":0},{"$f":"D19/D19","v":{"$error":"#DIV/0!"}},{"$f":"F18+F17","v":0},{"$f":"F19/F19","v":{"$error":"#DIV/0!"}},{"$f":"H18+H17","v":0},{"$f":"H19/H19","v":{"$error":"#DIV/0!"}},{"$f":"J18+J17","v":0},{"$f":"J19/J19","v":{"$error":"#DIV/0!"}},null,null,{"$f":"N18+N17","v":0},{"$f":"N19/N19","v":{"$error":"#DIV/0!"}},{"$f":"P17+P18","v":{"$error":"#REF!"}},{"$f":"P19/P19","v":{"$error":"#REF!"}}]
[]
["BOUWKOST / m²"]
["Bouwkost excl. meubilair / m²",{"$f":"B17/B2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"D17/D2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"F17/F2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"H17/H2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"J17/J2","v":{"$error":"#DIV/0!"}},"/m²",null,null,{"$f":"N17/N2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"P17/P2","v":{"$error":"#DIV/0!"}},"/m²"]
["Bouwkost incl. meubilair/m²",{"$f":"B19/B2","v":{"$error":"#REF!"}},"/m²",{"$f":"D19/D2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"F19/F2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"H19/H2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"J19/J2","v":{"$error":"#DIV/0!"}},"/m²",null,null,{"$f":"N19/N2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"P19/P2","v":{"$error":"#REF!"}},"/m²"]
["Bouwkost meubilair/m²",{"$f":"B18/B2","v":{"$error":"#REF!"}},"/m²",{"$f":"D18/D2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"F18/F2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"H18/H2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"J18/J2","v":{"$error":"#DIV/0!"}},"/m²",null,null,{"$f":"N18/N2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"P18/P2","v":{"$error":"#REF!"}},"/m²"]
["VIPA bouwplafond excl. meubilair /m²",{"$f":"(MAX(IF(OR(ISNUMBER(MATCH(Bron!A9,'Overzicht project'!$C$48:$C$51,0)),ISNUMBER(MATCH(Bron!A10,'Overzicht project'!$C$48:$C$51,0))),VLOOKUP('Overzicht project'!$C$40,'Capaciteiten & forfaits'!$B$1:$H$69,4,FALSE),550),IF(OR(ISNUMBER(MATCH(Bron!A9,'Overzicht project'!$C$55:$C$59,0)),ISNUMBER(MATCH(Bron!A10,'Overzicht project'!$C$55:$C$59,0))),VLOOKUP('Overzicht project'!$C$41,'Capaciteiten & forfaits'!$B$1:$H$69,4,FALSE),550),IF(OR(ISNUMBER(MATCH(Bron!A9,'Overzicht project'!$C$60:$C$64,0)),ISNUMBER(MATCH(Bron!A10,'Overzicht project'!$C$60:$C$64,0))),VLOOKUP('Overzicht project'!$C$41,'Capaciteiten & forfaits'!$B$1:$H$69,4,FALSE),550)-50)*'Overzicht BTA'!D37*10/6)","v":1846.9000000000003},"/m²",{"$f":"(MAX(IF(ISNUMBER(MATCH(Bron!#REF!,'Overzicht project'!$C$48:$C$51,0)),VLOOKUP('Overzicht project'!$C$40,'Capaciteiten & forfaits'!$B$1:$H$69,6,FALSE),500),IF(ISNUMBER(MATCH(Bron!#REF!,'Overzicht project'!$C$55:$C$59,0)),VLOOKUP('Overzicht project'!$C$41,'Capaciteiten & forfaits'!$B$1:$H$69,6,FALSE),500),IF(ISNUMBER(MATCH(Bron!#REF!,'Overzicht project'!$C$60:$C$64,0)),VLOOKUP('Overzicht project'!$C$41,'Capaciteiten & forfaits'!$B$1:$H$69,6,FALSE),500))*'Overzicht BTA'!$D$37*10/6)","v":1679},"/m²",{"$f":"(MAX(IF(ISNUMBER(MATCH(Bron!$A11,'Overzicht project'!$C$48:$C$51,0)),VLOOKUP('Overzicht project'!$C$40,'Capaciteiten & forfaits'!$B$1:$H$69,6,FALSE),500),IF(ISNUMBER(MATCH(Bron!$A11,'Overzicht project'!$C$55:$C$59,0)),VLOOKUP('Overzicht project'!$C$41,'Capaciteiten & forfaits'!$B$1:$H$69,6,FALSE),500),IF(ISNUMBER(MATCH(Bron!$A11,'Overzicht project'!$C$60:$C$64,0)),VLOOKUP('Overzicht project'!$C$41,'Capaciteiten & forfaits'!$B$1:$H$69,6,FALSE),500))*'Overzicht BTA'!$D$37*10/6)","v":1679},"/m²",{"$f":"(MAX(IF(ISNUMBER(MATCH(Bron!$A12,'Overzicht project'!$C$48:$C$51,0)),VLOOKUP('Overzicht project'!$C$40,'Capaciteiten & forfaits'!$B$1:$H$69,6,FALSE),500),IF(ISNUMBER(MATCH(Bron!$A12,'Overzicht project'!$C$55:$C$59,0)),VLOOKUP('Overzicht project'!$C$41,'Capaciteiten & forfaits'!$B$1:$H$69,6,FALSE),500),IF(ISNUMBER(MATCH(Bron!$A12,'Overzicht project'!$C$60:$C$64,0)),VLOOKUP('Overzicht project'!$C$41,'Capaciteiten & forfaits'!$B$1:$H$69,6,FALSE),500))*'Overzicht BTA'!$D$37*10/6)","v":1679},"/m²",{"$f":"(MAX(IF(ISNUMBER(MATCH(Bron!$A14,'Overzicht project'!$C$48:$C$51,0)),VLOOKUP('Overzicht project'!$C$40,'Capaciteiten & forfaits'!$B$1:$H$69,6,FALSE),500),IF(ISNUMBER(MATCH(Bron!$A14,'Overzicht project'!$C$55:$C$59,0)),VLOOKUP('Overzicht project'!$C$41,'Capaciteiten & forfaits'!$B$1:$H$69,6,FALSE),500),IF(ISNUMBER(MATCH(Bron!$A14,'Overzicht project'!$C$60:$C$64,0)),VLOOKUP('Overzicht project'!$C$41,'Capaciteiten & forfaits'!$B$1:$H$69,6,FALSE),500))*'Overzicht BTA'!$D$37*10/6)","v":1679},"/m²",null,null,{"$f":"(MAX(IF(OR(ISNUMBER(MATCH(Bron!A15,'Overzicht project'!$C$48:$C$51,0)),ISNUMBER(MATCH(Bron!A16,'Overzicht project'!$C$48:$C$51,0))),VLOOKUP('Overzicht project'!$C$40,'Capaciteiten & forfaits'!$B$1:$H$69,4,FALSE),550),IF(OR(ISNUMBER(MATCH(Bron!A15,'Overzicht project'!$C$55:$C$59,0)),ISNUMBER(MATCH(Bron!A16,'Overzicht project'!$C$55:$C$59,0))),VLOOKUP('Overzicht project'!$C$41,'Capaciteiten & forfaits'!$B$1:$H$69,4,FALSE),550),IF(OR(ISNUMBER(MATCH(Bron!A15,'Overzicht project'!$C$60:$C$64,0)),ISNUMBER(MATCH(Bron!A16,'Overzicht project'!$C$60:$C$64,0))),VLOOKUP('Overzicht project'!$C$41,'Capaciteiten & forfaits'!$B$1:$H$69,4,FALSE),550))*0.65*'Overzicht BTA'!D37*10/6)","v":1200.4850000000001},"/m²",{"$f":"AVERAGE(N25,J25,H25,F25,D25,B25)","v":1627.2308333333333},"/m²",{"$f":"(MAX(IF(OR(ISNUMBER(MATCH(Bron!A9,'Overzicht project'!$C$48:$C$51,0)),ISNUMBER(MATCH(Bron!A10,'Overzicht project'!$C$48:$C$51,0))),VLOOKUP('Overzicht project'!$C$40,'Capaciteiten & forfaits'!$B$1:$H$69,4,FALSE),550),IF(OR(ISNUMBER(MATCH(Bron!A9,'Overzicht project'!$C$55:$C$59,0)),ISNUMBER(MATCH(Bron!A10,'Overzicht project'!$C$55:$C$59,0))),VLOOKUP('Overzicht project'!$C$41,'Capaciteiten & forfaits'!$B$1:$H$69,4,FALSE),550),IF(OR(ISNUMBER(MATCH(Bron!A9,'Overzicht project'!$C$60:$C$64,0)),ISNUMBER(MATCH(Bron!A10,'Overzicht project'!$C$60:$C$64,0))),VLOOKUP('Overzicht project'!$C$41,'Capaciteiten & forfaits'!$B$1:$H$69,4,FALSE),550)-50)*'Overzicht BTA'!D36*10/6)","v":1846.9000000000003},{"$f":"(MAX(IF(OR(ISNUMBER(MATCH(Bron!A9,'Overzicht project'!$C$48:$C$51,0)),ISNUMBER(MATCH(Bron!A10,'Overzicht project'!$C$48:$C$51,0))),VLOOKUP('Overzicht project'!$C$40,'Capaciteiten & forfaits'!$B$1:$H$69,4,FALSE),550),IF(OR(ISNUMBER(MATCH(Bron!A9,'Overzicht project'!$C$55:$C$59,0)),ISNUMBER(MATCH(Bron!A10,'Overzicht project'!$C$55:$C$59,0))),VLOOKUP('Overzicht project'!$C$41,'Capaciteiten & forfaits'!$B$1:$H$69,4,FALSE),550),IF(OR(ISNUMBER(MATCH(Bron!A9,'Overzicht project'!$C$60:$C$64,0)),ISNUMBER(MATCH(Bron!A10,'Overzicht project'!$C$60:$C$64,0))),VLOOKUP('Overzicht project'!$C$41,'Capaciteiten & forfaits'!$B$1:$H$69,4,FALSE))))","v":550}]
["Verhouding tot VIPA bouwplafond ",{"$f":"B22/B25","v":{"$error":"#DIV/0!"}},null,{"$f":"D22/D25","v":{"$error":"#DIV/0!"}},null,{"$f":"F22/F25","v":{"$error":"#DIV/0!"}},null,{"$f":"H22/H25","v":{"$error":"#DIV/0!"}},null,{"$f":"J22/J25","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"N22/N25","v":{"$error":"#DIV/0!"}},null,{"$f":"P22/P25","v":{"$error":"#DIV/0!"}}]
["VIPA bouwplafond incl. meubilair /m²",{"$f":"B25+B29","v":2014.8000000000004},"/m²",{"$f":"D25+D29","v":1846.9},"/m²",{"$f":"F25+F29","v":1846.9},"/m²",{"$f":"H25+H29","v":1846.9},"/m²",{"$f":"J25+J29","v":1846.9},"/m²",null,null,{"$f":"N25+N29","v":1368.3850000000002},"/m²",{"$f":"AVERAGE(N27,J27,H27,F27,D27,B27)","v":1795.1308333333336},"/m²"]
["Verhouding tot VIPA bouwplafond ",{"$f":"B23/B27","v":{"$error":"#REF!"}},null,{"$f":"D23/D27","v":{"$error":"#DIV/0!"}},null,{"$f":"F23/F27","v":{"$error":"#DIV/0!"}},null,{"$f":"H23/H27","v":{"$error":"#DIV/0!"}},null,{"$f":"J23/J27","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"N23/N27","v":{"$error":"#DIV/0!"}},null,{"$f":"P23/P27","v":{"$error":"#REF!"}}]
["VIPA bouwplafond meubilair/m²",{"$f":"'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$37*10/6","v":167.9},"/m²",{"$f":"'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$37*10/6","v":167.9},"/m²",{"$f":"'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$37*10/6","v":167.9},"/m²",{"$f":"'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$37*10/6","v":167.9},"/m²",{"$f":"'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$37*10/6","v":167.9},"/m²",null,null,{"$f":"'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$37*10/6","v":167.9},"/m²",{"$f":"AVERAGE(N29,J29,H29,F29,D29,B29)","v":167.9},"/m²"]
["Verhouding tot VIPA bouwplafond ",{"$f":"B24/B29","v":{"$error":"#REF!"}},null,{"$f":"D24/D29","v":{"$error":"#DIV/0!"}},null,{"$f":"F24/F29","v":{"$error":"#DIV/0!"}},null,{"$f":"H24/H29","v":{"$error":"#DIV/0!"}},null,{"$f":"J24/J29","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"N24/N29","v":{"$error":"#DIV/0!"}},null,{"$f":"P24/P29","v":{"$error":"#REF!"}}]
[]
["Gewijzigde belofte"]
["Subsidie PF1-3(zonder AO en BTW)",{"$f":"'NB 21%'!A24*('NB 21%'!B24-50)*'NB 21%'!C24+'NB 21%'!G24*('NB 21%'!H24-50)*'NB 21%'!I24+'NB 21%'!M24*('NB 21%'!N24-50)*'NB 21%'!O24+'NB 6-12-21%'!A34*('NB 6-12-21%'!B34-50)*'NB 6-12-21%'!C34+'NB 6-12-21%'!G34*('NB 6-12-21%'!H34-50)*'NB 6-12-21%'!I34+'NB 6-12-21%'!M34*('NB 6-12-21%'!N34-50)*'NB 6-12-21%'!O34+'NB 6-12-21%'!A42*('NB 6-12-21%'!B42-50)*'NB 6-12-21%'!C42+'NB 6-12-21%'!G42*('NB 6-12-21%'!H42-50)*'NB 6-12-21%'!I42+'NB 6-12-21%'!M42*('NB 6-12-21%'!N42-50)*'NB 6-12-21%'!O42","v":0},null,{"$f":"IF(AND('Overzicht BTA'!D56=0,'Overzicht BTA'!D57=0),UITB!E38,samen!E55)+IF(AND('Overzicht BTA'!J56=0,'Overzicht BTA'!J57=0),UITB!K38,samen!K55)+IF(AND('Overzicht BTA'!P56=0,'Overzicht BTA'!P57=0),UITB!Q38,samen!Q55)","v":0},null,{"$f":"IF('Overzicht BTA'!D55=0,IF(VERB!A2=Bron!$B$11,VERB!E45,0)+IF(VERB!G2=Bron!$B$11,VERB!K45,0)+IF(VERB!M2=Bron!$B$11,VERB!Q45,0),IF(samen!A2=Bron!$B$11,samen!E46,0)+IF(samen!G2=Bron!$B$11,samen!K46,0)+IF(samen!M2=Bron!$B$11,samen!Q46,0))","v":0},null,{"$f":"IF('Overzicht BTA'!D55=0,IF(VERB!A2=Bron!$B$12,VERB!E45,0)+IF(VERB!G2=Bron!$B$12,VERB!K45,0)+IF(VERB!M2=Bron!$B$11,VERB!Q45,0),IF(samen!A2=Bron!$B$12,samen!E46,0)+IF(samen!G2=Bron!$B$12,samen!K46,0)+IF(samen!M2=Bron!$B$12,samen!Q46,0))","v":0},null,{"$f":"'AK+VERB'!E59+'AK+VERB'!K59+'AK+VERB'!Q59","v":0},null,null,null,{"$f":"'NB 21% light'!A24*('NB 21% light'!B24-50)*'NB 21% light'!C24+'NB 21% light'!G24*('NB 21% light'!H24-50)*'NB 21% light'!I24+'NB 21% light'!M24*('NB 21% light'!N24-50)*'NB 21% light'!O24+('NB 6-12-21% light'!A34+'NB 6-12-21% light'!A42)*('NB 6-12-21% light'!B34-50)*'NB 6-12-21% light'!C34+('NB 6-12-21% light'!G34+'NB 6-12-21% light'!G42)*('NB 6-12-21% light'!H34-50)*'NB 6-12-21% light'!I34+('NB 6-12-21% light'!M34+'NB 6-12-21% light'!M42)*('NB 6-12-21% light'!N34-50)*'NB 6-12-21% light'!O34","v":0},null,{"$f":"SUM(B33:N33)","v":0}]
["subsidie all-in",{"$f":"'NB 21%'!D28+'NB 21%'!J28+'NB 21%'!P28+'NB 6-12-21%'!E48+'NB 6-12-21%'!K48+'NB 6-12-21%'!Q48","v":0},null,{"$f":"UITB!E54+UITB!K54+UITB!Q54+samen!E59+IF(samen!A55=0,0,samen!E69*(samen!A55/(samen!A63)))+samen!K59+IF(samen!G55=0,0,samen!K69*(samen!G55/(samen!G63)))+samen!Q59+IF(samen!M55=0,0,samen!Q69*(samen!M55/(samen!M63)))","v":{"$error":"#REF!"}},null,{"$f":"IF('Overzicht BTA'!D55=0,IF(VERB!A39=Bron!$B$11,VERB!E61,0)+IF(VERB!G39=Bron!$B$11,VERB!K61,0)+IF(VERB!M39=Bron!$B$11,VERB!Q61,0),IF(samen!A40=Bron!$B$11,IF(samen!A63=0,0,samen!E50+samen!E69*(samen!A43/samen!A63)),0)+IF(samen!G40=Bron!$B$11,IF(samen!G63=0,0,samen!K50+samen!K69*(samen!G43/samen!G63)),0)+IF(samen!M40=Bron!$B$11,IF(samen!M63=0,0,samen!Q50+samen!Q69*(samen!M43/samen!M63)),0))","v":0},null,{"$f":"IF('Overzicht BTA'!D55=0,IF(VERB!A39=Bron!$B$12,VERB!E61,0)+IF(VERB!G39=Bron!$B$12,VERB!K61,0)+IF(VERB!M39=Bron!$B$12,VERB!Q61,0),IF(samen!A40=Bron!$B$12,IF(samen!A63=0,0,samen!E50+samen!E69*(samen!A43/samen!A63)),0)+IF(samen!G40=Bron!$B$12,IF(samen!G63=0,0,samen!K50+samen!K69*(samen!G43/samen!G63)),0)+IF(samen!M40=Bron!$B$12,IF(samen!M63=0,0,samen!Q50+samen!Q69*(samen!M43/samen!M63)),0))","v":0},null,{"$f":"'AK+VERB'!E62+'AK+VERB'!K62+'AK+VERB'!Q62+'AK+VERB'!E64+'AK+VERB'!E65+'AK+VERB'!E66+'AK+VERB'!K64+'AK+VERB'!K65+'AK+VERB'!K66+'AK+VERB'!Q64+'AK+VERB'!Q65+'AK+VERB'!Q66+'AK+VERB'!E63+'AK+VERB'!K63+'AK+VERB'!Q63","v":0},null,null,null,{"$f":"'NB 21% light'!D28+'NB 21% light'!J28+'NB 21% light'!P28+'NB 6-12-21% light'!E48+'NB 6-12-21% light'!K48+'NB 6-12-21% light'!Q48","v":0},null,{"$f":"J34+F34+D34+B34+H34+N34","v":{"$error":"#REF!"}}]
["Subsidie aankoop (excl. Registratie en BTW)",null,null,null,null,null,null,null,null,{"$f":"'AK+VERB'!E56+'AK+VERB'!K56+'AK+VERB'!Q56","v":0},null,{"$f":"AKzondVERB!E25+AKzondVERB!K25+AKzondVERB!Q25","v":0},null,null,null,{"$f":"J35+L35","v":0}]
["Subsidie aankoop all-in",null,null,null,null,null,null,null,null,{"$f":"'AK+VERB'!E56+'AK+VERB'!E57+'AK+VERB'!K56+'AK+VERB'!K57+'AK+VERB'!Q56+'AK+VERB'!Q57","v":0},null,{"$f":"AKzondVERB!E27+AKzondVERB!K27+AKzondVERB!Q27","v":0},null,null,null,{"$f":"J36+L36","v":0}]
["Geïndexeerde belofte"]
["Subsidie PF1-3 (zonder AO en BTW, na bevel van aanvang)",{"$f":"'NB 21%'!A44*('NB 21%'!B44-50)*'NB 21%'!C44+'NB 21%'!G44*('NB 21%'!H44-50)*'NB 21%'!I44+'NB 21%'!M44*('NB 21%'!N44-50)*'NB 21%'!O44+'NB 6-12-21%'!A64*('NB 6-12-21%'!B64-50)*'NB 6-12-21%'!C64+'NB 6-12-21%'!G64*('NB 6-12-21%'!H64-50)*'NB 6-12-21%'!I64+'NB 6-12-21%'!M64*('NB 6-12-21%'!N64-50)*'NB 6-12-21%'!O64+'NB 6-12-21%'!A72*('NB 6-12-21%'!B72-50)*'NB 6-12-21%'!C72+'NB 6-12-21%'!G72*('NB 6-12-21%'!H72-50)*'NB 6-12-21%'!I72+'NB 6-12-21%'!M72*('NB 6-12-21%'!N72-50)*'NB 6-12-21%'!O72","v":0},null,{"$f":"IF(AND('Overzicht BTA'!D56=0,'Overzicht BTA'!D57=0),UITB!E71,samen!E92)+IF(AND('Overzicht BTA'!J56=0,'Overzicht BTA'!J57=0),UITB!K71,samen!K92)+IF(AND('Overzicht BTA'!P56=0,'Overzicht BTA'!P57=0),UITB!Q71,samen!Q92)","v":0},null,{"$f":"IF('Overzicht BTA'!D55=0,IF(VERB!A39=Bron!$B$11,VERB!E82,0)+IF(VERB!G39=Bron!$B$11,VERB!K82,0),IF(VERB!M39=Bron!$B$11,VERB!Q82,0)+IF(samen!A40=Bron!$B$11,samen!E83,0)+IF(samen!G40=Bron!$B$11,samen!K83,0)+IF(samen!M40=Bron!$B$11,samen!Q83,0))","v":0},null,{"$f":"IF('Overzicht BTA'!D55=0,IF(VERB!A39=Bron!$B$12,VERB!E82,0)+IF(VERB!G39=Bron!$B$12,VERB!K82,0)+IF(VERB!M39=Bron!$B$12,VERB!Q82,0),IF(samen!A40=Bron!$B$12,samen!E83,0)+IF(samen!G40=Bron!$B$12,samen!K83,0)+IF(samen!M40=Bron!$B$12,samen!Q83,0))","v":0},null,{"$f":"'AK+VERB'!E102+'AK+VERB'!K102+'AK+VERB'!Q102","v":0},null,null,null,{"$f":"'NB 21% light'!A44*('NB 21% light'!B44-50)*'NB 21% light'!C44+'NB 21% light'!G44*('NB 21% light'!H44-50)*'NB 21% light'!I44+'NB 21% light'!M44*('NB 21% light'!N44-50)*'NB 21% light'!O44+('NB 6-12-21% light'!A64+'NB 6-12-21% light'!A72)*('NB 6-12-21% light'!B64-50)*'NB 6-12-21% light'!C64+('NB 6-12-21% light'!G64+'NB 6-12-21% light'!G72)*('NB 6-12-21% light'!H64-50)*'NB 6-12-21% light'!I64+('NB 6-12-21% light'!M64+'NB 6-12-21% light'!M72)*('NB 6-12-21% light'!N64-50)*'NB 6-12-21% light'!O64","v":0},null,{"$f":"J38+F38+D38+B38+H38+N38","v":0}]
["subsidie all-in (na bevel van aanvang)",{"$f":"'NB 21%'!D48+'NB 21%'!J48+'NB 21%'!P48+'NB 6-12-21%'!E78+'NB 6-12-21%'!K78+'NB 6-12-21%'!Q78","v":0},null,{"$f":"UITB!E87+UITB!K87+UITB!Q87+samen!E96+IF(samen!A92=0,0,samen!E106*(samen!A92/(samen!A100)))+samen!K96+IF(samen!G92=0,0,samen!K106*(samen!G92/(samen!G100)))+samen!Q96+IF(samen!M92=0,0,samen!Q106*(samen!M92/(samen!M100)))","v":{"$error":"#REF!"}},null,{"$f":"IF('Overzicht BTA'!D55=0,IF(VERB!A76=Bron!$B$11,VERB!E98,0)+IF(VERB!G76=Bron!$B$11,VERB!K98,0)+IF(VERB!M76=Bron!$B$11,VERB!Q98,0),IF(samen!A77=Bron!$B$11,IF(samen!A100=0,0,samen!E87+samen!E106*(samen!A80/samen!A100)),0)+IF(samen!G77=Bron!$B$11,IF(samen!G100=0,0,samen!K87+samen!K106*(samen!G80/samen!G100)),0)+IF(samen!M77=Bron!$B$11,IF(samen!M100=0,0,samen!Q87+samen!Q106*(samen!M80/samen!M100)),0))","v":0},null,{"$f":"IF('Overzicht BTA'!D55=0,IF(VERB!A76=Bron!$B$12,VERB!E98,0)+IF(VERB!G76=Bron!$B$12,VERB!K98,0)+IF(VERB!M76=Bron!$B$12,VERB!Q98,0),IF(samen!A77=Bron!$B$12,IF(samen!A100=0,0,samen!E87+samen!E106*(samen!A80/samen!A100)),0)+IF(samen!G77=Bron!$B$12,IF(samen!G100=0,0,samen!K87+samen!K106*(samen!G80/samen!G100)),0)+IF(samen!M77=Bron!$B$12,IF(samen!M100=0,0,samen!Q87+samen!Q106*(samen!M80/samen!M100)),0))","v":0},null,{"$f":"'AK+VERB'!E105+'AK+VERB'!K105+'AK+VERB'!Q105","v":0},null,null,null,{"$f":"'NB 21% light'!D48+'NB 21% light'!J48+'NB 6-12-21% light'!E78+'NB 6-12-21% light'!K78+'NB 6-12-21% light'!Q78","v":0},null,{"$f":"J39+F39+D39+B39+H39+N39","v":{"$error":"#REF!"}}]
["Subsidie aankoop (excl. Registratie en BTW)",null,null,null,null,null,null,null,null,{"$f":"'AK+VERB'!E99+'AK+VERB'!K99+'AK+VERB'!Q99","v":0},null,{"$f":"AKzondVERB!E44+AKzondVERB!K44+AKzondVERB!Q44","v":0},null,null,null,{"$f":"J40+F40+D40+B40+H40+N40","v":0}]
["Subsidie aankoop all-in",null,null,null,null,null,null,null,null,{"$f":"'AK+VERB'!E100+'AK+VERB'!E100+'AK+VERB'!K100+'AK+VERB'!K100+'AK+VERB'!Q100+'AK+VERB'!Q100","v":0},null,{"$f":"AKzondVERB!E46+AKzondVERB!K46+AKzondVERB!Q46","v":0},null,null,null,0]
["Initiële belofte"]
["Subsidie PF1-3(zonder AO en BTW)",{"$f":"'NB 21%'!A4*('NB 21%'!B4-50)*'NB 21%'!C4+'NB 21%'!G4*('NB 21%'!H4-50)*'NB 21%'!I4+'NB 21%'!M4*('NB 21%'!N4-50)*'NB 21%'!O4+'NB 6-12-21%'!A4*('NB 6-12-21%'!B4-50)*'NB 6-12-21%'!C4+'NB 6-12-21%'!G4*('NB 6-12-21%'!H4-50)*'NB 6-12-21%'!I4+'NB 6-12-21%'!M4*'NB 6-12-21%'!O4*('NB 6-12-21%'!N4-50)+'NB 6-12-21%'!A12*('NB 6-12-21%'!B12-50)*'NB 6-12-21%'!C12+'NB 6-12-21%'!G12*('NB 6-12-21%'!H12-50)*'NB 6-12-21%'!I12+'NB 6-12-21%'!M12*('NB 6-12-21%'!N12-50)*'NB 6-12-21%'!O12","v":0},null,{"$f":"IF(AND('Overzicht BTA'!D17=0,'Overzicht BTA'!D17=0),UITB!E5,samen!E17)+IF(AND('Overzicht BTA'!J17=0,'Overzicht BTA'!J17=0),UITB!K5,samen!K17)+IF(AND('Overzicht BTA'!P17=0,'Overzicht BTA'!P17=0),UITB!Q5,samen!Q17)","v":0},null,{"$f":"IF('Overzicht BTA'!D15=0,IF(VERB!A2=Bron!$B$11,VERB!E82,0)+IF(VERB!G2=Bron!$B$11,VERB!K82,0)+IF(VERB!M2=Bron!$B$11,VERB!Q82,0),IF(samen!A2=Bron!$B$11,samen!E83,0)+IF(samen!G2=Bron!$B$11,samen!K83,0)+IF(samen!M2=Bron!$B$11,samen!Q83,0))","v":{"$error":"#REF!"}},null,{"$f":"IF('Overzicht BTA'!D15=0,IF(VERB!A2=Bron!$B$12,VERB!E82,0)+IF(VERB!G2=Bron!$B$12,VERB!K82,0)+IF(VERB!M2=Bron!$B$11,VERB!Q82,0),IF(samen!A2=Bron!$B$12,samen!E8,0)+IF(samen!G2=Bron!$B$12,samen!K8,0)+IF(samen!M2=Bron!$B$12,samen!Q8,0))","v":{"$error":"#REF!"}},null,{"$f":"'AK+VERB'!E16+'AK+VERB'!K16+'AK+VERB'!Q16","v":0},null,null,null,{"$f":"'NB 21% light'!A4*('NB 21% light'!B4-50)*'NB 21% light'!C4+'NB 21% light'!G4*('NB 21% light'!H4-50)*'NB 21% light'!I4+'NB 21% light'!M4*('NB 21% light'!N4-50)*'NB 21% light'!O4+('NB 6-12-21% light'!A12+'NB 6-12-21% light'!A4)*('NB 6-12-21% light'!B4-50)*'NB 6-12-21% light'!C4+('NB 6-12-21% light'!G4+'NB 6-12-21% light'!G12)*('NB 6-12-21% light'!H4-50)*'NB 6-12-21% light'!I4+('NB 6-12-21% light'!M12+'NB 6-12-21% light'!M4)*('NB 6-12-21% light'!N4-50)*'NB 6-12-21% light'!O4","v":0},null,{"$f":"J43+F43+D43+B43+H43+N43","v":{"$error":"#REF!"}}]
["subsidie all-in",{"$f":"'NB 21%'!D8+'NB 21%'!J8+'NB 21%'!P8+'NB 6-12-21%'!E18+'NB 6-12-21%'!K18+'NB 6-12-21%'!Q18","v":0},null,{"$f":"UITB!E21+UITB!K21+UITB!Q21+samen!E21+IF(samen!A17=0,0,samen!E31*(samen!A17/(samen!A25)))+samen!K21+IF(samen!G17=0,0,samen!K31*(samen!G17/(samen!G25)))+samen!Q21+IF(samen!M17=0,0,samen!Q31*(samen!M17/(samen!M25)))","v":{"$error":"#REF!"}},null,{"$f":"IF('Overzicht BTA'!D15=0,IF(VERB!A2=Bron!$B$11,VERB!E24,0)+IF(VERB!G2=Bron!$B$11,VERB!K24,0)+IF(VERB!M2=Bron!$B$11,VERB!Q24,0),IF(samen!A2=Bron!$B$11,IF(samen!A25=0,0,samen!E12+samen!E31*(samen!A5/samen!A25)),0)+IF(samen!G2=Bron!$B$11,IF(samen!G25=0,0,samen!K12+samen!K31*(samen!G5/samen!G25)),0)+IF(samen!M2=Bron!$B$11,IF(samen!M25=0,0,samen!Q12+samen!Q31*(samen!M5/samen!M25)),0))","v":{"$error":"#REF!"}},null,{"$f":"IF('Overzicht BTA'!D15=0,IF(VERB!A2=Bron!$B$12,VERB!E24,0)+IF(VERB!G2=Bron!$B$12,VERB!K24,0)+IF(VERB!M2=Bron!$B$12,VERB!Q24,0),IF(samen!A2=Bron!$B$12,IF(samen!A25=0,0,samen!E12+samen!E31*(samen!A5/samen!A25)),0)+IF(samen!G2=Bron!$B$12,IF(samen!G25=0,0,samen!K12+samen!K31*(samen!G5/samen!G25)),0)+IF(samen!M2=Bron!$B$12,IF(samen!M25=0,0,samen!Q12+samen!Q31*(samen!M5/samen!M25)),0))","v":{"$error":"#REF!"}},null,{"$f":"'AK+VERB'!E19+'AK+VERB'!K19+'AK+VERB'!Q19+'AK+VERB'!E63+'AK+VERB'!E64+'AK+VERB'!E65+'AK+VERB'!E66+'AK+VERB'!K63+'AK+VERB'!K64+'AK+VERB'!K65+'AK+VERB'!K66+'AK+VERB'!Q63+'AK+VERB'!Q64+'AK+VERB'!Q65+'AK+VERB'!Q66","v":0},null,null,null,{"$f":"'NB 21% light'!D28+'NB 21% light'!J28+'NB 21% light'!P28+'NB 6-12-21% light'!E18+'NB 6-12-21% light'!K18+'NB 6-12-21% light'!Q18","v":0},null,{"$f":"J44+F44+D44+B44+H44+N44","v":{"$error":"#REF!"}}]
["Subsidie aankoop (excl. Registratie en BTW)",null,null,null,null,null,null,null,null,{"$f":"'AK+VERB'!E13+'AK+VERB'!K13+'AK+VERB'!Q13","v":0},null,{"$f":"AKzondVERB!E7+AKzondVERB!K7+AKzondVERB!Q7","v":0},null,null,null,{"$f":"J45+L45","v":0}]
["Subsidie aankoop all-in",null,null,null,null,null,null,null,null,{"$f":"'AK+VERB'!E13+'AK+VERB'!E14+'AK+VERB'!K13+'AK+VERB'!K14+'AK+VERB'!Q13+'AK+VERB'!Q14","v":0},null,{"$f":"AKzondVERB!E9+AKzondVERB!K9+AKzondVERB!Q9","v":0},null,null,null,{"$f":"J46+L46","v":0}]
[]
["AANDEEL SUBSIDIE tov BOUWKOST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gewijzigde belofte",null,"Initiële belofte","verschil initieel - belofte","Geïndexeerde belofte","Geïndexeerde belofte - eindafrekening","aanvullende belofte in AXI"]
["Subsidie PF 1-3 (zonder AO en BTW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P33","v":0},null,{"$f":"P43","v":{"$error":"#REF!"}},{"$f":"P49-R49","v":{"$error":"#REF!"}},{"$f":"P38","v":0},{"$f":"T49","v":0}]
["Bouwkost PF 1-3 (zonder AO en BTW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P17","v":0},null,{"$f":"'uitgebreide raming'!J9+'uitgebreide raming'!J35+'uitgebreide raming'!J61","v":0},{"$f":"P50-R50","v":0},{"$f":"P50","v":0},{"$f":"'Bouwkost VOLT'!K50+'Bouwkost UITB'!K48+'Bouwkost VERB'!K50+'Bouwkost IER'!K50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P49/P50","v":{"$error":"#DIV/0!"}},null,{"$f":"R49/R50","v":{"$error":"#REF!"}},null,{"$f":"T49/T50","v":{"$error":"#DIV/0!"}},{"$f":"U49/U50","v":{"$error":"#DIV/0!"}}]
["Subsidie werken all-in",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P34","v":{"$error":"#REF!"}},null,{"$f":"P44","v":{"$error":"#REF!"}},{"$f":"P52-R52","v":{"$error":"#REF!"}},{"$f":"P39","v":{"$error":"#REF!"}},{"$f":"T52","v":{"$error":"#REF!"}},{"$f":"ROUND(((P52*'Overzicht BTA'!D36/'Overzicht BTA'!D37)-'analyse bij belofte'!R52)*'Overzicht BTA'!D37/'Overzicht BTA'!D36,2)","v":{"$error":"#REF!"}}]
["Bouwkost all-in",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'uitgebreide raming_gewijzigd'!B86","v":{"$error":"#REF!"}},null,{"$f":"'uitgebreide raming'!B86","v":0},{"$f":"P53-R53","v":{"$error":"#REF!"}},{"$f":"P53","v":{"$error":"#REF!"}},{"$f":"'Bouwkost VOLT'!K80+'Bouwkost UITB'!K80+'Bouwkost VERB'!K80+'Bouwkost IER'!K80+'Bouwkost NB'!K82","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P52/P53","v":{"$error":"#REF!"}},null,{"$f":"R52/R53","v":{"$error":"#REF!"}},null,{"$f":"T52/T53","v":{"$error":"#REF!"}},{"$f":"U52/U53","v":{"$error":"#REF!"}}]
["Subsidie aankoop (excl. Registratie & BTW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P35","v":0},null,{"$f":"P45","v":0},{"$f":"P55-R55","v":0}]
["Aankoop (excl.Registratie & BTW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J13+L13","v":0},null,{"$f":"'uitgebreide raming'!J3+'uitgebreide raming'!J30+'uitgebreide raming'!J55","v":0},{"$f":"P56-R56","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P55/P56","v":{"$error":"#DIV/0!"}},null,{"$f":"R55/R56","v":{"$error":"#DIV/0!"}}]
["Subsidie aankoop all-in",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P36","v":0},null,{"$f":"P46","v":0},{"$f":"P58-R58","v":0}]
["Aankoop all-in",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'uitgebreide raming_gewijzigd'!B85","v":{"$error":"#REF!"}},null,{"$f":"'uitgebreide raming'!B85","v":0},{"$f":"P59-R59","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P58/P59","v":{"$error":"#REF!"}},null,{"$f":"R58/R59","v":{"$error":"#DIV/0!"}}]
["Subsidie aankoop en verbouwing all-in",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P52+P58","v":{"$error":"#REF!"}},null,{"$f":"R52+R58","v":{"$error":"#REF!"}},{"$f":"P61-R61","v":{"$error":"#REF!"}}]
["Project all-in",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P59+P53","v":{"$error":"#REF!"}},null,{"$f":"R59+R53","v":0},{"$f":"P62-R62","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P61/P62","v":{"$error":"#REF!"}},null,{"$f":"R61/R62","v":{"$error":"#REF!"}}]
["Berekend bouwplafond",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('NB 21%'!D30+'NB 21%'!J30+'NB 21%'!P30+'NB 6-12-21%'!E50+'NB 6-12-21%'!K50+'NB 6-12-21%'!Q50+'NB 21% light'!D30+'NB 21% light'!J30+'NB 21% light'!P30+'NB 6-12-21% light'!E50+'NB 6-12-21% light'!K50+'NB 6-12-21% light'!Q50+UITB!E56+UITB!K56+UITB!Q56+VERB!E63+VERB!K63+VERB!Q63+samen!E73+samen!K73+samen!Q73+'AK+VERB'!E69+'AK+VERB'!K69+'AK+VERB'!Q69)","v":{"$error":"#REF!"}},null,{"$f":"'NB 21%'!D10+'NB 21%'!J10+'NB 21%'!P10+'NB 6-12-21%'!E20+'NB 6-12-21%'!K20+'NB 6-12-21%'!Q20+'NB 21% light'!D10+'NB 21% light'!J10+'NB 21% light'!P10+'NB 6-12-21% light'!E20+'NB 6-12-21% light'!K20+'NB 6-12-21% light'!Q20+VERB!E26+VERB!K26+VERB!Q26+samen!E35+samen!K35+samen!Q35+'AK+VERB'!E26+'AK+VERB'!K26+'AK+VERB'!Q26+UITB!E23+UITB!K23+UITB!Q23","v":{"$error":"#REF!"}},{"$f":"P64-R64","v":{"$error":"#REF!"}}]
[]
["Kost per capaciteitseenheid incl. meubilair",{"$f":"B19/B6","v":{"$error":"#REF!"}},null,{"$f":"D19/D6","v":{"$error":"#DIV/0!"}},null,{"$f":"F19/F6","v":{"$error":"#DIV/0!"}},null,{"$f":"H19/H6","v":{"$error":"#DIV/0!"}},null,{"$f":"J19/J6","v":{"$error":"#DIV/0!"}},null,{"$f":"L19/L6","v":{"$error":"#DIV/0!"}},null,{"$f":"N19/N6","v":{"$error":"#DIV/0!"}},null,{"$f":"P19/P6","v":{"$error":"#REF!"}}]
["VIPA bouwplafond per wgl (20m²)",{"$f":"B27/20","v":100.74000000000002},null,{"$f":"D27/20","v":92.344999999999999},null,{"$f":"F27/20","v":92.344999999999999},null,{"$f":"H27/20","v":92.344999999999999},null,{"$f":"J27/20","v":92.344999999999999},null,{"$f":"L27/20","v":0},null,{"$f":"N27/20","v":68.419250000000005},null,{"$f":"P27/20","v":89.756541666666678}]
["Verhouding tot VIPA bouwplafond per wgl",{"$f":"B9/B67","v":{"$error":"#VALUE!"}},null,{"$f":"D66/D67","v":{"$error":"#DIV/0!"}},null,{"$f":"F66/F67","v":{"$error":"#DIV/0!"}},null,{"$f":"H66/H67","v":{"$error":"#DIV/0!"}},null,{"$f":"J66/J67","v":{"$error":"#DIV/0!"}},null,{"$f":"L66/L67","v":{"$error":"#DIV/0!"}},null,{"$f":"N66/N67","v":{"$error":"#DIV/0!"}},null,{"$f":"P9/P67","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
["OPPERVLAKTEN"]
["kamergrootte (VIPA meting)"]
["leefgroepgrootte",null,"bewoners"]
["leefgroepgrootte",null,"m²/bewoner"]
["verhouding netto - bruto"]

{"sheet":"analyse bij belofte 1","index":25,"n_rows":65,"n_cols":11,"rows_kept":65,"cut":false,"hidden":true,"merged":[]}
["OPPERVLAKTEGEGEVENS",{"$f":"'Overzicht BTA'!B7","v":"Kies kostensoort"},null,{"$f":"'Overzicht BTA'!B8","v":"Kies kostensoort"},null,{"$f":"'Overzicht BTA'!B9","v":"Kies kostensoort"},null,{"$f":"'Overzicht BTA'!B10","v":"Kies kostensoort"},null,"Totaal"]
["bruto-oppervlakte totaal (VIPA zorgvorm)",{"$f":"'Overzicht BTA'!C7","v":0},null,{"$f":"'Overzicht BTA'!C8","v":0},null,{"$f":"'Overzicht BTA'!C9","v":0},null,{"$f":"'Overzicht BTA'!C10","v":0},null,{"$f":"B2+D2+F2+H2","v":0}]
["VIPA gesubsidieerde oppervlakte",{"$f":"'Overzicht BTA'!D7","v":0},null,{"$f":"'Overzicht BTA'!D8","v":0},null,{"$f":"'Overzicht BTA'!D9","v":0},null,{"$f":"'Overzicht BTA'!D9","v":0},null,{"$f":"'Overzicht BTA'!C33","v":0}]
[]
["CAPACITEITSGEGEVENS"]
["capaciteit",{"$f":"B7+B8","v":0},{"$f":"'Overzicht BTA'!D25","v":"m²"},{"$f":"D7+D8","v":0},{"$f":"'Overzicht BTA'!$D$25","v":"m²"},{"$f":"F7+F8","v":0},{"$f":"'Overzicht BTA'!$D$25","v":"m²"},{"$f":"H7+H8","v":0},{"$f":"'Overzicht BTA'!$D$25","v":"m²"},{"$f":"IF(AND(B6=\"\",D6=\"\",F6=\"\",H6=\"\"),\"\",B6+D6+F6+H6)","v":0},{"$f":"'Overzicht BTA'!$D$25","v":"m²"}]
["capaciteitsuitbreiding",{"$f":"'Overzicht BTA'!E7","v":0},{"$f":"'Overzicht BTA'!D26","v":"m²"},{"$f":"'Overzicht BTA'!E8","v":0},{"$f":"'Overzicht BTA'!$D$26","v":"m²"},{"$f":"'Overzicht BTA'!E9","v":0},{"$f":"'Overzicht BTA'!$D$26","v":"m²"},{"$f":"'Overzicht BTA'!E10","v":0},{"$f":"'Overzicht BTA'!$D$26","v":"m²"},{"$f":"IF(AND(B7=\"\",D7=\"\",F7=\"\",H7=\"\"),\"\",B7+D7+F7+H7)","v":0},{"$f":"'Overzicht BTA'!$D$26","v":"m²"}]
["capaciteitsvervanging",{"$f":"'Overzicht BTA'!F7","v":0},{"$f":"'Overzicht BTA'!D27","v":"m²"},{"$f":"'Overzicht BTA'!F8","v":0},{"$f":"'Overzicht BTA'!$D$27","v":"m²"},{"$f":"'Overzicht BTA'!F9","v":0},{"$f":"'Overzicht BTA'!$D$27","v":"m²"},{"$f":"'Overzicht BTA'!F10","v":0},{"$f":"'Overzicht BTA'!$D$27","v":"m²"},{"$f":"IF(AND(B8=\"\",D8=\"\",F8=\"\",H8=\"\"),\"\",B8+D8+F8+H8)","v":0},{"$f":"'Overzicht BTA'!$D$27","v":"m²"}]
["oppervlakte per capaciteitseenheid ",{"$f":"IF(B6>0,B2/B6,\"\")","v":""},null,{"$f":"IF(D6>0,D2/D6,\"\")","v":""},null,{"$f":"IF(F6>0,F2/F6,\"\")","v":""},null,{"$f":"IF(H6>0,H2/H6,\"\")","v":""},null,{"$f":"J2/J6","v":{"$error":"#DIV/0!"}}]
[]
[]
["KOSTENANALYSE _ RAMING subsidiebelofte"]
["PF1 (excl. BTW)",{"$f":"'uitgebreide raming_gewijzigd'!B6","v":{"$error":"#REF!"}},{"$f":"B13/B18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!D6","v":{"$error":"#REF!"}},{"$f":"D13/D18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!F6","v":{"$error":"#REF!"}},{"$f":"F13/F18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!H6","v":{"$error":"#REF!"}},{"$f":"H13/H18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!J6","v":{"$error":"#REF!"}},{"$f":"J13/J18","v":{"$error":"#REF!"}}]
["PF2 (excl. BTW)",{"$f":"'uitgebreide raming_gewijzigd'!B7","v":{"$error":"#REF!"}},{"$f":"B14/B18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!D7","v":{"$error":"#REF!"}},{"$f":"D14/D18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!F7","v":{"$error":"#REF!"}},{"$f":"F14/F18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!H7","v":{"$error":"#REF!"}},{"$f":"H14/H18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!J7","v":{"$error":"#REF!"}},{"$f":"J14/J18","v":{"$error":"#REF!"}}]
["PF3 (excl. BTW)",{"$f":"'uitgebreide raming_gewijzigd'!B8","v":{"$error":"#REF!"}},{"$f":"B15/B18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!D8","v":{"$error":"#REF!"}},{"$f":"D15/D18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!F8","v":{"$error":"#REF!"}},{"$f":"F15/F18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!H8","v":{"$error":"#REF!"}},{"$f":"H15/H18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!J8","v":{"$error":"#REF!"}},{"$f":"J15/J18","v":{"$error":"#REF!"}}]
["Totaal PF1-3 (excl. BTW)",{"$f":"'uitgebreide raming_gewijzigd'!B9","v":{"$error":"#REF!"}},{"$f":"B16/B18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!D9","v":{"$error":"#REF!"}},{"$f":"D16/D18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!F9","v":{"$error":"#REF!"}},{"$f":"F16/F18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!H9","v":{"$error":"#REF!"}},{"$f":"H16/H18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!J9","v":{"$error":"#REF!"}},{"$f":"J16/J18","v":{"$error":"#REF!"}}]
["PF4 (excl. BTW)",{"$f":"'uitgebreide raming_gewijzigd'!B10","v":{"$error":"#REF!"}},{"$f":"B17/B18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!D10","v":{"$error":"#REF!"}},{"$f":"D17/D18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!F10","v":{"$error":"#REF!"}},{"$f":"F17/F18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!H10","v":{"$error":"#REF!"}},{"$f":"H17/H18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!J10","v":{"$error":"#REF!"}},{"$f":"J17/J18","v":{"$error":"#REF!"}}]
["Totaal PF1-4 (excl. BTW)",{"$f":"'uitgebreide raming_gewijzigd'!B11","v":{"$error":"#REF!"}},{"$f":"B18/B18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!D11","v":{"$error":"#REF!"}},{"$f":"D18/D18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!F11","v":{"$error":"#REF!"}},{"$f":"F18/F18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!H11","v":{"$error":"#REF!"}},{"$f":"H18/H18","v":{"$error":"#REF!"}},{"$f":"'uitgebreide raming_gewijzigd'!J11","v":{"$error":"#REF!"}},{"$f":"J18/J18","v":{"$error":"#REF!"}}]
[]
["BOUWKOST / m²"]
["Bouwkost excl. meubilair / m²",{"$f":"B16/B2","v":{"$error":"#REF!"}},"/m²",{"$f":"D16/D2","v":{"$error":"#REF!"}},"/m²",{"$f":"F16/F2","v":{"$error":"#REF!"}},"/m²",{"$f":"H16/H2","v":{"$error":"#REF!"}},"/m²",{"$f":"J16/J2","v":{"$error":"#REF!"}},"/m²"]
["Bouwkost incl. meubilair/m²",{"$f":"B18/B2","v":{"$error":"#REF!"}},"/m²",{"$f":"D18/D2","v":{"$error":"#REF!"}},"/m²",{"$f":"F18/F2","v":{"$error":"#REF!"}},"/m²",{"$f":"H18/H2","v":{"$error":"#REF!"}},"/m²",{"$f":"J18/J2","v":{"$error":"#REF!"}},"/m²"]
["Bouwkost meubilair/m²",{"$f":"B17/B2","v":{"$error":"#REF!"}},"/m²",{"$f":"D17/D2","v":{"$error":"#REF!"}},"/m²",{"$f":"F17/F2","v":{"$error":"#REF!"}},"/m²",{"$f":"H17/H2","v":{"$error":"#REF!"}},"/m²",{"$f":"J17/J2","v":{"$error":"#REF!"}},"/m²"]
["VIPA bouwplafond excl. meubilair /m²",{"$f":"IF(B1=Bron!$B$7,0,(IF(B1=Bron!$B$11,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,6,FALSE)*0.75,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,5,FALSE))-50)*'Overzicht BTA'!$D$36*10/6)","v":0},"/m²",{"$f":"IF(D1=Bron!$B$7,0,(IF(D1=Bron!$B$11,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,6,FALSE)*0.75,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,5,FALSE))-50)*'Overzicht BTA'!$D$36*10/6)","v":0},"/m²",{"$f":"IF(F1=Bron!$B$7,0,(IF(F1=Bron!$B$11,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,6,FALSE)*0.75,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,5,FALSE))-50)*'Overzicht BTA'!$D$36*10/6)","v":0},"/m²",{"$f":"IF(H1=Bron!$B$7,0,(IF(H1=Bron!$B$11,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,6,FALSE)*0.75,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,5,FALSE))-50)*'Overzicht BTA'!$D$36*10/6)","v":0},"/m²",{"$f":"MAX(H24,F24,D24,B24)","v":0},"/m²"]
["Verhouding tot VIPA bouwplafond ",{"$f":"B21/B24","v":{"$error":"#REF!"}},null,{"$f":"D21/D24","v":{"$error":"#REF!"}},null,{"$f":"F21/F24","v":{"$error":"#REF!"}},null,{"$f":"H21/H24","v":{"$error":"#REF!"}},null,{"$f":"J21/J24","v":{"$error":"#REF!"}}]
["VIPA bouwplafond incl. meubilair /m²",{"$f":"B24+'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"D24+'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"F24+'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"H24+'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"J24+'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²"]
["Verhouding tot VIPA bouwplafond ",{"$f":"B22/B26","v":{"$error":"#REF!"}},null,{"$f":"D22/D26","v":{"$error":"#REF!"}},null,{"$f":"F22/F26","v":{"$error":"#REF!"}},null,{"$f":"H22/H26","v":{"$error":"#REF!"}},null,{"$f":"J22/J26","v":{"$error":"#REF!"}}]
["VIPA bouwplafond meubilair/m²",{"$f":"'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²"]
["Verhouding tot VIPA bouwplafond ",{"$f":"B23/B28","v":{"$error":"#REF!"}},null,{"$f":"D23/D28","v":{"$error":"#REF!"}},null,{"$f":"F23/F28","v":{"$error":"#REF!"}},null,{"$f":"H23/H28","v":{"$error":"#REF!"}},null,{"$f":"J23/J28","v":{"$error":"#REF!"}}]
[]
["Gewijzigde belofte"]
["Subsidie PF1-3(zonder AO en BTW)",{"$f":"IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,'analyse bij belofte 1'!$B$1:$H$1,0)))),IF(B1=Bron!#REF!,samen!$A$55*(samen!$B$55-50)*samen!$C$55,IF(B1=Bron!$B$11,samen!$E$46,0)),IF(B1=Bron!$B$9,'NB 21%'!$A$24*('NB 21%'!$B$24-50)*'NB 21%'!$C$24,IF(B1=Bron!$B$10,'NB 6-12-21%'!$A$34*('NB 6-12-21%'!$B$34-50)*'NB 6-12-21%'!$C$34+'NB 6-12-21%'!$A$42*('NB 6-12-21%'!$B$42-50)*'NB 6-12-21%'!$C$42,IF(B1=Bron!#REF!,UITB!$A$38*(UITB!$B$38-50)*UITB!$C$38,IF(B1=Bron!$B$11,VERB!$E$45,IF(B1=Bron!$B$12,VERB!$E$45,IF(B1=Bron!$B$15,'NB 21% light'!$A$24*('NB 21% light'!$B$24-50)*'NB 21% light'!$C$24,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$A$34*('NB 6-12-21% light'!$B$34-50)*'NB 6-12-21% light'!$C$34+'NB 6-12-21% light'!$A$42*('NB 6-12-21% light'!$B$42-50)*'NB 6-12-21% light'!$C$42,IF(B1=Bron!$B$14,'AK+VERB'!$E$59,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,'analyse bij belofte 1'!$B$1:$H$1,0)))),IF(D1=Bron!#REF!,samen!$A$55*(samen!$B$55-50)*samen!$C$55,IF(D1=Bron!$B$11,samen!$E$46,0)),IF(D1=Bron!$B$9,'NB 21%'!$A$24*('NB 21%'!$B$24-50)*'NB 21%'!$C$24,IF(D1=Bron!$B$10,'NB 6-12-21%'!$A$34*('NB 6-12-21%'!$B$34-50)*'NB 6-12-21%'!$C$34+'NB 6-12-21%'!$A$42*('NB 6-12-21%'!$B$42-50)*'NB 6-12-21%'!$C$42,IF(D1=Bron!#REF!,UITB!$A$38*(UITB!$B$38-50)*UITB!$C$38,IF(D1=Bron!$B$11,VERB!$E$45,IF(D1=Bron!$B$12,VERB!$E$45,IF(D1=Bron!$B$15,'NB 21% light'!$A$24*('NB 21% light'!$B$24-50)*'NB 21% light'!$C$24,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$A$34*('NB 6-12-21% light'!$B$34-50)*'NB 6-12-21% light'!$C$34+'NB 6-12-21% light'!$A$42*('NB 6-12-21% light'!$B$42-50)*'NB 6-12-21% light'!$C$42,IF(D1=Bron!$B$14,'AK+VERB'!$E$59,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,'analyse bij belofte 1'!$B$1:$H$1,0)))),IF(F1=Bron!#REF!,samen!$A$55*(samen!$B$55-50)*samen!$C$55,IF(F1=Bron!$B$11,samen!$E$46,0)),IF(F1=Bron!$B$9,'NB 21%'!$A$24*('NB 21%'!$B$24-50)*'NB 21%'!$C$24,IF(F1=Bron!$B$10,'NB 6-12-21%'!$A$34*('NB 6-12-21%'!$B$34-50)*'NB 6-12-21%'!$C$34+'NB 6-12-21%'!$A$42*('NB 6-12-21%'!$B$42-50)*'NB 6-12-21%'!$C$42,IF(F1=Bron!#REF!,UITB!$A$38*(UITB!$B$38-50)*UITB!$C$38,IF(F1=Bron!$B$11,VERB!$E$45,IF(F1=Bron!$B$12,VERB!$E$45,IF(F1=Bron!$B$15,'NB 21% light'!$A$24*('NB 21% light'!$B$24-50)*'NB 21% light'!$C$24,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$A$34*('NB 6-12-21% light'!$B$34-50)*'NB 6-12-21% light'!$C$34+'NB 6-12-21% light'!$A$42*('NB 6-12-21% light'!$B$42-50)*'NB 6-12-21% light'!$C$42,IF(F1=Bron!$B$14,'AK+VERB'!$E$59,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,'analyse bij belofte 1'!$B$1:$H$1,0)))),IF(H1=Bron!#REF!,samen!$A$55*(samen!$B$55-50)*samen!$C$55,IF(H1=Bron!$B$11,samen!$E$46,0)),IF(H1=Bron!$B$9,'NB 21%'!$A$24*('NB 21%'!$B$24-50)*'NB 21%'!$C$24,IF(H1=Bron!$B$10,'NB 6-12-21%'!$A$34*('NB 6-12-21%'!$B$34-50)*'NB 6-12-21%'!$C$34+'NB 6-12-21%'!$A$42*('NB 6-12-21%'!$B$42-50)*'NB 6-12-21%'!$C$42,IF(H1=Bron!#REF!,UITB!$A$38*(UITB!$B$38-50)*UITB!$C$38,IF(H1=Bron!$B$11,VERB!$E$45,IF(H1=Bron!$B$12,VERB!$E$45,IF(H1=Bron!$B$15,'NB 21% light'!$A$24*('NB 21% light'!$B$24-50)*'NB 21% light'!$C$24,IF(H1=Bron!$B$16,'NB 6-12-21% light'!$A$34*('NB 6-12-21% light'!$B$34-50)*'NB 6-12-21% light'!$C$34+'NB 6-12-21% light'!$A$42*('NB 6-12-21% light'!$B$42-50)*'NB 6-12-21% light'!$C$42,IF(H1=Bron!$B$14,'AK+VERB'!$E$59,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"H32+F32+D32+B32","v":{"$error":"#REF!"}}]
["subsidie all-in",{"$f":"IFERROR(IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,'analyse bij belofte 1'!$B$1:$H$1,0)))),IF(B1=Bron!#REF!,samen!$E$96+samen!$E$108*samen!$A$92/samen!$A$100,samen!$E$87+samen!$E$106*samen!$A$80/samen!$A$100),IF(B1=Bron!$B$10,'NB 6-12-21%'!$E$48,IF(B1=Bron!#REF!,UITB!$E$54,IF(OR(B1=Bron!$B$11,B1=Bron!$B$12),VERB!$E$61,IF(B1=Bron!$B$9,'NB 21%'!$D$28,IF(B1=Bron!$B$15,'NB 21% light'!$D$28,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$E$48,IF(B1=Bron!$B$14,'AK+VERB'!E62,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,'analyse bij belofte 1'!$B$1:$H$1,0)))),IF(D1=Bron!#REF!,samen!$E$96+samen!$E$108*samen!$A$92/samen!$A$100,samen!$E$87+samen!$E$106*samen!$A$80/samen!$A$100),IF(D1=Bron!$B$10,'NB 6-12-21%'!$E$48,IF(D1=Bron!#REF!,UITB!$E$54,IF(OR(D1=Bron!$B$11,D1=Bron!$B$12),VERB!$E$61,IF(D1=Bron!$B$9,'NB 21%'!$D$28,IF(D1=Bron!$B$15,'NB 21% light'!$D$28,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$E$48,IF(D1=Bron!$B$14,'AK+VERB'!G62,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,'analyse bij belofte 1'!$B$1:$H$1,0)))),IF(F1=Bron!#REF!,samen!$E$96+samen!$E$108*samen!$A$92/samen!$A$100,samen!$E$87+samen!$E$106*samen!$A$80/samen!$A$100),IF(F1=Bron!$B$10,'NB 6-12-21%'!$E$48,IF(F1=Bron!#REF!,UITB!$E$54,IF(OR(F1=Bron!$B$11,F1=Bron!$B$12),VERB!$E$61,IF(F1=Bron!$B$9,'NB 21%'!$D$28,IF(F1=Bron!$B$15,'NB 21% light'!$D$28,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$E$48,IF(F1=Bron!$B$14,'AK+VERB'!I62,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,'analyse bij belofte 1'!$B$1:$H$1,0)))),IF(H1=Bron!#REF!,samen!$E$96+samen!$E$108*samen!$A$92/samen!$A$100,samen!$E$87+samen!$E$106*samen!$A$80/samen!$A$100),IF(H1=Bron!$B$10,'NB 6-12-21%'!$E$48,IF(H1=Bron!#REF!,UITB!$E$54,IF(OR(H1=Bron!$B$11,H1=Bron!$B$12),VERB!$E$61,IF(H1=Bron!$B$9,'NB 21%'!$D$28,IF(H1=Bron!$B$15,'NB 21% light'!$D$28,IF(H1=Bron!$B$16,'NB 6-12-21% light'!$E$48,IF(H1=Bron!$B$14,'AK+VERB'!K62,0)))))))),0)","v":0},null,{"$f":"H33+F33+D33+B33","v":0}]
["Bouwplafond",{"$f":"IFERROR(IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,$B$1:$H$1,0)))),IF(B1=Bron!#REF!,samen!$E$73*samen!$A$92/samen!$A$100,IF(B1=Bron!$B$11,samen!$E$73*samen!$A$80/samen!$A$100,0)),IF(B1=Bron!$B$10,'NB 6-12-21%'!$E$50,IF(B1=Bron!#REF!,UITB!$E$56,IF(OR(B1=Bron!$B$11,B1=Bron!$B$12),VERB!$E$63,IF(B1=Bron!$B$9,'NB 21%'!$D$30,IF(B1=Bron!$B$15,'NB 21% light'!$D$30,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$E$50,IF(B1=Bron!$B$14,'AK+VERB'!$E$69,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,$B$1:$H$1,0)))),IF(D1=Bron!#REF!,samen!$E$73*samen!$A$92/samen!$A$100,IF(D1=Bron!$B$11,samen!$E$73*samen!$A$80/samen!$A$100,0)),IF(D1=Bron!$B$10,'NB 6-12-21%'!$E$50,IF(D1=Bron!#REF!,UITB!$E$56,IF(OR(D1=Bron!$B$11,D1=Bron!$B$12),VERB!$E$63,IF(D1=Bron!$B$9,'NB 21%'!$D$30,IF(D1=Bron!$B$15,'NB 21% light'!$D$30,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$E$50,IF(D1=Bron!$B$14,'AK+VERB'!$E$69,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,$B$1:$H$1,0)))),IF(F1=Bron!#REF!,samen!$E$73*samen!$A$92/samen!$A$100,IF(F1=Bron!$B$11,samen!$E$73*samen!$A$80/samen!$A$100,0)),IF(F1=Bron!$B$10,'NB 6-12-21%'!$E$50,IF(F1=Bron!#REF!,UITB!$E$56,IF(OR(F1=Bron!$B$11,F1=Bron!$B$12),VERB!$E$63,IF(F1=Bron!$B$9,'NB 21%'!$D$30,IF(F1=Bron!$B$15,'NB 21% light'!$D$30,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$E$50,IF(F1=Bron!$B$14,'AK+VERB'!$E$69,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,$B$1:$H$1,0)))),IF(H1=Bron!#REF!,samen!$E$73*samen!$A$92/samen!$A$100,IF(H1=Bron!$B$11,samen!$E$73*samen!$A$80/samen!$A$100,0)),IF(H1=Bron!$B$10,'NB 6-12-21%'!$E$50,IF(H1=Bron!#REF!,UITB!$E$56,IF(OR(H1=Bron!$B$11,H1=Bron!$B$12),VERB!$E$63,IF(H1=Bron!$B$9,'NB 21%'!$D$30,IF(H1=Bron!$B$15,'NB 21% light'!$D$30,IF(H1=Bron!$B$16,'NB 6-12-21% light'!$E$50,IF(H1=Bron!$B$14,'AK+VERB'!$E$69,0)))))))),0)","v":0},null,{"$f":"H34+F34+D34+B34","v":0}]
["Subsidie aankoop (excl. Registratie en BTW)",{"$f":"IF(B1=Bron!$B$13,AKzondVERB!$E$7,IF(B1=Bron!$B$14,'AK+VERB'!$E$49,\"\"))","v":""},null,{"$f":"IF(D1=Bron!$B$13,AKzondVERB!$E$7,IF(D1=Bron!$B$14,'AK+VERB'!$E$49,\"\"))","v":""},null,{"$f":"IF(F1=Bron!$B$13,AKzondVERB!$E$7,IF(F1=Bron!$B$14,'AK+VERB'!$E$49,\"\"))","v":""},null,{"$f":"IF(H1=Bron!$B$13,AKzondVERB!$E$7,IF(H1=Bron!$B$14,'AK+VERB'!$E$49,\"\"))","v":""},null,{"$f":"IF(ISNUMBER(H35),H35,0)+IF(ISNUMBER(F35),F35,0)+IF(ISNUMBER(D35),D35,0)+IF(ISNUMBER(B35),B35,0)","v":0}]
["Subsidie aankoop all-in",{"$f":"IF(B1=Bron!$B$13,AKzondVERB!$E$9,IF(B1=Bron!$B$14,'AK+VERB'!$E$56+'AK+VERB'!$E$57,\"\"))","v":""},null,{"$f":"IF(D1=Bron!$B$13,AKzondVERB!$E$9,IF(D1=Bron!$B$14,'AK+VERB'!$E$56+'AK+VERB'!$E$57,\"\"))","v":""},null,null,null,null,null,{"$f":"IF(ISNUMBER(H36),H36,0)+IF(ISNUMBER(F36),F36,0)+IF(ISNUMBER(D36),D36,0)+IF(ISNUMBER(B36),B36,0)","v":0}]
["Geïndexeerde belofte"]
["Subsidie PF1-3 (zonder AO en BTW, na bevel van aanvang)",{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),IF(B1=Bron!#REF!,samen!E80*(samen!$B$80-50)*samen!$C$80,IF(B1=Bron!$B$11,samen!$E$83,0)),IF(B1=Bron!$B$9,'NB 21%'!$A$44*('NB 21%'!$B$44-50)*'NB 21%'!$C$44,IF(B1=Bron!$B$10,'NB 6-12-21%'!$A$64*('NB 6-12-21%'!$B$64-50)*'NB 6-12-21%'!$C$64+'NB 6-12-21%'!$A$72*('NB 6-12-21%'!$B$72-50)*'NB 6-12-21%'!$C$72,IF(B1=Bron!#REF!,UITB!$A$71*(UITB!$B$71-50)*UITB!$C$71,IF(B1=Bron!$B$11,VERB!$E$82,IF(B1=Bron!$B$12,VERB!$E$82,IF(B1=Bron!$B$15,'NB 21% light'!$A$44*('NB 21% light'!$B$44-50)*'NB 21% light'!$C$44,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$A$64*('NB 6-12-21% light'!$B$64-50)*'NB 6-12-21% light'!$C$64+'NB 6-12-21% light'!$A$72*('NB 6-12-21% light'!$B$72-50)*'NB 6-12-21% light'!$C$72,IF(B1=Bron!$B$14,'AK+VERB'!$E$102,0))))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),IF(D1=Bron!#REF!,samen!G80*(samen!$B$80-50)*samen!$C$80,IF(D1=Bron!$B$11,samen!$E$83,0)),IF(D1=Bron!$B$9,'NB 21%'!$A$44*('NB 21%'!$B$44-50)*'NB 21%'!$C$44,IF(D1=Bron!$B$10,'NB 6-12-21%'!$A$64*('NB 6-12-21%'!$B$64-50)*'NB 6-12-21%'!$C$64+'NB 6-12-21%'!$A$72*('NB 6-12-21%'!$B$72-50)*'NB 6-12-21%'!$C$72,IF(D1=Bron!#REF!,UITB!$A$71*(UITB!$B$71-50)*UITB!$C$71,IF(D1=Bron!$B$11,VERB!$E$82,IF(D1=Bron!$B$12,VERB!$E$82,IF(D1=Bron!$B$15,'NB 21% light'!$A$44*('NB 21% light'!$B$44-50)*'NB 21% light'!$C$44,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$A$64*('NB 6-12-21% light'!$B$64-50)*'NB 6-12-21% light'!$C$64+'NB 6-12-21% light'!$A$72*('NB 6-12-21% light'!$B$72-50)*'NB 6-12-21% light'!$C$72,IF(D1=Bron!$B$14,'AK+VERB'!$E$102,0))))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),IF(F1=Bron!#REF!,samen!I80*(samen!$B$80-50)*samen!$C$80,IF(F1=Bron!$B$11,samen!$E$83,0)),IF(F1=Bron!$B$9,'NB 21%'!$A$44*('NB 21%'!$B$44-50)*'NB 21%'!$C$44,IF(F1=Bron!$B$10,'NB 6-12-21%'!$A$64*('NB 6-12-21%'!$B$64-50)*'NB 6-12-21%'!$C$64+'NB 6-12-21%'!$A$72*('NB 6-12-21%'!$B$72-50)*'NB 6-12-21%'!$C$72,IF(F1=Bron!#REF!,UITB!$A$71*(UITB!$B$71-50)*UITB!$C$71,IF(F1=Bron!$B$11,VERB!$E$82,IF(F1=Bron!$B$12,VERB!$E$82,IF(F1=Bron!$B$15,'NB 21% light'!$A$44*('NB 21% light'!$B$44-50)*'NB 21% light'!$C$44,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$A$64*('NB 6-12-21% light'!$B$64-50)*'NB 6-12-21% light'!$C$64+'NB 6-12-21% light'!$A$72*('NB 6-12-21% light'!$B$72-50)*'NB 6-12-21% light'!$C$72,IF(F1=Bron!$B$14,'AK+VERB'!$E$102,0))))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),IF(H1=Bron!#REF!,samen!K80*(samen!$B$80-50)*samen!$C$80,IF(H1=Bron!$B$11,samen!$E$83,0)),IF(H1=Bron!$B$9,'NB 21%'!$A$44*('NB 21%'!$B$44-50)*'NB 21%'!$C$44,IF(H1=Bron!$B$10,'NB 6-12-21%'!$A$64*('NB 6-12-21%'!$B$64-50)*'NB 6-12-21%'!$C$64+'NB 6-12-21%'!$A$72*('NB 6-12-21%'!$B$72-50)*'NB 6-12-21%'!$C$72,IF(H1=Bron!#REF!,UITB!$A$71*(UITB!$B$71-50)*UITB!$C$71,IF(H1=Bron!$B$11,VERB!$E$82,IF(H1=Bron!$B$12,VERB!$E$82,IF(H1=Bron!$B$15,'NB 21% light'!$A$44*('NB 21% light'!$B$44-50)*'NB 21% light'!$C$44,IF(H1=Bron!$B$16,'NB 6-12-21% light'!$A$64*('NB 6-12-21% light'!$B$64-50)*'NB 6-12-21% light'!$C$64+'NB 6-12-21% light'!$A$72*('NB 6-12-21% light'!$B$72-50)*'NB 6-12-21% light'!$C$72,IF(H1=Bron!$B$14,'AK+VERB'!$E$102,0))))))))),0)","v":0},null,{"$f":"H38+F38+D38+B38","v":0}]
["subsidie all-in (na bevel van aanvang)",{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),IF(B1=Bron!#REF!,samen!$E$96+samen!$E$108*samen!$A$92/samen!$A$100,IF(B1=Bron!$B$11,samen!$E$87+samen!$E$106*samen!$A$80/samen!$A$100,0)),IF($B$1=Bron!$B$10,'NB 6-12-21%'!$E$48,IF($B$1=Bron!#REF!,UITB!$E$54,IF($B$1=Bron!$B$11,VERB!$E$61,IF(B1=Bron!$B$9,'NB 21%'!$D$28,IF(B1=Bron!$B$15,'NB 21% light'!$D$28,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$E$48,IF(B1=Bron!$B$14,'AK+VERB'!$E$66,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),IF(D1=Bron!#REF!,samen!$E$96+samen!$E$108*samen!$A$92/samen!$A$100,IF(D1=Bron!$B$11,samen!$E$87+samen!$E$106*samen!$A$80/samen!$A$100,0)),IF($B$1=Bron!$B$10,'NB 6-12-21%'!$E$48,IF($B$1=Bron!#REF!,UITB!$E$54,IF($D$1=Bron!$B$11,VERB!$E$61,IF(D1=Bron!$B$9,'NB 21%'!$D$28,IF(D1=Bron!$B$15,'NB 21% light'!$D$28,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$E$48,IF(D1=Bron!$B$14,'AK+VERB'!$E$66,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),IF(F1=Bron!#REF!,samen!$E$96+samen!$E$108*samen!$A$92/samen!$A$100,IF(F1=Bron!$B$11,samen!$E$87+samen!$E$106*samen!$A$80/samen!$A$100,0)),IF($F$1=Bron!$B$10,'NB 6-12-21%'!$E$48,IF($B$1=Bron!#REF!,UITB!$E$54,IF($B$1=Bron!$B$11,VERB!$E$61,IF(F1=Bron!$B$9,'NB 21%'!$D$28,IF(F1=Bron!$B$15,'NB 21% light'!$D$28,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$E$48,IF(F1=Bron!$B$14,'AK+VERB'!$E$66,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),IF(H5=Bron!#REF!,samen!$E$96+samen!$E$108*samen!$A$92/samen!$A$100,IF(H5=Bron!$B$11,samen!$E$87+samen!$E$106*samen!$A$80/samen!$A$100,0)),IF($B$1=Bron!$B$10,'NB 6-12-21%'!$E$48,IF($B$1=Bron!#REF!,UITB!$E$54,IF($B$1=Bron!$B$11,VERB!$E$61,IF(H5=Bron!$B$9,'NB 21%'!$D$28,IF(H5=Bron!$B$15,'NB 21% light'!$D$28,IF(H5=Bron!$B$16,'NB 6-12-21% light'!$E$48,IF(H5=Bron!$B$14,'AK+VERB'!$E$66,0)))))))),0)","v":0},null,0]
["Initiële belofte"]
["Subsidie PF1-3(zonder AO en BTW)",{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),IF(B1=Bron!#REF!,samen!$A$17*(samen!$B$17-50)*samen!$C$17,IF(B1=Bron!$B$11,samen!E8,0)),IF(B1=Bron!$B$9,'NB 21%'!$A$4*('NB 21%'!$B$4-50)*'NB 21%'!$C$4,IF(B1=Bron!$B$10,'NB 6-12-21%'!$A$4*('NB 6-12-21%'!$B$4-50)*'NB 6-12-21%'!$C$4+'NB 6-12-21%'!$A$12*('NB 6-12-21%'!$B$12-50)*'NB 6-12-21%'!$C$12,IF(B1=Bron!#REF!,UITB!$A$5*(UITB!$B$5-50)*UITB!$C$5,IF(B1=Bron!$B$11,VERB!$E$8,IF(B1=Bron!$B$12,VERB!$E$8,IF(B1=Bron!$B$15,'NB 21% light'!$A$4*('NB 21% light'!$B$4-50)*'NB 21% light'!$C$4,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$A$4*('NB 6-12-21% light'!$B$4-50)*'NB 6-12-21% light'!$C$4+'NB 6-12-21% light'!$A$12*('NB 6-12-21% light'!$B$12-50)*'NB 6-12-21% light'!$C$12,IF(B1=Bron!$B$14,'AK+VERB'!$E$8,0))))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),IF(D1=Bron!#REF!,samen!$A$17*(samen!$B$17-50)*samen!$C$17,IF(D1=Bron!$B$11,samen!G8,0)),IF(D1=Bron!$B$9,'NB 21%'!$A$4*('NB 21%'!$B$4-50)*'NB 21%'!$C$4,IF(D1=Bron!$B$10,'NB 6-12-21%'!$A$4*('NB 6-12-21%'!$B$4-50)*'NB 6-12-21%'!$C$4+'NB 6-12-21%'!$A$12*('NB 6-12-21%'!$B$12-50)*'NB 6-12-21%'!$C$12,IF(D1=Bron!#REF!,UITB!$A$5*(UITB!$B$5-50)*UITB!$C$5,IF(D1=Bron!$B$11,VERB!$E$8,IF(D1=Bron!$B$12,VERB!$E$8,IF(D1=Bron!$B$15,'NB 21% light'!$A$4*('NB 21% light'!$B$4-50)*'NB 21% light'!$C$4,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$A$4*('NB 6-12-21% light'!$B$4-50)*'NB 6-12-21% light'!$C$4+'NB 6-12-21% light'!$A$12*('NB 6-12-21% light'!$B$12-50)*'NB 6-12-21% light'!$C$12,IF(D1=Bron!$B$14,'AK+VERB'!$E$8,0))))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),IF(F1=Bron!#REF!,samen!$A$17*(samen!$B$17-50)*samen!$C$17,IF(F1=Bron!$B$11,samen!I8,0)),IF(F1=Bron!$B$9,'NB 21%'!$A$4*('NB 21%'!$B$4-50)*'NB 21%'!$C$4,IF(F1=Bron!$B$10,'NB 6-12-21%'!$A$4*('NB 6-12-21%'!$B$4-50)*'NB 6-12-21%'!$C$4+'NB 6-12-21%'!$A$12*('NB 6-12-21%'!$B$12-50)*'NB 6-12-21%'!$C$12,IF(F1=Bron!#REF!,UITB!$A$5*(UITB!$B$5-50)*UITB!$C$5,IF(F1=Bron!$B$11,VERB!$E$8,IF(F1=Bron!$B$12,VERB!$E$8,IF(F1=Bron!$B$15,'NB 21% light'!$A$4*('NB 21% light'!$B$4-50)*'NB 21% light'!$C$4,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$A$4*('NB 6-12-21% light'!$B$4-50)*'NB 6-12-21% light'!$C$4+'NB 6-12-21% light'!$A$12*('NB 6-12-21% light'!$B$12-50)*'NB 6-12-21% light'!$C$12,IF(F1=Bron!$B$14,'AK+VERB'!$E$8,0))))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),IF(H1=Bron!#REF!,samen!$A$17*(samen!$B$17-50)*samen!$C$17,IF(H1=Bron!$B$11,samen!K8,0)),IF(H1=Bron!$B$9,'NB 21%'!$A$4*('NB 21%'!$B$4-50)*'NB 21%'!$C$4,IF(H1=Bron!$B$10,'NB 6-12-21%'!$A$4*('NB 6-12-21%'!$B$4-50)*'NB 6-12-21%'!$C$4+'NB 6-12-21%'!$A$12*('NB 6-12-21%'!$B$12-50)*'NB 6-12-21%'!$C$12,IF(H1=Bron!#REF!,UITB!$A$5*(UITB!$B$5-50)*UITB!$C$5,IF(H1=Bron!$B$11,VERB!$E$8,IF(H1=Bron!$B$12,VERB!$E$8,IF(H1=Bron!$B$15,'NB 21% light'!$A$4*('NB 21% light'!$B$4-50)*'NB 21% light'!$C$4,IF(H1=Bron!$B$16,'NB 6-12-21% light'!$A$4*('NB 6-12-21% light'!$B$4-50)*'NB 6-12-21% light'!$C$4+'NB 6-12-21% light'!$A$12*('NB 6-12-21% light'!$B$12-50)*'NB 6-12-21% light'!$C$12,IF(H1=Bron!$B$14,'AK+VERB'!$E$8,0))))))))),0)","v":0},null,{"$f":"H41+F41+D41+B41","v":0}]
["subsidie all-in",{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),IF(B1=Bron!#REF!,samen!$E$21+samen!$E$31*samen!$A$17/samen!$A$25,IF(B1=Bron!$B$11,samen!$E$12+samen!$E$31*samen!$A$5/samen!$A$25,0)),IF(B1=Bron!$B$10,'NB 6-12-21%'!$E$18,IF(B1=Bron!#REF!,UITB!$E$21,IF(B1=Bron!$B$11,VERB!$E$24,IF(B1=Bron!$B$9,'NB 21%'!$D$8,IF(B1=Bron!$B$15,'NB 21% light'!$D$8,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$E$18,IF(B1=Bron!$B$14,'AK+VERB'!$E$19,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),IF(D1=Bron!#REF!,samen!$E$21+samen!$E$31*samen!$A$17/samen!$A$25,IF(D1=Bron!$B$11,samen!$E$12+samen!$E$31*samen!$A$5/samen!$A$25,0)),IF(D1=Bron!$B$10,'NB 6-12-21%'!$E$18,IF(D1=Bron!#REF!,UITB!$E$21,IF(D1=Bron!$B$11,VERB!$E$24,IF(D1=Bron!$B$9,'NB 21%'!$D$8,IF(D1=Bron!$B$15,'NB 21% light'!$D$8,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$E$18,IF(D1=Bron!$B$14,'AK+VERB'!$E$19,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),IF(F1=Bron!#REF!,samen!$E$21+samen!$E$31*samen!$A$17/samen!$A$25,IF(F1=Bron!$B$11,samen!$E$12+samen!$E$31*samen!$A$5/samen!$A$25,0)),IF(F1=Bron!$B$10,'NB 6-12-21%'!$E$18,IF(F1=Bron!#REF!,UITB!$E$21,IF(F1=Bron!$B$11,VERB!$E$24,IF(F1=Bron!$B$9,'NB 21%'!$D$8,IF(F1=Bron!$B$15,'NB 21% light'!$D$8,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$E$18,IF(F1=Bron!$B$14,'AK+VERB'!$E$19,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 1'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 1'!$B$1:$H$1,0))),IF(H1=Bron!#REF!,samen!$E$21+samen!$E$31*samen!$A$17/samen!$A$25,IF(H1=Bron!$B$11,samen!$E$12+samen!$E$31*samen!$A$5/samen!$A$25,0)),IF(H1=Bron!$B$10,'NB 6-12-21%'!$E$18,IF(H1=Bron!#REF!,UITB!$E$21,IF(H1=Bron!$B$11,VERB!$E$24,IF(H1=Bron!$B$9,'NB 21%'!$D$8,IF(H1=Bron!$B$15,'NB 21% light'!$D$8,IF(H1=Bron!$B$16,'NB 6-12-21% light'!$E$18,IF(H1=Bron!$B$14,'AK+VERB'!$E$19,0)))))))),0)","v":0},null,{"$f":"H42+F42+D42+B42","v":0}]
["Bouwplafond",{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),IF(B1=Bron!#REF!,samen!$E$35*samen!$A$17/samen!$A$25,IF(B1=Bron!$B$11,samen!$E$35*samen!$A$5/samen!$A$25,0)),IF(B1=Bron!$B$10,'NB 6-12-21%'!$E$20,IF(B1=Bron!#REF!,UITB!$E$23,IF(B1=Bron!$B$11,VERB!$E$26,IF(B1=Bron!$B$9,'NB 21%'!$D$10,IF(B1=Bron!$B$15,'NB 21% light'!$D$10,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$E$20,IF(B1=Bron!$B$14,'AK+VERB'!$E$26,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),IF(D1=Bron!#REF!,samen!$E$35*samen!$A$17/samen!$A$25,IF(D1=Bron!$B$11,samen!$E$35*samen!$A$5/samen!$A$25,0)),IF(D1=Bron!$B$10,'NB 6-12-21%'!$E$20,IF(D1=Bron!#REF!,UITB!$E$23,IF(D1=Bron!$B$11,VERB!$E$26,IF(D1=Bron!$B$9,'NB 21%'!$D$10,IF(D1=Bron!$B$15,'NB 21% light'!$D$10,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$E$20,IF(D1=Bron!$B$14,'AK+VERB'!$E$26,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),IF(F1=Bron!#REF!,samen!$E$35*samen!$A$17/samen!$A$25,IF(F1=Bron!$B$11,samen!$E$35*samen!$A$5/samen!$A$25,0)),IF(F1=Bron!$B$10,'NB 6-12-21%'!$E$20,IF(F1=Bron!#REF!,UITB!$E$23,IF(F1=Bron!$B$11,VERB!$E$26,IF(F1=Bron!$B$9,'NB 21%'!$D$10,IF(F1=Bron!$B$15,'NB 21% light'!$D$10,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$E$20,IF(F1=Bron!$B$14,'AK+VERB'!$E$26,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),IF(H1=Bron!#REF!,samen!$E$35*samen!$A$17/samen!$A$25,IF(H1=Bron!$B$11,samen!$E$35*samen!$A$5/samen!$A$25,0)),IF(H1=Bron!$B$10,'NB 6-12-21%'!$E$20,IF(H1=Bron!#REF!,UITB!$E$23,IF(H1=Bron!$B$11,VERB!$E$26,IF(H1=Bron!$B$9,'NB 21%'!$D$10,IF(H1=Bron!$B$15,'NB 21% light'!$D$10,IF(H1=Bron!$B$16,'NB 6-12-21% light'!$E$20,IF(H1=Bron!$B$14,'AK+VERB'!$E$26,0)))))))),0)","v":0},null,0]
["Subsidie aankoop (excl. Registratie en BTW)",{"$f":"IF(B1=Bron!$B$13,AKzondVERB!$E$7,IF(B1=Bron!$B$14,'AK+VERB'!$E$49,\"\"))","v":""},null,{"$f":"IF(D1=Bron!$B$13,AKzondVERB!$E$7,IF(D1=Bron!$B$14,'AK+VERB'!$E$49,\"\"))","v":""},null,{"$f":"IF(F1=Bron!$B$13,AKzondVERB!$E$7,IF(F1=Bron!$B$14,'AK+VERB'!$E$49,\"\"))","v":""},null,{"$f":"IF(H1=Bron!$B$13,AKzondVERB!$E$7,IF(H1=Bron!$B$14,'AK+VERB'!$E$49,\"\"))","v":""},null,{"$f":"IF(ISNUMBER(H44),H44,0)+IF(ISNUMBER(F44),F44,0)+IF(ISNUMBER(D44),D44,0)+IF(ISNUMBER(B44),B44,0)","v":0}]
["Subsidie aankoop all-in",{"$f":"IF(B1=Bron!$B$13,AKzondVERB!$E$9,IF(B1=Bron!$B$14,'AK+VERB'!$E$56+'AK+VERB'!$E$57,\"\"))","v":""},null,{"$f":"IF(D1=Bron!$B$13,AKzondVERB!$E$9,IF(D1=Bron!$B$14,'AK+VERB'!$E$56+'AK+VERB'!$E$57,\"\"))","v":""},null,{"$f":"IF(F1=Bron!$B$13,AKzondVERB!$E$9,IF(F1=Bron!$B$14,'AK+VERB'!$E$56+'AK+VERB'!$E$57,\"\"))","v":""},null,{"$f":"IF(H1=Bron!$B$13,AKzondVERB!$E$9,IF(H1=Bron!$B$14,'AK+VERB'!$E$56+'AK+VERB'!$E$57,\"\"))","v":""},null,{"$f":"IF(ISNUMBER(H45),H45,0)+IF(ISNUMBER(F45),F45,0)+IF(ISNUMBER(D45),D45,0)+IF(ISNUMBER(B45),B45,0)","v":0}]
[]
["AANDEEL SUBSIDIE tov BOUWKOST","Initiële belofte",null,"Gewijzigde belofte",null,"Geïndexeerde belofte"]
["Subsidie PF 1-3 (zonder AO en BTW)",{"$f":"J41","v":0},null,{"$f":"J32","v":{"$error":"#REF!"}},null,{"$f":"J38","v":0}]
["Bouwkost PF 1-3 (zonder AO en BTW)",{"$f":"'uitgebreide raming'!J9","v":0},null,{"$f":"'uitgebreide raming_gewijzigd'!J9","v":{"$error":"#REF!"}},null,{"$f":"D49","v":{"$error":"#REF!"}}]
[null,{"$f":"B48/B49","v":{"$error":"#DIV/0!"}},null,{"$f":"D48/D49","v":{"$error":"#REF!"}},null,{"$f":"F48/F49","v":{"$error":"#REF!"}}]
["Subsidie all-in",{"$f":"J42+J45","v":0},null,{"$f":"J33+J35","v":0},null,{"$f":"J39+J36","v":0}]
["Bouwkost all-in",{"$f":"'uitgebreide raming'!J25","v":0},null,{"$f":"'uitgebreide raming_gewijzigd'!J25","v":{"$error":"#REF!"}},null,{"$f":"D52","v":{"$error":"#REF!"}}]
[null,{"$f":"B51/B52","v":{"$error":"#DIV/0!"}},null,{"$f":"D51/D52","v":{"$error":"#REF!"}},null,{"$f":"F51/F52","v":{"$error":"#REF!"}}]
[]
["Kost per capaciteitseenheid incl. meubilair",{"$f":"B18/B6","v":{"$error":"#REF!"}},null,{"$f":"D18/D6","v":{"$error":"#REF!"}},null,{"$f":"F18/F6","v":{"$error":"#REF!"}},null,{"$f":"H18/H6","v":{"$error":"#REF!"}},null,{"$f":"J18/J6","v":{"$error":"#REF!"}}]
["VIPA bouwplafond per wgl (20m²)",0,null,0,null,0,null,0,null,0]
["Verhouding tot VIPA bouwplafond per wgl",{"$f":"B55/B56","v":{"$error":"#REF!"}},null,{"$f":"D55/D56","v":{"$error":"#REF!"}},null,{"$f":"F55/F56","v":{"$error":"#REF!"}},null,{"$f":"H55/H56","v":{"$error":"#REF!"}},null,{"$f":"J55/J56","v":{"$error":"#REF!"}}]
[]
[]
[]
["OPPERVLAKTEN"]
["kamergrootte (VIPA meting)"]
["leefgroepgrootte",null,"bewoners"]
["leefgroepgrootte",null,"m²/bewoner"]
["verhouding netto - bruto"]

{"sheet":"analyse bij belofte 2","index":26,"n_rows":65,"n_cols":12,"rows_kept":65,"cut":false,"hidden":true,"merged":[]}
["OPPERVLAKTEGEGEVENS",{"$f":"'Overzicht BTA'!H7","v":"Kies kostensoort"},null,{"$f":"'Overzicht BTA'!H8","v":"Kies kostensoort"},null,{"$f":"'Overzicht BTA'!H9","v":"Kies kostensoort"},null,{"$f":"'Overzicht BTA'!H10","v":"Kies kostensoort"},null,"Totaal"]
["bruto-oppervlakte totaal (VIPA zorgvorm)",{"$f":"'Overzicht BTA'!I7","v":0},null,{"$f":"'Overzicht BTA'!I8","v":0},null,{"$f":"'Overzicht BTA'!I9","v":0},null,{"$f":"'Overzicht BTA'!I10","v":0},null,{"$f":"B2+D2","v":0}]
["VIPA gesubsidieerde oppervlakte",{"$f":"'Overzicht BTA'!J7","v":0},null,{"$f":"'Overzicht BTA'!J8","v":0},null,{"$f":"'Overzicht BTA'!J9","v":0},null,{"$f":"'Overzicht BTA'!J9","v":0},null,{"$f":"'Overzicht BTA'!J33","v":0}]
[]
["CAPACITEITSGEGEVENS"]
["capaciteit",{"$f":"SUM(B7:B8)","v":0},{"$f":"'Overzicht BTA'!D25","v":"m²"},{"$f":"SUM(D7:D8)","v":0},{"$f":"'Overzicht BTA'!$D$25","v":"m²"},{"$f":"SUM(F7:F8)","v":0},{"$f":"'Overzicht BTA'!$D$25","v":"m²"},{"$f":"SUM(H7:H8)","v":0},{"$f":"'Overzicht BTA'!$D$25","v":"m²"},{"$f":"B6+D6+F6+H6","v":0},{"$f":"'Overzicht BTA'!$D$25","v":"m²"}]
["capaciteitsuitbreiding",{"$f":"'Overzicht BTA'!K7","v":0},{"$f":"'Overzicht BTA'!D26","v":"m²"},{"$f":"'Overzicht BTA'!K8","v":0},{"$f":"'Overzicht BTA'!$D$26","v":"m²"},{"$f":"'Overzicht BTA'!K9","v":0},{"$f":"'Overzicht BTA'!$D$26","v":"m²"},{"$f":"'Overzicht BTA'!K10","v":0},{"$f":"'Overzicht BTA'!$D$26","v":"m²"},{"$f":"IF(AND(B7=\"\",D7=\"\",F7=\"\",H7=\"\"),\"\",B7+D7+F7+H7)","v":0},{"$f":"'Overzicht BTA'!$D$26","v":"m²"}]
["capaciteitsvervanging",{"$f":"'Overzicht BTA'!L7","v":0},{"$f":"'Overzicht BTA'!D27","v":"m²"},{"$f":"'Overzicht BTA'!L8","v":0},{"$f":"'Overzicht BTA'!$D$27","v":"m²"},{"$f":"'Overzicht BTA'!L9","v":0},{"$f":"'Overzicht BTA'!$D$27","v":"m²"},{"$f":"'Overzicht BTA'!L10","v":0},{"$f":"'Overzicht BTA'!$D$27","v":"m²"},{"$f":"B8+D8","v":0},{"$f":"'Overzicht BTA'!$D$27","v":"m²"}]
["oppervlakte per capaciteitseenheid ",{"$f":"IF(D6>0,D2/D6,\"\")","v":""},null,{"$f":"IF(D6>0,D2/D6,\"\")","v":""},null,{"$f":"IF(F6>0,F2/F6,\"\")","v":""},null,{"$f":"IF(H6>0,H2/H6,\"\")","v":""},null,{"$f":"J2/J6","v":{"$error":"#DIV/0!"}}]
[]
[]
["KOSTENANALYSE _ RAMING subsidiebelofte"]
["PF1 (excl. BTW)",{"$f":"'uitgebreide raming'!B32","v":0},{"$f":"B13/B18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!D32","v":0},{"$f":"D13/D18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!F32","v":0},{"$f":"F13/F18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!H32","v":0},{"$f":"H13/H18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!J32","v":0},{"$f":"J13/J18","v":{"$error":"#DIV/0!"}}]
["PF2 (excl. BTW)",{"$f":"'uitgebreide raming'!B33","v":0},{"$f":"B14/B18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!D33","v":0},{"$f":"D14/D18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!F33","v":0},{"$f":"F14/F18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!H33","v":0},{"$f":"H14/H18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!J33","v":0},{"$f":"J14/J18","v":{"$error":"#DIV/0!"}}]
["PF3 (excl. BTW)",{"$f":"'uitgebreide raming'!B34","v":0},{"$f":"B15/B18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!D34","v":0},{"$f":"D15/D18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!F34","v":0},{"$f":"F15/F18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!H34","v":0},{"$f":"H15/H18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!J34","v":0},{"$f":"J15/J18","v":{"$error":"#DIV/0!"}}]
["Totaal PF1-3 (excl. BTW)",{"$f":"'uitgebreide raming'!B35","v":0},{"$f":"B16/B18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!D35","v":0},{"$f":"D16/D18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!F35","v":0},{"$f":"F16/F18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!H35","v":0},{"$f":"H16/H18","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J13+J14+J15)","v":0},{"$f":"J16/J18","v":{"$error":"#DIV/0!"}}]
["PF4 (excl. BTW)",{"$f":"'uitgebreide raming'!B36","v":0},{"$f":"B17/B18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!D36","v":0},{"$f":"D17/D18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!F36","v":0},{"$f":"F17/F18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!H36","v":0},{"$f":"H17/H18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!J36","v":0},{"$f":"J17/J18","v":{"$error":"#DIV/0!"}}]
["Totaal PF1-4 (excl. BTW)",{"$f":"'uitgebreide raming'!B37","v":0},{"$f":"B18/B18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!D37","v":0},{"$f":"D18/D18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!F37","v":0},{"$f":"F18/F18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!H37","v":0},{"$f":"H18/H18","v":{"$error":"#DIV/0!"}},{"$f":"J16+J17","v":0},{"$f":"J18/J18","v":{"$error":"#DIV/0!"}}]
[]
["BOUWKOST / m²"]
["Bouwkost excl. meubilair / m²",{"$f":"B16/B2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"D16/D2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"F16/F2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"H16/H2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"J16/J2","v":{"$error":"#DIV/0!"}},"/m²"]
["Bouwkost incl. meubilair/m²",{"$f":"B18/B2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"D18/D2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"F18/F2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"H18/H2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"J18/J2","v":{"$error":"#DIV/0!"}},"/m²"]
["Bouwkost meubilair/m²",{"$f":"B17/B2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"D17/D2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"F17/F2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"H17/H2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"J17/J2","v":{"$error":"#DIV/0!"}},"/m²"]
["VIPA bouwplafond excl. meubilair /m²",{"$f":"IF(B1=Bron!$B$7,0,(IF(B1=Bron!$B$11,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,6,FALSE)*0.75,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,5,FALSE))-50)*'Overzicht BTA'!$D$36*10/6)","v":0},"/m²",{"$f":"IF(D1=Bron!$B$7,0,(IF(D1=Bron!$B$11,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,6,FALSE)*0.75,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,5,FALSE))-50)*'Overzicht BTA'!$D$36*10/6)","v":0},"/m²",{"$f":"IF(F1=Bron!$B$7,0,(IF(F1=Bron!$B$11,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,6,FALSE)*0.75,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,5,FALSE))-50)*'Overzicht BTA'!$D$36*10/6)","v":0},"/m²",{"$f":"IF(H1=Bron!$B$7,0,(IF(H1=Bron!$B$11,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,6,FALSE)*0.75,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,5,FALSE))-50)*'Overzicht BTA'!$D$36*10/6)","v":0},"/m²",{"$f":"MAX(H24,F24,D24,B24)","v":0},"/m²"]
["Verhouding tot VIPA bouwplafond ",{"$f":"B21/B24","v":{"$error":"#DIV/0!"}},null,{"$f":"D21/D24","v":{"$error":"#DIV/0!"}},null,{"$f":"F21/F24","v":{"$error":"#DIV/0!"}},null,{"$f":"H21/H24","v":{"$error":"#DIV/0!"}},null,{"$f":"J21/J24","v":{"$error":"#DIV/0!"}}]
["VIPA bouwplafond incl. meubilair /m²",{"$f":"B24+'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"D24+'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"F24+'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"H24+'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"J24+'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²"]
["Verhouding tot VIPA bouwplafond ",{"$f":"B22/B26","v":{"$error":"#DIV/0!"}},null,{"$f":"D22/D26","v":{"$error":"#DIV/0!"}},null,{"$f":"F22/F26","v":{"$error":"#DIV/0!"}},null,{"$f":"H22/H26","v":{"$error":"#DIV/0!"}},null,{"$f":"J22/J26","v":{"$error":"#DIV/0!"}}]
["VIPA bouwplafond meubilair/m²",{"$f":"'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²"]
["Verhouding tot VIPA bouwplafond ",{"$f":"B23/B28","v":{"$error":"#DIV/0!"}},null,{"$f":"D23/D28","v":{"$error":"#DIV/0!"}},null,{"$f":"F23/F28","v":{"$error":"#DIV/0!"}},null,{"$f":"H23/H28","v":{"$error":"#DIV/0!"}},null,{"$f":"J23/J28","v":{"$error":"#DIV/0!"}}]
[]
["Gewijzigde belofte"]
["Subsidie PF1-3(zonder AO en BTW)",{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),IF(B1=Bron!#REF!,samen!$G$55*(samen!$H$55-50)*samen!$I$55,samen!$K$46),IF(B1=Bron!$B$9,'NB 21%'!$G$24*('NB 21%'!$H$24-50)*'NB 21%'!$I$24,IF(B1=Bron!$B$10,'NB 6-12-21%'!$G$34*('NB 6-12-21%'!$H$34-50)*'NB 6-12-21%'!$I$34+'NB 6-12-21%'!$G$42*('NB 6-12-21%'!$H$42-50)*'NB 6-12-21%'!$I$42,IF(B1=Bron!#REF!,UITB!$G$38*(UITB!$H$38-50)*UITB!$I$38,IF(B1=Bron!$B$11,VERB!$K$45,IF(B1=Bron!$B$12,VERB!$K$45,IF(B1=Bron!$B$15,'NB 21% light'!$G$24*('NB 21% light'!$H$24-50)*'NB 21% light'!$I$24,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$G$34*('NB 6-12-21% light'!$H$34-50)*'NB 6-12-21% light'!$I$34+'NB 6-12-21% light'!$G$42*('NB 6-12-21% light'!$H$42-50)*'NB 6-12-21% light'!$I$42,IF(B1=Bron!$B$14,'AK+VERB'!$K$59,0))))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),IF(D1=Bron!#REF!,samen!$G$55*(samen!$H$55-50)*samen!$I$55,samen!$K$46),IF(D1=Bron!$B$9,'NB 21%'!$G$24*('NB 21%'!$H$24-50)*'NB 21%'!$I$24,IF(D1=Bron!$B$10,'NB 6-12-21%'!$G$34*('NB 6-12-21%'!$H$34-50)*'NB 6-12-21%'!$I$34+'NB 6-12-21%'!$G$42*('NB 6-12-21%'!$H$42-50)*'NB 6-12-21%'!$I$42,IF(D1=Bron!#REF!,UITB!$G$38*(UITB!$H$38-50)*UITB!$I$38,IF(D1=Bron!$B$11,VERB!$K$45,IF(D1=Bron!$B$12,VERB!$K$45,IF(D1=Bron!$B$15,'NB 21% light'!$G$24*('NB 21% light'!$H$24-50)*'NB 21% light'!$I$24,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$G$34*('NB 6-12-21% light'!$H$34-50)*'NB 6-12-21% light'!$I$34+'NB 6-12-21% light'!$G$42*('NB 6-12-21% light'!$H$42-50)*'NB 6-12-21% light'!$I$42,IF(D1=Bron!$B$14,'AK+VERB'!$K$59,0))))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),IF(F1=Bron!#REF!,samen!$G$55*(samen!$H$55-50)*samen!$I$55,samen!$K$46),IF(F1=Bron!$B$9,'NB 21%'!$G$24*('NB 21%'!$H$24-50)*'NB 21%'!$I$24,IF(F1=Bron!$B$10,'NB 6-12-21%'!$G$34*('NB 6-12-21%'!$H$34-50)*'NB 6-12-21%'!$I$34+'NB 6-12-21%'!$G$42*('NB 6-12-21%'!$H$42-50)*'NB 6-12-21%'!$I$42,IF(F1=Bron!#REF!,UITB!$G$38*(UITB!$H$38-50)*UITB!$I$38,IF(F1=Bron!$B$11,VERB!$K$45,IF(F1=Bron!$B$12,VERB!$K$45,IF(F1=Bron!$B$15,'NB 21% light'!$G$24*('NB 21% light'!$H$24-50)*'NB 21% light'!$I$24,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$G$34*('NB 6-12-21% light'!$H$34-50)*'NB 6-12-21% light'!$I$34+'NB 6-12-21% light'!$G$42*('NB 6-12-21% light'!$H$42-50)*'NB 6-12-21% light'!$I$42,IF(F1=Bron!$B$14,'AK+VERB'!$K$59,0))))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),IF(H1=Bron!#REF!,samen!$G$55*(samen!$H$55-50)*samen!$I$55,samen!$K$46),IF(H1=Bron!$B$9,'NB 21%'!$G$24*('NB 21%'!$H$24-50)*'NB 21%'!$I$24,IF(H1=Bron!$B$10,'NB 6-12-21%'!$G$34*('NB 6-12-21%'!$H$34-50)*'NB 6-12-21%'!$I$34+'NB 6-12-21%'!$G$42*('NB 6-12-21%'!$H$42-50)*'NB 6-12-21%'!$I$42,IF(H1=Bron!#REF!,UITB!$G$38*(UITB!$H$38-50)*UITB!$I$38,IF(H1=Bron!$B$11,VERB!$K$45,IF(H1=Bron!$B$12,VERB!$K$45,IF(H1=Bron!$B$15,'NB 21% light'!$G$24*('NB 21% light'!$H$24-50)*'NB 21% light'!$I$24,IF(H1=Bron!$B$16,'NB 6-12-21% light'!$G$34*('NB 6-12-21% light'!$H$34-50)*'NB 6-12-21% light'!$I$34+'NB 6-12-21% light'!$G$42*('NB 6-12-21% light'!$H$42-50)*'NB 6-12-21% light'!$I$42,IF(H1=Bron!$B$14,'AK+VERB'!$K$59,0))))))))),0)","v":0},null,{"$f":"H32+F32+D32+B32","v":0}]
["subsidie all-in",{"$f":"IFERROR(IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,'analyse bij belofte 2'!$B$1:$H$1,0)))),IF(B1=Bron!#REF!,samen!$K$96+samen!$K$108*samen!$G$92/samen!$K$100,samen!$K$87+samen!$K$106*samen!$G$80/samen!$G$100),IF(B1=Bron!$B$10,'NB 6-12-21%'!$K$48,IF(B1=Bron!#REF!,UITB!$K$54,IF(OR(B1=Bron!$B$11,B1=Bron!$B$12),VERB!$K$61,IF(B1=Bron!$B$9,'NB 21%'!$J$28,IF(B1=Bron!$B$15,'NB 21% light'!$J$28,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$K$48,IF(B1=Bron!$B$14,'AK+VERB'!K62,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,'analyse bij belofte 2'!$B$1:$H$1,0)))),IF(D1=Bron!#REF!,samen!$K$96+samen!$K$108*samen!$G$92/samen!$K$100,samen!$K$87+samen!$K$106*samen!$G$80/samen!$G$100),IF(D1=Bron!$B$10,'NB 6-12-21%'!$K$48,IF(D1=Bron!#REF!,UITB!$K$54,IF(OR(D1=Bron!$B$11,D1=Bron!$B$12),VERB!$K$61,IF(D1=Bron!$B$9,'NB 21%'!$J$28,IF(D1=Bron!$B$15,'NB 21% light'!$J$28,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$K$48,IF(D1=Bron!$B$14,'AK+VERB'!M62,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,'analyse bij belofte 2'!$B$1:$H$1,0)))),IF(F1=Bron!#REF!,samen!$K$96+samen!$K$108*samen!$G$92/samen!$K$100,samen!$K$87+samen!$K$106*samen!$G$80/samen!$G$100),IF(F1=Bron!$B$10,'NB 6-12-21%'!$K$48,IF(F1=Bron!#REF!,UITB!$K$54,IF(OR(F1=Bron!$B$11,F1=Bron!$B$12),VERB!$K$61,IF(F1=Bron!$B$9,'NB 21%'!$J$28,IF(F1=Bron!$B$15,'NB 21% light'!$J$28,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$K$48,IF(F1=Bron!$B$14,'AK+VERB'!O62,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,'analyse bij belofte 2'!$B$1:$H$1,0)))),IF(H1=Bron!#REF!,samen!$K$96+samen!$K$108*samen!$G$92/samen!$K$100,samen!$K$87+samen!$K$106*samen!$G$80/samen!$G$100),IF(H1=Bron!$B$10,'NB 6-12-21%'!$K$48,IF(H1=Bron!#REF!,UITB!$K$54,IF(OR(H1=Bron!$B$11,H1=Bron!$B$12),VERB!$K$61,IF(H1=Bron!$B$9,'NB 21%'!$J$28,IF(H1=Bron!$B$15,'NB 21% light'!$J$28,IF(H1=Bron!$B$16,'NB 6-12-21% light'!$K$48,IF(H1=Bron!$B$14,'AK+VERB'!Q62,0)))))))),0)","v":0},null,{"$f":"H33+F33+D33+B33","v":0}]
["Bouwplafond",{"$f":"IFERROR(IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,$B$1:$H$1,0)))),IF(B1=Bron!#REF!,samen!$K$73*samen!$A$92/samen!$A$10,samen!$K$73*samen!$A$80/samen!$A$100),IF(B1=Bron!$B$10,'NB 6-12-21%'!$K$50,IF(B1=Bron!#REF!,UITB!$K$56,IF(OR(B1=Bron!$B$11,B1=Bron!$B$12),VERB!$K$63,IF(B1=Bron!$B$9,'NB 21%'!$J$30,IF(B1=Bron!$B$15,'NB 21% light'!$J$30,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$K$50,IF(B1=Bron!$B$14,'AK+VERB'!$K$69,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,$B$1:$H$1,0)))),IF(D1=Bron!#REF!,samen!$K$73*samen!$A$92/samen!$A$10,samen!$K$73*samen!$A$80/samen!$A$100),IF(D1=Bron!$B$10,'NB 6-12-21%'!$K$50,IF(D1=Bron!#REF!,UITB!$K$56,IF(OR(D1=Bron!$B$11,D1=Bron!$B$12),VERB!$K$63,IF(D1=Bron!$B$9,'NB 21%'!$J$30,IF(D1=Bron!$B$15,'NB 21% light'!$J$30,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$K$50,IF(D1=Bron!$B$14,'AK+VERB'!$K$69,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,$B$1:$H$1,0)))),IF(F1=Bron!#REF!,samen!$K$73*samen!$A$92/samen!$A$10,samen!$K$73*samen!$A$80/samen!$A$100),IF(F1=Bron!$B$10,'NB 6-12-21%'!$K$50,IF(F1=Bron!#REF!,UITB!$K$56,IF(OR(F1=Bron!$B$11,F1=Bron!$B$12),VERB!$K$63,IF(F1=Bron!$B$9,'NB 21%'!$J$30,IF(F1=Bron!$B$15,'NB 21% light'!$J$30,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$K$50,IF(F1=Bron!$B$14,'AK+VERB'!$K$69,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,$B$1:$H$1,0)))),IF(H1=Bron!#REF!,samen!$K$73*samen!$A$92/samen!$A$10,samen!$K$73*samen!$A$80/samen!$A$100),IF(H1=Bron!$B$10,'NB 6-12-21%'!$K$50,IF(H1=Bron!#REF!,UITB!$K$56,IF(OR(H1=Bron!$B$11,H1=Bron!$B$12),VERB!$K$63,IF(H1=Bron!$B$9,'NB 21%'!$J$30,IF(H1=Bron!$B$15,'NB 21% light'!$J$30,IF(H1=Bron!$B$16,'NB 6-12-21% light'!$K$50,IF(H1=Bron!$B$14,'AK+VERB'!$K$69,0)))))))),0)","v":0},null,null,null,{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),IF(D1=Bron!#REF!,samen!$G$55*(samen!$H$55-50)*samen!$I$55,samen!$K$46),0)","v":0}]
["Subsidie aankoop (excl. Registratie en BTW)",{"$f":"IF(B1=Bron!$B$13,AKzondVERB!$K$7,IF(B1=Bron!$B$14,'AK+VERB'!$K$49,\"\"))","v":""},null,{"$f":"IF(D1=Bron!$B$13,AKzondVERB!$K$7,IF(D1=Bron!$B$14,'AK+VERB'!$K$49,\"\"))","v":""},null,{"$f":"IF(F1=Bron!$B$13,AKzondVERB!$K$7,IF(F1=Bron!$B$14,'AK+VERB'!$K$49,\"\"))","v":""},null,{"$f":"IF(H1=Bron!$B$13,AKzondVERB!$K$7,IF(H1=Bron!$B$14,'AK+VERB'!$K$49,\"\"))","v":""},null,{"$f":"IF(ISNUMBER(H35),H35,0)+IF(ISNUMBER(F35),F35,0)+IF(ISNUMBER(D35),D35,0)+IF(ISNUMBER(B35),B35,0)","v":0}]
["Subsidie aankoop all-in",{"$f":"IF(B1=Bron!$B$13,AKzondVERB!$K$9,IF(B1=Bron!$B$14,'AK+VERB'!$K$56+'AK+VERB'!$K$57,\"\"))","v":""},null,{"$f":"IF(D1=Bron!$B$13,AKzondVERB!$K$9,IF(D1=Bron!$B$14,'AK+VERB'!$K$56+'AK+VERB'!$K$57,\"\"))","v":""},null,{"$f":"IF(F1=Bron!$B$13,AKzondVERB!$K$9,IF(F1=Bron!$B$14,'AK+VERB'!$K$56+'AK+VERB'!$K$57,\"\"))","v":""},null,{"$f":"IF(H1=Bron!$B$13,AKzondVERB!$K$9,IF(H1=Bron!$B$14,'AK+VERB'!$K$56+'AK+VERB'!$K$57,\"\"))","v":""},null,{"$f":"IF(ISNUMBER(H36),H36,0)+IF(ISNUMBER(F36),F36,0)+IF(ISNUMBER(D36),D36,0)+IF(ISNUMBER(B36),B36,0)","v":0}]
["Geïndexeerde belofte"]
["Subsidie PF1-3 (zonder AO en BTW, na bevel van aanvang)",{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),IF(B1=Bron!#REF!,samen!K80*(samen!$H$80-50)*samen!$I$80,IF(B1=Bron!$B$11,samen!$K$83,0)),IF(B1=Bron!$B$9,'NB 21%'!$G$44*('NB 21%'!$H$44-50)*'NB 21%'!$I$44,IF(B1=Bron!$B$10,'NB 6-12-21%'!$G$64*('NB 6-12-21%'!$H$64-50)*'NB 6-12-21%'!$I$64+'NB 6-12-21%'!$G$72*('NB 6-12-21%'!$H$72-50)*'NB 6-12-21%'!$I$72,IF(B1=Bron!#REF!,UITB!$G$71*(UITB!$H$71-50)*UITB!$I$71,IF(B1=Bron!$B$11,VERB!$K$82,IF(B1=Bron!$B$12,VERB!$K$82,IF(B1=Bron!$B$15,'NB 21% light'!$G$44*('NB 21% light'!$H$44-50)*'NB 21% light'!$I$44,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$G$64*('NB 6-12-21% light'!$H$64-50)*'NB 6-12-21% light'!$I$64+'NB 6-12-21% light'!$G$72*('NB 6-12-21% light'!$H$72-50)*'NB 6-12-21% light'!$I$72,IF(B1=Bron!$B$14,'AK+VERB'!$K$102,0))))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),IF(D1=Bron!#REF!,samen!M80*(samen!$H$80-50)*samen!$I$80,IF(D1=Bron!$B$11,samen!$K$83,0)),IF(D1=Bron!$B$9,'NB 21%'!$G$44*('NB 21%'!$H$44-50)*'NB 21%'!$I$44,IF(D1=Bron!$B$10,'NB 6-12-21%'!$G$64*('NB 6-12-21%'!$H$64-50)*'NB 6-12-21%'!$I$64+'NB 6-12-21%'!$G$72*('NB 6-12-21%'!$H$72-50)*'NB 6-12-21%'!$I$72,IF(D1=Bron!#REF!,UITB!$G$71*(UITB!$H$71-50)*UITB!$I$71,IF(D1=Bron!$B$11,VERB!$K$82,IF(D1=Bron!$B$12,VERB!$K$82,IF(D1=Bron!$B$15,'NB 21% light'!$G$44*('NB 21% light'!$H$44-50)*'NB 21% light'!$I$44,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$G$64*('NB 6-12-21% light'!$H$64-50)*'NB 6-12-21% light'!$I$64+'NB 6-12-21% light'!$G$72*('NB 6-12-21% light'!$H$72-50)*'NB 6-12-21% light'!$I$72,IF(D1=Bron!$B$14,'AK+VERB'!$K$102,0))))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),IF(F1=Bron!#REF!,samen!O80*(samen!$H$80-50)*samen!$I$80,IF(F1=Bron!$B$11,samen!$K$83,0)),IF(F1=Bron!$B$9,'NB 21%'!$G$44*('NB 21%'!$H$44-50)*'NB 21%'!$I$44,IF(F1=Bron!$B$10,'NB 6-12-21%'!$G$64*('NB 6-12-21%'!$H$64-50)*'NB 6-12-21%'!$I$64+'NB 6-12-21%'!$G$72*('NB 6-12-21%'!$H$72-50)*'NB 6-12-21%'!$I$72,IF(F1=Bron!#REF!,UITB!$G$71*(UITB!$H$71-50)*UITB!$I$71,IF(F1=Bron!$B$11,VERB!$K$82,IF(F1=Bron!$B$12,VERB!$K$82,IF(F1=Bron!$B$15,'NB 21% light'!$G$44*('NB 21% light'!$H$44-50)*'NB 21% light'!$I$44,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$G$64*('NB 6-12-21% light'!$H$64-50)*'NB 6-12-21% light'!$I$64+'NB 6-12-21% light'!$G$72*('NB 6-12-21% light'!$H$72-50)*'NB 6-12-21% light'!$I$72,IF(F1=Bron!$B$14,'AK+VERB'!$K$102,0))))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),IF(H1=Bron!#REF!,samen!Q80*(samen!$H$80-50)*samen!$I$80,IF(H1=Bron!$B$11,samen!$K$83,0)),IF(H1=Bron!$B$9,'NB 21%'!$G$44*('NB 21%'!$H$44-50)*'NB 21%'!$I$44,IF(H1=Bron!$B$10,'NB 6-12-21%'!$G$64*('NB 6-12-21%'!$H$64-50)*'NB 6-12-21%'!$I$64+'NB 6-12-21%'!$G$72*('NB 6-12-21%'!$H$72-50)*'NB 6-12-21%'!$I$72,IF(H1=Bron!#REF!,UITB!$G$71*(UITB!$H$71-50)*UITB!$I$71,IF(H1=Bron!$B$11,VERB!$K$82,IF(H1=Bron!$B$12,VERB!$K$82,IF(H1=Bron!$B$15,'NB 21% light'!$G$44*('NB 21% light'!$H$44-50)*'NB 21% light'!$I$44,IF(H1=Bron!$B$16,'NB 6-12-21% light'!$G$64*('NB 6-12-21% light'!$H$64-50)*'NB 6-12-21% light'!$I$64+'NB 6-12-21% light'!$G$72*('NB 6-12-21% light'!$H$72-50)*'NB 6-12-21% light'!$I$72,IF(H1=Bron!$B$14,'AK+VERB'!$K$102,0))))))))),0)","v":0},null,{"$f":"H38+F38+D38+B38","v":0}]
["subsidie all-in (na bevel van aanvang)",{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),IF(B1=Bron!#REF!,samen!$K$96+samen!$K$108*samen!$G$92/samen!$G$100,IF(B1=Bron!$B$11,samen!$K$87+samen!$K$106*samen!$G$80/samen!$G$100,0)),IF(B1=Bron!$B$10,'NB 6-12-21%'!$K$48,IF(B1=Bron!#REF!,UITB!$K$54,IF(B1=Bron!$B$11,VERB!$K$61,IF(B1=Bron!$B$9,'NB 21%'!$J$28,IF(B1=Bron!$B$15,'NB 21% light'!$J$28,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$K$48,IF(B1=Bron!$B$14,'AK+VERB'!$K$66,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),IF(D1=Bron!#REF!,samen!$K$96+samen!$K$108*samen!$G$92/samen!$G$100,IF(D1=Bron!$B$11,samen!$K$87+samen!$K$106*samen!$G$80/samen!$G$100,0)),IF(D1=Bron!$B$10,'NB 6-12-21%'!$K$48,IF(D1=Bron!#REF!,UITB!$K$54,IF(D1=Bron!$B$11,VERB!$K$61,IF(D1=Bron!$B$9,'NB 21%'!$J$28,IF(D1=Bron!$B$15,'NB 21% light'!$J$28,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$K$48,IF(D1=Bron!$B$14,'AK+VERB'!$K$66,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),IF(F1=Bron!#REF!,samen!$K$96+samen!$K$108*samen!$G$92/samen!$G$100,IF(F1=Bron!$B$11,samen!$K$87+samen!$K$106*samen!$G$80/samen!$G$100,0)),IF(F1=Bron!$B$10,'NB 6-12-21%'!$K$48,IF(F1=Bron!#REF!,UITB!$K$54,IF(F1=Bron!$B$11,VERB!$K$61,IF(F1=Bron!$B$9,'NB 21%'!$J$28,IF(F1=Bron!$B$15,'NB 21% light'!$J$28,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$K$48,IF(F1=Bron!$B$14,'AK+VERB'!$K$66,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),IF(H1=Bron!#REF!,samen!$K$96+samen!$K$108*samen!$G$92/samen!$G$100,IF(H1=Bron!$B$11,samen!$K$87+samen!$K$106*samen!$G$80/samen!$G$100,0)),IF(H1=Bron!$B$10,'NB 6-12-21%'!$K$48,IF(H1=Bron!#REF!,UITB!$K$54,IF(H1=Bron!$B$11,VERB!$K$61,IF(H1=Bron!$B$9,'NB 21%'!$J$28,IF(H1=Bron!$B$15,'NB 21% light'!$J$28,IF(H1=Bron!$B$16,'NB 6-12-21% light'!$K$48,IF(H1=Bron!$B$14,'AK+VERB'!$K$66,0)))))))),0)","v":0},null,0]
["Initiële belofte"]
["Subsidie PF1-3(zonder AO en BTW)",{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),IF(B1=Bron!#REF!,samen!$G$17*(samen!$H$17-50)*samen!$I$17,samen!K8),IF(B1=Bron!$B$9,'NB 21%'!$G$4*('NB 21%'!$BH$4-50)*'NB 21%'!$I$4,IF(B1=Bron!$B$10,'NB 6-12-21%'!$G$4*('NB 6-12-21%'!$ZH$4-50)*'NB 6-12-21%'!$I$4+'NB 6-12-21%'!$G$12*('NB 6-12-21%'!$H$12-50)*'NB 6-12-21%'!$I$12,IF(B1=Bron!#REF!,UITB!$G$5*(UITB!$H$5-50)*UITB!$I$5,IF(B1=Bron!$B$11,VERB!$K$8,IF(B1=Bron!$B$12,VERB!$K$8,IF(B1=Bron!$B$15,'NB 21% light'!$G$4*('NB 21% light'!$H$4-50)*'NB 21% light'!$I$4,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$G$4*('NB 6-12-21% light'!$H$4-50)*'NB 6-12-21% light'!$I$4+'NB 6-12-21% light'!$G$12*('NB 6-12-21% light'!$H$12-50)*'NB 6-12-21% light'!$I$12,IF(B1=Bron!$B$14,'AK+VERB'!$K$8,0))))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),IF(D1=Bron!#REF!,samen!$G$17*(samen!$H$17-50)*samen!$I$17,samen!M8),IF(D1=Bron!$B$9,'NB 21%'!$G$4*('NB 21%'!$BH$4-50)*'NB 21%'!$I$4,IF(D1=Bron!$B$10,'NB 6-12-21%'!$G$4*('NB 6-12-21%'!$ZH$4-50)*'NB 6-12-21%'!$I$4+'NB 6-12-21%'!$G$12*('NB 6-12-21%'!$H$12-50)*'NB 6-12-21%'!$I$12,IF(D1=Bron!#REF!,UITB!$G$5*(UITB!$H$5-50)*UITB!$I$5,IF(D1=Bron!$B$11,VERB!$K$8,IF(D1=Bron!$B$12,VERB!$K$8,IF(D1=Bron!$B$15,'NB 21% light'!$G$4*('NB 21% light'!$H$4-50)*'NB 21% light'!$I$4,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$G$4*('NB 6-12-21% light'!$H$4-50)*'NB 6-12-21% light'!$I$4+'NB 6-12-21% light'!$G$12*('NB 6-12-21% light'!$H$12-50)*'NB 6-12-21% light'!$I$12,IF(D1=Bron!$B$14,'AK+VERB'!$K$8,0))))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),IF(F1=Bron!#REF!,samen!$G$17*(samen!$H$17-50)*samen!$I$17,samen!O8),IF(F1=Bron!$B$9,'NB 21%'!$G$4*('NB 21%'!$BH$4-50)*'NB 21%'!$I$4,IF(F1=Bron!$B$10,'NB 6-12-21%'!$G$4*('NB 6-12-21%'!$ZH$4-50)*'NB 6-12-21%'!$I$4+'NB 6-12-21%'!$G$12*('NB 6-12-21%'!$H$12-50)*'NB 6-12-21%'!$I$12,IF(F1=Bron!#REF!,UITB!$G$5*(UITB!$H$5-50)*UITB!$I$5,IF(F1=Bron!$B$11,VERB!$K$8,IF(F1=Bron!$B$12,VERB!$K$8,IF(F1=Bron!$B$15,'NB 21% light'!$G$4*('NB 21% light'!$H$4-50)*'NB 21% light'!$I$4,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$G$4*('NB 6-12-21% light'!$H$4-50)*'NB 6-12-21% light'!$I$4+'NB 6-12-21% light'!$G$12*('NB 6-12-21% light'!$H$12-50)*'NB 6-12-21% light'!$I$12,IF(F1=Bron!$B$14,'AK+VERB'!$K$8,0))))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),IF(H1=Bron!#REF!,samen!$G$17*(samen!$H$17-50)*samen!$I$17,samen!Q8),IF(H1=Bron!$B$9,'NB 21%'!$G$4*('NB 21%'!$BH$4-50)*'NB 21%'!$I$4,IF(H1=Bron!$B$10,'NB 6-12-21%'!$G$4*('NB 6-12-21%'!$ZH$4-50)*'NB 6-12-21%'!$I$4+'NB 6-12-21%'!$G$12*('NB 6-12-21%'!$H$12-50)*'NB 6-12-21%'!$I$12,IF(H1=Bron!#REF!,UITB!$G$5*(UITB!$H$5-50)*UITB!$I$5,IF(H1=Bron!$B$11,VERB!$K$8,IF(H1=Bron!$B$12,VERB!$K$8,IF(H1=Bron!$B$15,'NB 21% light'!$G$4*('NB 21% light'!$H$4-50)*'NB 21% light'!$I$4,IF(H1=Bron!$B$16,'NB 6-12-21% light'!$G$4*('NB 6-12-21% light'!$H$4-50)*'NB 6-12-21% light'!$I$4+'NB 6-12-21% light'!$G$12*('NB 6-12-21% light'!$H$12-50)*'NB 6-12-21% light'!$I$12,IF(H1=Bron!$B$14,'AK+VERB'!$K$8,0))))))))),0)","v":0},null,{"$f":"H41+F41+D41+B41","v":0}]
["subsidie all-in",{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),IF(B1=Bron!#REF!,samen!$K$21+samen!$K$31*samen!$G$17/samen!$G$25,samen!$K$12+samen!$K$31*samen!$G$5/samen!$G$25),IF(B1=Bron!$B$10,'NB 6-12-21%'!$K$18,IF(B1=Bron!#REF!,UITB!$K$21,IF(B1=Bron!$B$11,VERB!$K$24,IF(B1=Bron!$B$9,'NB 21%'!$J$8,IF(B1=Bron!$B$15,'NB 21% light'!$J$8,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$K$18,IF(B1=Bron!$B$14,'AK+VERB'!$K$19,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),IF(D1=Bron!#REF!,samen!$K$21+samen!$K$31*samen!$G$17/samen!$G$25,samen!$K$12+samen!$K$31*samen!$G$5/samen!$G$25),IF(D1=Bron!$B$10,'NB 6-12-21%'!$K$18,IF(D1=Bron!#REF!,UITB!$K$21,IF(D1=Bron!$B$11,VERB!$K$24,IF(D1=Bron!$B$9,'NB 21%'!$J$8,IF(D1=Bron!$B$15,'NB 21% light'!$J$8,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$K$18,IF(D1=Bron!$B$14,'AK+VERB'!$K$19,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),IF(F1=Bron!#REF!,samen!$K$21+samen!$K$31*samen!$G$17/samen!$G$25,samen!$K$12+samen!$K$31*samen!$G$5/samen!$G$25),IF(F1=Bron!$B$10,'NB 6-12-21%'!$K$18,IF(F1=Bron!#REF!,UITB!$K$21,IF(F1=Bron!$B$11,VERB!$K$24,IF(F1=Bron!$B$9,'NB 21%'!$J$8,IF(F1=Bron!$B$15,'NB 21% light'!$J$8,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$K$18,IF(F1=Bron!$B$14,'AK+VERB'!$K$19,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 2'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 2'!$B$1:$H$1,0))),IF(H1=Bron!#REF!,samen!$K$21+samen!$K$31*samen!$G$17/samen!$G$25,samen!$K$12+samen!$K$31*samen!$G$5/samen!$G$25),IF(H1=Bron!$B$10,'NB 6-12-21%'!$K$18,IF(H1=Bron!#REF!,UITB!$K$21,IF(H1=Bron!$B$11,VERB!$K$24,IF(H1=Bron!$B$9,'NB 21%'!$J$8,IF(H1=Bron!$B$15,'NB 21% light'!$J$8,IF(H1=Bron!$B$16,'NB 6-12-21% light'!$K$18,IF(H1=Bron!$B$14,'AK+VERB'!$K$19,0)))))))),0)","v":0},null,{"$f":"H42+F42+D42+B42","v":0}]
["Bouwplafond",{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),IF(B1=Bron!#REF!,samen!$K$35*samen!$A$17/samen!$A$25,samen!$K$35*samen!$A$5/samen!$A$25),IF(B1=Bron!$B$10,'NB 6-12-21%'!$K$20,IF(B1=Bron!#REF!,UITB!$K$23,IF(B1=Bron!$B$11,VERB!$K$26,IF(B1=Bron!$B$9,'NB 21%'!$J$10,IF(B1=Bron!$B$15,'NB 21% light'!$J$10,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$K$20,IF(B1=Bron!$B$14,'AK+VERB'!$K$26,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),IF(D1=Bron!#REF!,samen!$K$35*samen!$A$17/samen!$A$25,samen!$K$35*samen!$A$5/samen!$A$25),IF(D1=Bron!$B$10,'NB 6-12-21%'!$K$20,IF(D1=Bron!#REF!,UITB!$K$23,IF(D1=Bron!$B$11,VERB!$K$26,IF(D1=Bron!$B$9,'NB 21%'!$J$10,IF(D1=Bron!$B$15,'NB 21% light'!$J$10,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$K$20,IF(D1=Bron!$B$14,'AK+VERB'!$K$26,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),IF(F1=Bron!#REF!,samen!$K$35*samen!$A$17/samen!$A$25,samen!$K$35*samen!$A$5/samen!$A$25),IF(F1=Bron!$B$10,'NB 6-12-21%'!$K$20,IF(F1=Bron!#REF!,UITB!$K$23,IF(F1=Bron!$B$11,VERB!$K$26,IF(F1=Bron!$B$9,'NB 21%'!$J$10,IF(F1=Bron!$B$15,'NB 21% light'!$J$10,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$K$20,IF(F1=Bron!$B$14,'AK+VERB'!$K$26,0)))))))),0)","v":0},null,{"$f":"IFERROR(IF(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),IF(H1=Bron!#REF!,samen!$K$35*samen!$A$17/samen!$A$25,samen!$K$35*samen!$A$5/samen!$A$25),IF(H1=Bron!$B$10,'NB 6-12-21%'!$K$20,IF(H1=Bron!#REF!,UITB!$K$23,IF(H1=Bron!$B$11,VERB!$K$26,IF(H1=Bron!$B$9,'NB 21%'!$J$10,IF(H1=Bron!$B$15,'NB 21% light'!$J$10,IF(H1=Bron!$B$16,'NB 6-12-21% light'!$K$20,IF(H1=Bron!$B$14,'AK+VERB'!$K$26,0)))))))),0)","v":0}]
["Subsidie aankoop (excl. Registratie en BTW)",{"$f":"IF(B1=Bron!$B$13,AKzondVERB!$K$7,IF(B1=Bron!$B$14,'AK+VERB'!$K$49,\"\"))","v":""},null,{"$f":"IF(D1=Bron!$B$13,AKzondVERB!$K$7,IF(D1=Bron!$B$14,'AK+VERB'!$K$49,\"\"))","v":""},null,{"$f":"IF(F1=Bron!$B$13,AKzondVERB!$K$7,IF(F1=Bron!$B$14,'AK+VERB'!$K$49,\"\"))","v":""},null,{"$f":"IF(H1=Bron!$B$13,AKzondVERB!$K$7,IF(H1=Bron!$B$14,'AK+VERB'!$K$49,\"\"))","v":""},null,{"$f":"IF(ISNUMBER(H44),H44,0)+IF(ISNUMBER(F44),F44,0)+IF(ISNUMBER(D44),D44,0)+IF(ISNUMBER(B44),B44,0)","v":0}]
["Subsidie aankoop all-in",{"$f":"IF(B1=Bron!$B$13,AKzondVERB!$K$9,IF(B1=Bron!$B$14,'AK+VERB'!$K$56+'AK+VERB'!$K$57,\"\"))","v":""},null,{"$f":"IF(D1=Bron!$B$13,AKzondVERB!$K$9,IF(D1=Bron!$B$14,'AK+VERB'!$K$56+'AK+VERB'!$K$57,\"\"))","v":""},null,{"$f":"IF(F1=Bron!$B$13,AKzondVERB!$K$9,IF(F1=Bron!$B$14,'AK+VERB'!$K$56+'AK+VERB'!$K$57,\"\"))","v":""},null,{"$f":"IF(H1=Bron!$B$13,AKzondVERB!$K$9,IF(H1=Bron!$B$14,'AK+VERB'!$K$56+'AK+VERB'!$K$57,\"\"))","v":""},null,{"$f":"IF(ISNUMBER(H45),H45,0)+IF(ISNUMBER(F45),F45,0)+IF(ISNUMBER(D45),D45,0)+IF(ISNUMBER(B45),B45,0)","v":0}]
[]
["AANDEEL SUBSIDIE tov BOUWKOST","Initiële belofte",null,"Gewijzigde belofte",null,"Geïndexeerde belofte"]
["Subsidie PF 1-3 (zonder AO en BTW)",{"$f":"J41","v":0},null,{"$f":"J32","v":0},null,{"$f":"J38","v":0}]
["Bouwkost PF 1-3 (zonder AO en BTW)",{"$f":"'uitgebreide raming'!J35","v":0},null,{"$f":"'uitgebreide raming_gewijzigd'!J35","v":{"$error":"#REF!"}},null,{"$f":"D49","v":{"$error":"#REF!"}}]
[null,{"$f":"B48/B49","v":{"$error":"#DIV/0!"}},null,{"$f":"D48/D49","v":{"$error":"#REF!"}},null,{"$f":"F48/F49","v":{"$error":"#REF!"}}]
["Subsidie all-in",{"$f":"J42+J45","v":0},null,{"$f":"J33+J35","v":0},null,{"$f":"J39+J36","v":0}]
["Bouwkost all-in",{"$f":"'uitgebreide raming'!J51","v":0},null,{"$f":"'uitgebreide raming_gewijzigd'!J51","v":{"$error":"#REF!"}},null,{"$f":"D52","v":{"$error":"#REF!"}}]
[null,{"$f":"B51/B52","v":{"$error":"#DIV/0!"}},null,{"$f":"D51/D52","v":{"$error":"#REF!"}},null,{"$f":"F51/F52","v":{"$error":"#REF!"}}]
[]
["Kost per capaciteitseenheid incl. meubilair",{"$f":"B18/B6","v":{"$error":"#DIV/0!"}},null,{"$f":"D18/D6","v":{"$error":"#DIV/0!"}},null,{"$f":"F18/F6","v":{"$error":"#DIV/0!"}},null,{"$f":"H18/H6","v":{"$error":"#DIV/0!"}},null,{"$f":"J18/J6","v":{"$error":"#DIV/0!"}}]
["VIPA bouwplafond per wgl (20m²)",0,null,0,null,0,null,0,null,0]
["Verhouding tot VIPA bouwplafond per wgl",{"$f":"B55/B56","v":{"$error":"#DIV/0!"}},null,{"$f":"D55/D56","v":{"$error":"#DIV/0!"}},null,{"$f":"F55/F56","v":{"$error":"#DIV/0!"}},null,{"$f":"H55/H56","v":{"$error":"#DIV/0!"}},null,{"$f":"J55/J56","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
["OPPERVLAKTEN"]
["kamergrootte (VIPA meting)"]
["leefgroepgrootte",null,"bewoners"]
["leefgroepgrootte",null,"m²/bewoner"]
["verhouding netto - bruto"]

{"sheet":"analyse bij belofte 3","index":27,"n_rows":65,"n_cols":11,"rows_kept":65,"cut":false,"hidden":true,"merged":[]}
["OPPERVLAKTEGEGEVENS",{"$f":"'Overzicht BTA'!N7","v":"Kies kostensoort"},null,{"$f":"'Overzicht BTA'!N8","v":"Kies kostensoort"},null,{"$f":"'Overzicht BTA'!N9","v":"Kies kostensoort"},null,{"$f":"'Overzicht BTA'!N10","v":"Kies kostensoort"},null,"Totaal"]
["bruto-oppervlakte totaal (VIPA zorgvorm)",{"$f":"'Overzicht BTA'!O7","v":0},null,{"$f":"'Overzicht BTA'!O8","v":0},null,{"$f":"'Overzicht BTA'!O9","v":0},null,{"$f":"'Overzicht BTA'!O10","v":0},null,{"$f":"B2+D2+F2+H2","v":0}]
["VIPA gesubsidieerde oppervlakte",{"$f":"'Overzicht BTA'!P7","v":0},null,{"$f":"'Overzicht BTA'!P8","v":0},null,{"$f":"'Overzicht BTA'!P9","v":0},null,{"$f":"'Overzicht BTA'!P10","v":0},null,{"$f":"B3+D3+F3+H3","v":0}]
[]
["CAPACITEITSGEGEVENS"]
["capaciteit",{"$f":"SUM(B7:B8)","v":0},{"$f":"'Overzicht BTA'!D25","v":"m²"},{"$f":"SUM(D7:D8)","v":0},{"$f":"'Overzicht BTA'!$D$25","v":"m²"},{"$f":"SUM(F7:F8)","v":0},{"$f":"'Overzicht BTA'!$D$25","v":"m²"},{"$f":"SUM(H7:H8)","v":0},{"$f":"'Overzicht BTA'!$D$25","v":"m²"},{"$f":"B6+D6+F6+H6","v":0},{"$f":"'Overzicht BTA'!$D$25","v":"m²"}]
["capaciteitsuitbreiding",{"$f":"'Overzicht BTA'!Q7","v":0},{"$f":"'Overzicht BTA'!D26","v":"m²"},{"$f":"'Overzicht BTA'!Q8","v":0},{"$f":"'Overzicht BTA'!$D$26","v":"m²"},{"$f":"'Overzicht BTA'!Q9","v":0},{"$f":"'Overzicht BTA'!$D$26","v":"m²"},{"$f":"'Overzicht BTA'!Q10","v":0},{"$f":"'Overzicht BTA'!$D$26","v":"m²"},{"$f":"IF(AND(B7=\"\",D7=\"\",F7=\"\",H7=\"\"),\"\",B7+D7+F7+H7)","v":0},{"$f":"'Overzicht BTA'!$D$26","v":"m²"}]
["capaciteitsvervanging",{"$f":"'Overzicht BTA'!R7","v":0},{"$f":"'Overzicht BTA'!D27","v":"m²"},{"$f":"'Overzicht BTA'!R8","v":0},{"$f":"'Overzicht BTA'!$D$27","v":"m²"},{"$f":"'Overzicht BTA'!R9","v":0},{"$f":"'Overzicht BTA'!$D$27","v":"m²"},{"$f":"'Overzicht BTA'!R10","v":0},{"$f":"'Overzicht BTA'!$D$27","v":"m²"},{"$f":"B8+D8","v":0},{"$f":"'Overzicht BTA'!$D$27","v":"m²"}]
["oppervlakte per capaciteitseenheid ",{"$f":"IF(D6>0,D2/D6,\"\")","v":""},null,{"$f":"IF(D6>0,D2/D6,\"\")","v":""},null,{"$f":"IF(F6>0,F2/F6,\"\")","v":""},null,{"$f":"IF(H6>0,H2/H6,\"\")","v":""},null,{"$f":"J2/J6","v":{"$error":"#DIV/0!"}}]
[]
[]
["KOSTENANALYSE _ RAMING subsidiebelofte"]
["PF1 (excl. BTW)",{"$f":"'uitgebreide raming'!B32","v":0},{"$f":"B13/B18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!D32","v":0},{"$f":"D13/D18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!F32","v":0},{"$f":"F13/F18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!H32","v":0},{"$f":"H13/H18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!J32","v":0},{"$f":"J13/J18","v":{"$error":"#DIV/0!"}}]
["PF2 (excl. BTW)",{"$f":"'uitgebreide raming'!B33","v":0},{"$f":"B14/B18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!D33","v":0},{"$f":"D14/D18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!F33","v":0},{"$f":"F14/F18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!H33","v":0},{"$f":"H14/H18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!J33","v":0},{"$f":"J14/J18","v":{"$error":"#DIV/0!"}}]
["PF3 (excl. BTW)",{"$f":"'uitgebreide raming'!B34","v":0},{"$f":"B15/B18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!D34","v":0},{"$f":"D15/D18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!F34","v":0},{"$f":"F15/F18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!H34","v":0},{"$f":"H15/H18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!J34","v":0},{"$f":"J15/J18","v":{"$error":"#DIV/0!"}}]
["Totaal PF1-3 (excl. BTW)",{"$f":"'uitgebreide raming'!B35","v":0},{"$f":"B16/B18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!D35","v":0},{"$f":"D16/D18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!F35","v":0},{"$f":"F16/F18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!H35","v":0},{"$f":"H16/H18","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J13+J14+J15)","v":0},{"$f":"J16/J18","v":{"$error":"#DIV/0!"}}]
["PF4 (excl. BTW)",{"$f":"'uitgebreide raming'!B36","v":0},{"$f":"B17/B18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!D36","v":0},{"$f":"D17/D18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!F36","v":0},{"$f":"F17/F18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!H36","v":0},{"$f":"H17/H18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!J36","v":0},{"$f":"J17/J18","v":{"$error":"#DIV/0!"}}]
["Totaal PF1-4 (excl. BTW)",{"$f":"'uitgebreide raming'!B37","v":0},{"$f":"B18/B18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!D37","v":0},{"$f":"D18/D18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!F37","v":0},{"$f":"F18/F18","v":{"$error":"#DIV/0!"}},{"$f":"'uitgebreide raming'!H37","v":0},{"$f":"H18/H18","v":{"$error":"#DIV/0!"}},{"$f":"J16+J17","v":0},{"$f":"J18/J18","v":{"$error":"#DIV/0!"}}]
[]
["BOUWKOST / m²"]
["Bouwkost excl. meubilair / m²",{"$f":"B16/B2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"D16/D2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"F16/F2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"H16/H2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"J16/J2","v":{"$error":"#DIV/0!"}},"/m²"]
["Bouwkost incl. meubilair/m²",{"$f":"B18/B2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"D18/D2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"F18/F2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"H18/H2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"J18/J2","v":{"$error":"#DIV/0!"}},"/m²"]
["Bouwkost meubilair/m²",{"$f":"B17/B2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"D17/D2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"F17/F2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"H17/H2","v":{"$error":"#DIV/0!"}},"/m²",{"$f":"J17/J2","v":{"$error":"#DIV/0!"}},"/m²"]
["VIPA bouwplafond excl. meubilair /m²",{"$f":"IF(B1=Bron!$B$7,0,(IF(B1=Bron!$B$11,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,6,FALSE)*0.75,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,5,FALSE))-50)*'Overzicht BTA'!$D$36*10/6)","v":0},"/m²",{"$f":"IF(D1=Bron!$B$7,0,(IF(D1=Bron!$B$11,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,6,FALSE)*0.75,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,5,FALSE))-50)*'Overzicht BTA'!$D$36*10/6)","v":0},"/m²",{"$f":"IF(F1=Bron!$B$7,0,(IF(F1=Bron!$B$11,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,6,FALSE)*0.75,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,5,FALSE))-50)*'Overzicht BTA'!$D$36*10/6)","v":0},"/m²",{"$f":"IF(H1=Bron!$B$7,0,(IF(H1=Bron!$B$11,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,6,FALSE)*0.75,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$4:$H$69,5,FALSE))-50)*'Overzicht BTA'!$D$36*10/6)","v":0},"/m²",{"$f":"MAX(H24,F24,D24,B24)","v":0},"/m²"]
["Verhouding tot VIPA bouwplafond ",{"$f":"B21/B24","v":{"$error":"#DIV/0!"}},null,{"$f":"D21/D24","v":{"$error":"#DIV/0!"}},null,{"$f":"F21/F24","v":{"$error":"#DIV/0!"}},null,{"$f":"H21/H24","v":{"$error":"#DIV/0!"}},null,{"$f":"J21/J24","v":{"$error":"#DIV/0!"}}]
["VIPA bouwplafond incl. meubilair /m²",{"$f":"B24+50*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"D24+50*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"F24+50*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"H24+50*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"J24+50*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²"]
["Verhouding tot VIPA bouwplafond ",{"$f":"B22/B26","v":{"$error":"#DIV/0!"}},null,{"$f":"D22/D26","v":{"$error":"#DIV/0!"}},null,{"$f":"F22/F26","v":{"$error":"#DIV/0!"}},null,{"$f":"H22/H26","v":{"$error":"#DIV/0!"}},null,{"$f":"J22/J26","v":{"$error":"#DIV/0!"}}]
["VIPA bouwplafond meubilair/m²",{"$f":"'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²",{"$f":"'Capaciteiten & forfaits'!$H$5*'Overzicht BTA'!$D$36*10/6","v":167.9},"/m²"]
["Verhouding tot VIPA bouwplafond ",{"$f":"B23/B28","v":{"$error":"#DIV/0!"}},null,{"$f":"D23/D28","v":{"$error":"#DIV/0!"}},null,{"$f":"F23/F28","v":{"$error":"#DIV/0!"}},null,{"$f":"H23/H28","v":{"$error":"#DIV/0!"}},null,{"$f":"J23/J28","v":{"$error":"#DIV/0!"}}]
[]
["Gewijzigde belofte"]
["Subsidie PF1-3(zonder AO en BTW)",{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),IF(B1=Bron!#REF!,samen!$M$55*(samen!$N$55-50)*samen!$O$55,samen!$Q$46),IF(B1=Bron!$B$9,'NB 21%'!$M$24*('NB 21%'!$N$24-50)*'NB 21%'!$O$24,IF(B1=Bron!$B$10,'NB 6-12-21%'!$M$34*('NB 6-12-21%'!$N$34-50)*'NB 6-12-21%'!$O$34+'NB 6-12-21%'!$M$42*('NB 6-12-21%'!$N$42-50)*'NB 6-12-21%'!$O$42,IF(B1=Bron!#REF!,UITB!$M$38*(UITB!$N$38-50)*UITB!$O$38,IF(B1=Bron!$B$11,VERB!$Q$45,IF(B1=Bron!$B$12,VERB!$Q$45,IF(B1=Bron!$B$15,'NB 21% light'!$M$24*('NB 21% light'!$N$24-50)*'NB 21% light'!$O$24,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$M$34*('NB 6-12-21% light'!$N$34-50)*'NB 6-12-21% light'!$O$34+'NB 6-12-21% light'!$M$42*('NB 6-12-21% light'!$N$42-50)*'NB 6-12-21% light'!$O$42,IF(B1=Bron!$B$14,'AK+VERB'!$Q$59,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),IF(D1=Bron!#REF!,samen!$M$55*(samen!$N$55-50)*samen!$O$55,samen!$Q$46),IF(D1=Bron!$B$9,'NB 21%'!$M$24*('NB 21%'!$N$24-50)*'NB 21%'!$O$24,IF(D1=Bron!$B$10,'NB 6-12-21%'!$M$34*('NB 6-12-21%'!$N$34-50)*'NB 6-12-21%'!$O$34+'NB 6-12-21%'!$M$42*('NB 6-12-21%'!$N$42-50)*'NB 6-12-21%'!$O$42,IF(D1=Bron!#REF!,UITB!$M$38*(UITB!$N$38-50)*UITB!$O$38,IF(D1=Bron!$B$11,VERB!$Q$45,IF(D1=Bron!$B$12,VERB!$Q$45,IF(D1=Bron!$B$15,'NB 21% light'!$M$24*('NB 21% light'!$N$24-50)*'NB 21% light'!$O$24,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$M$34*('NB 6-12-21% light'!$N$34-50)*'NB 6-12-21% light'!$O$34+'NB 6-12-21% light'!$M$42*('NB 6-12-21% light'!$N$42-50)*'NB 6-12-21% light'!$O$42,IF(D1=Bron!$B$14,'AK+VERB'!$Q$59,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),IF(F1=Bron!#REF!,samen!$M$55*(samen!$N$55-50)*samen!$O$55,samen!$Q$46),IF(F1=Bron!$B$9,'NB 21%'!$M$24*('NB 21%'!$N$24-50)*'NB 21%'!$O$24,IF(F1=Bron!$B$10,'NB 6-12-21%'!$M$34*('NB 6-12-21%'!$N$34-50)*'NB 6-12-21%'!$O$34+'NB 6-12-21%'!$M$42*('NB 6-12-21%'!$N$42-50)*'NB 6-12-21%'!$O$42,IF(F1=Bron!#REF!,UITB!$M$38*(UITB!$N$38-50)*UITB!$O$38,IF(F1=Bron!$B$11,VERB!$Q$45,IF(F1=Bron!$B$12,VERB!$Q$45,IF(F1=Bron!$B$15,'NB 21% light'!$M$24*('NB 21% light'!$N$24-50)*'NB 21% light'!$O$24,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$M$34*('NB 6-12-21% light'!$N$34-50)*'NB 6-12-21% light'!$O$34+'NB 6-12-21% light'!$M$42*('NB 6-12-21% light'!$N$42-50)*'NB 6-12-21% light'!$O$42,IF(F1=Bron!$B$14,'AK+VERB'!$Q$59,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),IF(H1=Bron!#REF!,samen!$M$55*(samen!$N$55-50)*samen!$O$55,samen!$Q$46),IF(H1=Bron!$B$9,'NB 21%'!$M$24*('NB 21%'!$N$24-50)*'NB 21%'!$O$24,IF(H1=Bron!$B$10,'NB 6-12-21%'!$M$34*('NB 6-12-21%'!$N$34-50)*'NB 6-12-21%'!$O$34+'NB 6-12-21%'!$M$42*('NB 6-12-21%'!$N$42-50)*'NB 6-12-21%'!$O$42,IF(H1=Bron!#REF!,UITB!$M$38*(UITB!$N$38-50)*UITB!$O$38,IF(H1=Bron!$B$11,VERB!$Q$45,IF(H1=Bron!$B$12,VERB!$Q$45,IF(H1=Bron!$B$15,'NB 21% light'!$M$24*('NB 21% light'!$N$24-50)*'NB 21% light'!$O$24,IF(H1=Bron!$B$16,'NB 6-12-21% light'!$M$34*('NB 6-12-21% light'!$N$34-50)*'NB 6-12-21% light'!$O$34+'NB 6-12-21% light'!$M$42*('NB 6-12-21% light'!$N$42-50)*'NB 6-12-21% light'!$O$42,IF(H1=Bron!$B$14,'AK+VERB'!$Q$59,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"H32+F32+D32+B32","v":{"$error":"#REF!"}}]
["subsidie all-in",{"$f":"IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,'analyse bij belofte 3'!$B$1:$H$1,0)))),IF(B1=Bron!#REF!,samen!$Q$96+samen!$Q$108*samen!$M$92/samen!$Q$100,samen!$Q$87+samen!$Q$106*samen!$M$80/samen!$M$100),IF(B1=Bron!$B$10,'NB 6-12-21%'!$Q$48,IF(B1=Bron!#REF!,UITB!$Q$54,IF(OR(B1=Bron!$B$11,B1=Bron!$B$12),VERB!$Q$61,IF(B1=Bron!$B$12,VERB!$Q$61,IF(B1=Bron!$B$9,'NB 21%'!$P$28,IF(B1=Bron!$B$15,'NB 21% light'!$P$28,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$Q$48,IF(B1=Bron!$B$14,'AK+VERB'!Q66,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,'analyse bij belofte 3'!$B$1:$H$1,0)))),IF(D1=Bron!#REF!,samen!$Q$96+samen!$Q$108*samen!$M$92/samen!$Q$100,samen!$Q$87+samen!$Q$106*samen!$M$80/samen!$M$100),IF(D1=Bron!$B$10,'NB 6-12-21%'!$Q$48,IF(D1=Bron!#REF!,UITB!$Q$54,IF(OR(D1=Bron!$B$11,D1=Bron!$B$12),VERB!$Q$61,IF(D1=Bron!$B$12,VERB!$Q$61,IF(D1=Bron!$B$9,'NB 21%'!$P$28,IF(D1=Bron!$B$15,'NB 21% light'!$P$28,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$Q$48,IF(D1=Bron!$B$14,'AK+VERB'!S66,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,'analyse bij belofte 3'!$B$1:$H$1,0)))),IF(F1=Bron!#REF!,samen!$Q$96+samen!$Q$108*samen!$M$92/samen!$Q$100,samen!$Q$87+samen!$Q$106*samen!$M$80/samen!$M$100),IF(F1=Bron!$B$10,'NB 6-12-21%'!$Q$48,IF(F1=Bron!#REF!,UITB!$Q$54,IF(OR(F1=Bron!$B$11,F1=Bron!$B$12),VERB!$Q$61,IF(F1=Bron!$B$12,VERB!$Q$61,IF(F1=Bron!$B$9,'NB 21%'!$P$28,IF(F1=Bron!$B$15,'NB 21% light'!$P$28,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$Q$48,IF(F1=Bron!$B$14,'AK+VERB'!U66,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,'analyse bij belofte 3'!$B$1:$H$1,0)))),IF(H1=Bron!#REF!,samen!$Q$96+samen!$Q$108*samen!$M$92/samen!$Q$100,samen!$Q$87+samen!$Q$106*samen!$M$80/samen!$M$100),IF(H1=Bron!$B$10,'NB 6-12-21%'!$Q$48,IF(H1=Bron!#REF!,UITB!$Q$54,IF(OR(H1=Bron!$B$11,H1=Bron!$B$12),VERB!$Q$61,IF(H1=Bron!$B$12,VERB!$Q$61,IF(H1=Bron!$B$9,'NB 21%'!$P$28,IF(H1=Bron!$B$15,'NB 21% light'!$P$28,IF(H1=Bron!$B$16,'NB 6-12-21% light'!$Q$48,IF(H1=Bron!$B$14,'AK+VERB'!W66,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"H33+F33+D33+B33","v":{"$error":"#REF!"}}]
["Bouwplafond",{"$f":"IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,$B$1:$H$1,0)))),IF(B1=Bron!#REF!,samen!$Q$73*samen!$A$92/samen!$A$100,samen!$Q$73*samen!$A$80/samen!$A$100),IF(B1=Bron!$B$10,'NB 6-12-21%'!$Q$50,IF(B1=Bron!#REF!,UITB!$Q$56,IF(OR(B1=Bron!$B$11,B1=Bron!$B$12),VERB!$Q$63,IF(B1=Bron!$B$12,VERB!$Q$63,IF(B1=Bron!$B$9,'NB 21%'!$P$30,IF(B1=Bron!$B$15,'NB 21% light'!$P$30,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$Q$50,IF(B1=Bron!$B$14,'AK+VERB'!$Q$69,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,$B$1:$H$1,0)))),IF(D1=Bron!#REF!,samen!$Q$73*samen!$A$92/samen!$A$100,samen!$Q$73*samen!$A$80/samen!$A$100),IF(D1=Bron!$B$10,'NB 6-12-21%'!$Q$50,IF(D1=Bron!#REF!,UITB!$Q$56,IF(OR(D1=Bron!$B$11,D1=Bron!$B$12),VERB!$Q$63,IF(D1=Bron!$B$12,VERB!$Q$63,IF(D1=Bron!$B$9,'NB 21%'!$P$30,IF(D1=Bron!$B$15,'NB 21% light'!$P$30,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$Q$50,IF(D1=Bron!$B$14,'AK+VERB'!$Q$69,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,$B$1:$H$1,0)))),IF(F1=Bron!#REF!,samen!$Q$73*samen!$A$92/samen!$A$100,samen!$Q$73*samen!$A$80/samen!$A$100),IF(F1=Bron!$B$10,'NB 6-12-21%'!$Q$50,IF(F1=Bron!#REF!,UITB!$Q$56,IF(OR(F1=Bron!$B$11,F1=Bron!$B$12),VERB!$Q$63,IF(F1=Bron!$B$12,VERB!$Q$63,IF(F1=Bron!$B$9,'NB 21%'!$P$30,IF(F1=Bron!$B$15,'NB 21% light'!$P$30,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$Q$50,IF(F1=Bron!$B$14,'AK+VERB'!$Q$69,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$12,$B$1:$H$1,0)))),IF(H1=Bron!#REF!,samen!$Q$73*samen!$A$92/samen!$A$100,samen!$Q$73*samen!$A$80/samen!$A$100),IF(H1=Bron!$B$10,'NB 6-12-21%'!$Q$50,IF(H1=Bron!#REF!,UITB!$Q$56,IF(OR(H1=Bron!$B$11,H1=Bron!$B$12),VERB!$Q$63,IF(H1=Bron!$B$12,VERB!$Q$63,IF(H1=Bron!$B$9,'NB 21%'!$P$30,IF(H1=Bron!$B$15,'NB 21% light'!$P$30,IF(H1=Bron!$B$16,'NB 6-12-21% light'!$Q$50,IF(H1=Bron!$B$14,'AK+VERB'!$Q$69,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"H34+F34+D34+B34","v":{"$error":"#REF!"}}]
["Subsidie aankoop (excl. Registratie en BTW)",{"$f":"IF(B5=Bron!$B$13,AKzondVERB!$Q$7,IF(B5=Bron!$B$14,'AK+VERB'!$Q$49,\"\"))","v":0},null,{"$f":"IF(D5=Bron!$B$13,AKzondVERB!$Q$7,IF(D5=Bron!$B$14,'AK+VERB'!$Q$49,\"\"))","v":0},null,{"$f":"IF(F5=Bron!$B$13,AKzondVERB!$Q$7,IF(F5=Bron!$B$14,'AK+VERB'!$Q$49,\"\"))","v":0},null,{"$f":"IF(H5=Bron!$B$13,AKzondVERB!$Q$7,IF(H5=Bron!$B$14,'AK+VERB'!$Q$49,\"\"))","v":0},null,{"$f":"IF(ISNUMBER(H35),H35,0)+IF(ISNUMBER(F35),F35,0)+IF(ISNUMBER(D35),D35,0)+IF(ISNUMBER(B35),B35,0)","v":0}]
["Subsidie aankoop all-in",{"$f":"IF(B5=Bron!$B$13,AKzondVERB!$Q$9,IF(B5=Bron!$B$14,'AK+VERB'!$Q$56+'AK+VERB'!$Q$57,\"\"))","v":0},null,{"$f":"IF(D5=Bron!$B$13,AKzondVERB!$Q$9,IF(D5=Bron!$B$14,'AK+VERB'!$Q$56+'AK+VERB'!$Q$57,\"\"))","v":0},null,{"$f":"IF(F5=Bron!$B$13,AKzondVERB!$Q$9,IF(F5=Bron!$B$14,'AK+VERB'!$Q$56+'AK+VERB'!$Q$57,\"\"))","v":0},null,{"$f":"IF(H5=Bron!$B$13,AKzondVERB!$Q$9,IF(H5=Bron!$B$14,'AK+VERB'!$Q$56+'AK+VERB'!$Q$57,\"\"))","v":0},null,{"$f":"IF(ISNUMBER(H36),H36,0)+IF(ISNUMBER(F36),F36,0)+IF(ISNUMBER(D36),D36,0)+IF(ISNUMBER(B36),B36,0)","v":0}]
["Geïndexeerde belofte"]
["Subsidie PF1-3 (zonder AO en BTW, na bevel van aanvang)",{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),IF(B1=Bron!#REF!,samen!Q84*(samen!$N$80-50)*samen!$O$80,samen!$Q$83),IF(B1=Bron!$B$9,'NB 21%'!$M$44*('NB 21%'!$N$44-50)*'NB 21%'!$O$44,IF(B1=Bron!$B$10,'NB 6-12-21%'!$M$64*('NB 6-12-21%'!$N$64-50)*'NB 6-12-21%'!OI$64+'NB 6-12-21%'!$M$72*('NB 6-12-21%'!$N$72-50)*'NB 6-12-21%'!$O$72,IF(B1=Bron!#REF!,UITB!$M$71*(UITB!$N$71-50)*UITB!$O$71,IF(B1=Bron!$B$11,VERB!$Q$82,IF(B1=Bron!$B$12,VERB!$Q$82,IF(B1=Bron!$B$15,'NB 21% light'!$M$44*('NB 21% light'!$N$44-50)*'NB 21% light'!$O$44,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$M$64*('NB 6-12-21% light'!$N$64-50)*'NB 6-12-21% light'!$O$64+'NB 6-12-21% light'!$M$72*('NB 6-12-21% light'!$N$72-50)*'NB 6-12-21% light'!$O$72,IF(B1=Bron!$B$14,'AK+VERB'!$Q$102,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),IF(D1=Bron!#REF!,samen!S84*(samen!$N$80-50)*samen!$O$80,samen!$Q$83),IF(D1=Bron!$B$9,'NB 21%'!$M$44*('NB 21%'!$N$44-50)*'NB 21%'!$O$44,IF(D1=Bron!$B$10,'NB 6-12-21%'!$M$64*('NB 6-12-21%'!$N$64-50)*'NB 6-12-21%'!OK$64+'NB 6-12-21%'!$M$72*('NB 6-12-21%'!$N$72-50)*'NB 6-12-21%'!$O$72,IF(D1=Bron!#REF!,UITB!$M$71*(UITB!$N$71-50)*UITB!$O$71,IF(D1=Bron!$B$11,VERB!$Q$82,IF(D1=Bron!$B$12,VERB!$Q$82,IF(D1=Bron!$B$15,'NB 21% light'!$M$44*('NB 21% light'!$N$44-50)*'NB 21% light'!$O$44,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$M$64*('NB 6-12-21% light'!$N$64-50)*'NB 6-12-21% light'!$O$64+'NB 6-12-21% light'!$M$72*('NB 6-12-21% light'!$N$72-50)*'NB 6-12-21% light'!$O$72,IF(D1=Bron!$B$14,'AK+VERB'!$Q$102,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),IF(F1=Bron!#REF!,samen!U84*(samen!$N$80-50)*samen!$O$80,samen!$Q$83),IF(F1=Bron!$B$9,'NB 21%'!$M$44*('NB 21%'!$N$44-50)*'NB 21%'!$O$44,IF(F1=Bron!$B$10,'NB 6-12-21%'!$M$64*('NB 6-12-21%'!$N$64-50)*'NB 6-12-21%'!OM$64+'NB 6-12-21%'!$M$72*('NB 6-12-21%'!$N$72-50)*'NB 6-12-21%'!$O$72,IF(F1=Bron!#REF!,UITB!$M$71*(UITB!$N$71-50)*UITB!$O$71,IF(F1=Bron!$B$11,VERB!$Q$82,IF(F1=Bron!$B$12,VERB!$Q$82,IF(F1=Bron!$B$15,'NB 21% light'!$M$44*('NB 21% light'!$N$44-50)*'NB 21% light'!$O$44,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$M$64*('NB 6-12-21% light'!$N$64-50)*'NB 6-12-21% light'!$O$64+'NB 6-12-21% light'!$M$72*('NB 6-12-21% light'!$N$72-50)*'NB 6-12-21% light'!$O$72,IF(F1=Bron!$B$14,'AK+VERB'!$Q$102,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),IF(H1=Bron!#REF!,samen!W84*(samen!$N$80-50)*samen!$O$80,samen!$Q$83),IF(H1=Bron!$B$9,'NB 21%'!$M$44*('NB 21%'!$N$44-50)*'NB 21%'!$O$44,IF(H1=Bron!$B$10,'NB 6-12-21%'!$M$64*('NB 6-12-21%'!$N$64-50)*'NB 6-12-21%'!OO$64+'NB 6-12-21%'!$M$72*('NB 6-12-21%'!$N$72-50)*'NB 6-12-21%'!$O$72,IF(H1=Bron!#REF!,UITB!$M$71*(UITB!$N$71-50)*UITB!$O$71,IF(H1=Bron!$B$11,VERB!$Q$82,IF(H1=Bron!$B$12,VERB!$Q$82,IF(H1=Bron!$B$15,'NB 21% light'!$M$44*('NB 21% light'!$N$44-50)*'NB 21% light'!$O$44,IF(H1=Bron!$B$16,'NB 6-12-21% light'!$M$64*('NB 6-12-21% light'!$N$64-50)*'NB 6-12-21% light'!$O$64+'NB 6-12-21% light'!$M$72*('NB 6-12-21% light'!$N$72-50)*'NB 6-12-21% light'!$O$72,IF(H1=Bron!$B$14,'AK+VERB'!$Q$102,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"H38+F38+D38+B38","v":{"$error":"#REF!"}}]
["subsidie all-in (na bevel van aanvang)",{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),IF(B1=Bron!#REF!,samen!$Q$96+samen!$Q$108*samen!$M$92/samen!$M$100,samen!$Q$87+samen!$Q$106*samen!$M$80/samen!$M$100),IF(B1=Bron!$B$10,'NB 6-12-21%'!$Q$48,IF(B1=Bron!#REF!,UITB!$Q$54,IF(B1=Bron!$B$11,VERB!$Q$61,IF(B1=Bron!$B$12,VERB!$Q$61,IF(B1=Bron!$B$9,'NB 21%'!$P$28,IF(B1=Bron!$B$15,'NB 21% light'!$P$28,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$Q$48,IF(B1=Bron!$B$14,'AK+VERB'!$Q$66,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),IF(D1=Bron!#REF!,samen!$Q$96+samen!$Q$108*samen!$M$92/samen!$M$100,samen!$Q$87+samen!$Q$106*samen!$M$80/samen!$M$100),IF(D1=Bron!$B$10,'NB 6-12-21%'!$Q$48,IF(D1=Bron!#REF!,UITB!$Q$54,IF(D1=Bron!$B$11,VERB!$Q$61,IF(D1=Bron!$B$12,VERB!$Q$61,IF(D1=Bron!$B$9,'NB 21%'!$P$28,IF(D1=Bron!$B$15,'NB 21% light'!$P$28,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$Q$48,IF(D1=Bron!$B$14,'AK+VERB'!$Q$66,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),IF(F1=Bron!#REF!,samen!$Q$96+samen!$Q$108*samen!$M$92/samen!$M$100,samen!$Q$87+samen!$Q$106*samen!$M$80/samen!$M$100),IF(F1=Bron!$B$10,'NB 6-12-21%'!$Q$48,IF(F1=Bron!#REF!,UITB!$Q$54,IF(F1=Bron!$B$11,VERB!$Q$61,IF(F1=Bron!$B$12,VERB!$Q$61,IF(F1=Bron!$B$9,'NB 21%'!$P$28,IF(F1=Bron!$B$15,'NB 21% light'!$P$28,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$Q$48,IF(F1=Bron!$B$14,'AK+VERB'!$Q$66,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),IF(H1=Bron!#REF!,samen!$Q$96+samen!$Q$108*samen!$M$92/samen!$M$100,samen!$Q$87+samen!$Q$106*samen!$M$80/samen!$M$100),IF(H1=Bron!$B$10,'NB 6-12-21%'!$Q$48,IF(H1=Bron!#REF!,UITB!$Q$54,IF(H1=Bron!$B$11,VERB!$Q$61,IF(H1=Bron!$B$12,VERB!$Q$61,IF(H1=Bron!$B$9,'NB 21%'!$P$28,IF(H1=Bron!$B$15,'NB 21% light'!$P$28,IF(H1=Bron!$B$16,'NB 6-12-21% light'!$Q$48,IF(H1=Bron!$B$14,'AK+VERB'!$Q$66,0)))))))))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Initiële belofte"]
["Subsidie PF1-3(zonder AO en BTW)",{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),IF(B1=Bron!#REF!,samen!$M$17*(samen!$N$17-50)*samen!$O$17,samen!Q12),IF(B1=Bron!$B$9,'NB 21%'!$M$4*('NB 21%'!$N$4-50)*'NB 21%'!$O$4,IF(B1=Bron!$B$10,'NB 6-12-21%'!$M$4*('NB 6-12-21%'!$N$4-50)*'NB 6-12-21%'!$O$4+'NB 6-12-21%'!$M$12*('NB 6-12-21%'!$N$12-50)*'NB 6-12-21%'!$O$12,IF(B1=Bron!#REF!,UITB!$M$5*(UITB!$N$5-50)*UITB!$O$5,IF(B1=Bron!$B$11,VERB!$Q$8,IF(B1=Bron!$B$12,VERB!$Q$8,IF(B1=Bron!$B$15,'NB 21% light'!$M$4*('NB 21% light'!$N$4-50)*'NB 21% light'!$O$4,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$M$4*('NB 6-12-21% light'!$N$4-50)*'NB 6-12-21% light'!$O$4+'NB 6-12-21% light'!$M$12*('NB 6-12-21% light'!$N$12-50)*'NB 6-12-21% light'!$O$12,IF(B1=Bron!$B$14,'AK+VERB'!$Q$8,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),IF(D1=Bron!#REF!,samen!$M$17*(samen!$N$17-50)*samen!$O$17,samen!S12),IF(D1=Bron!$B$9,'NB 21%'!$M$4*('NB 21%'!$N$4-50)*'NB 21%'!$O$4,IF(D1=Bron!$B$10,'NB 6-12-21%'!$M$4*('NB 6-12-21%'!$N$4-50)*'NB 6-12-21%'!$O$4+'NB 6-12-21%'!$M$12*('NB 6-12-21%'!$N$12-50)*'NB 6-12-21%'!$O$12,IF(D1=Bron!#REF!,UITB!$M$5*(UITB!$N$5-50)*UITB!$O$5,IF(D1=Bron!$B$11,VERB!$Q$8,IF(D1=Bron!$B$12,VERB!$Q$8,IF(D1=Bron!$B$15,'NB 21% light'!$M$4*('NB 21% light'!$N$4-50)*'NB 21% light'!$O$4,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$M$4*('NB 6-12-21% light'!$N$4-50)*'NB 6-12-21% light'!$O$4+'NB 6-12-21% light'!$M$12*('NB 6-12-21% light'!$N$12-50)*'NB 6-12-21% light'!$O$12,IF(D1=Bron!$B$14,'AK+VERB'!$Q$8,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),IF(F1=Bron!#REF!,samen!$M$17*(samen!$N$17-50)*samen!$O$17,samen!U12),IF(F1=Bron!$B$9,'NB 21%'!$M$4*('NB 21%'!$N$4-50)*'NB 21%'!$O$4,IF(F1=Bron!$B$10,'NB 6-12-21%'!$M$4*('NB 6-12-21%'!$N$4-50)*'NB 6-12-21%'!$O$4+'NB 6-12-21%'!$M$12*('NB 6-12-21%'!$N$12-50)*'NB 6-12-21%'!$O$12,IF(F1=Bron!#REF!,UITB!$M$5*(UITB!$N$5-50)*UITB!$O$5,IF(F1=Bron!$B$11,VERB!$Q$8,IF(F1=Bron!$B$12,VERB!$Q$8,IF(F1=Bron!$B$15,'NB 21% light'!$M$4*('NB 21% light'!$N$4-50)*'NB 21% light'!$O$4,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$M$4*('NB 6-12-21% light'!$N$4-50)*'NB 6-12-21% light'!$O$4+'NB 6-12-21% light'!$M$12*('NB 6-12-21% light'!$N$12-50)*'NB 6-12-21% light'!$O$12,IF(F1=Bron!$B$14,'AK+VERB'!$Q$8,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),IF(H1=Bron!#REF!,samen!$M$17*(samen!$N$17-50)*samen!$O$17,samen!W12),IF(H1=Bron!$B$9,'NB 21%'!$M$4*('NB 21%'!$N$4-50)*'NB 21%'!$O$4,IF(H1=Bron!$B$10,'NB 6-12-21%'!$M$4*('NB 6-12-21%'!$N$4-50)*'NB 6-12-21%'!$O$4+'NB 6-12-21%'!$M$12*('NB 6-12-21%'!$N$12-50)*'NB 6-12-21%'!$O$12,IF(H1=Bron!#REF!,UITB!$M$5*(UITB!$N$5-50)*UITB!$O$5,IF(H1=Bron!$B$11,VERB!$Q$8,IF(H1=Bron!$B$12,VERB!$Q$8,IF(H1=Bron!$B$15,'NB 21% light'!$M$4*('NB 21% light'!$N$4-50)*'NB 21% light'!$O$4,IF(H1=Bron!$B$16,'NB 6-12-21% light'!$M$4*('NB 6-12-21% light'!$N$4-50)*'NB 6-12-21% light'!$O$4+'NB 6-12-21% light'!$M$12*('NB 6-12-21% light'!$N$12-50)*'NB 6-12-21% light'!$O$12,IF(H1=Bron!$B$14,'AK+VERB'!$Q$8,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"H41+F41+D41+B41","v":{"$error":"#REF!"}}]
["subsidie all-in",{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),IF(B1=Bron!#REF!,samen!$Q$21+samen!$Q$31*samen!$M$17/samen!$M$25,samen!$Q$12+samen!$Q$31*samen!$M$5/samen!$M$25),IF(B1=Bron!$B$10,'NB 6-12-21%'!$Q$18,IF(B1=Bron!#REF!,UITB!$Q$21,IF(B1=Bron!$B$11,VERB!$Q$24,IF(B1=Bron!$B$12,VERB!$Q$24,IF(B1=Bron!$B$9,'NB 21%'!$P$8,IF(B1=Bron!$B$15,'NB 21% light'!$P$8,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$Q$18,IF(B1=Bron!$B$14,'AK+VERB'!$Q$19,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),IF(D1=Bron!#REF!,samen!$Q$21+samen!$Q$31*samen!$M$17/samen!$M$25,samen!$Q$12+samen!$Q$31*samen!$M$5/samen!$M$25),IF(D1=Bron!$B$10,'NB 6-12-21%'!$Q$18,IF(D1=Bron!#REF!,UITB!$Q$21,IF(D1=Bron!$B$11,VERB!$Q$24,IF(D1=Bron!$B$12,VERB!$Q$24,IF(D1=Bron!$B$9,'NB 21%'!$P$8,IF(D1=Bron!$B$15,'NB 21% light'!$P$8,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$Q$18,IF(D1=Bron!$B$14,'AK+VERB'!$Q$19,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),IF(F1=Bron!#REF!,samen!$Q$21+samen!$Q$31*samen!$M$17/samen!$M$25,samen!$Q$12+samen!$Q$31*samen!$M$5/samen!$M$25),IF(F1=Bron!$B$10,'NB 6-12-21%'!$Q$18,IF(F1=Bron!#REF!,UITB!$Q$21,IF(F1=Bron!$B$11,VERB!$Q$24,IF(F1=Bron!$B$12,VERB!$Q$24,IF(F1=Bron!$B$9,'NB 21%'!$P$8,IF(F1=Bron!$B$15,'NB 21% light'!$P$8,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$Q$18,IF(F1=Bron!$B$14,'AK+VERB'!$Q$19,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,'analyse bij belofte 3'!$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,'analyse bij belofte 3'!$B$1:$H$1,0))),IF(H1=Bron!#REF!,samen!$Q$21+samen!$Q$31*samen!$M$17/samen!$M$25,samen!$Q$12+samen!$Q$31*samen!$M$5/samen!$M$25),IF(H1=Bron!$B$10,'NB 6-12-21%'!$Q$18,IF(H1=Bron!#REF!,UITB!$Q$21,IF(H1=Bron!$B$11,VERB!$Q$24,IF(H1=Bron!$B$12,VERB!$Q$24,IF(H1=Bron!$B$9,'NB 21%'!$P$8,IF(H1=Bron!$B$15,'NB 21% light'!$P$8,IF(H1=Bron!$B$16,'NB 6-12-21% light'!$Q$18,IF(H1=Bron!$B$14,'AK+VERB'!$Q$19,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"H42+F42+D42+B42","v":{"$error":"#REF!"}}]
["Bouwplafond",{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),IF(B1=Bron!#REF!,samen!$Q$35*samen!$A$17/samen!$A$25,samen!$Q$35*samen!$A$5/samen!$A$25),IF(B1=Bron!$B$10,'NB 6-12-21%'!$Q$20,IF(B1=Bron!#REF!,UITB!$Q$23,IF(B1=Bron!$B$11,VERB!$Q$26,IF(B1=Bron!$B$12,VERB!$Q$26,IF(B1=Bron!$B$9,'NB 21%'!$P$10,IF(B1=Bron!$B$15,'NB 21% light'!$P$10,IF(B1=Bron!$B$16,'NB 6-12-21% light'!$Q$20,IF(B1=Bron!$B$14,'AK+VERB'!$Q$26,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),IF(D1=Bron!#REF!,samen!$Q$35*samen!$A$17/samen!$A$25,samen!$Q$35*samen!$A$5/samen!$A$25),IF(D1=Bron!$B$10,'NB 6-12-21%'!$Q$20,IF(D1=Bron!#REF!,UITB!$Q$23,IF(D1=Bron!$B$11,VERB!$Q$26,IF(D1=Bron!$B$12,VERB!$Q$26,IF(D1=Bron!$B$9,'NB 21%'!$P$10,IF(D1=Bron!$B$15,'NB 21% light'!$P$10,IF(D1=Bron!$B$16,'NB 6-12-21% light'!$Q$20,IF(D1=Bron!$B$14,'AK+VERB'!$Q$26,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),IF(F1=Bron!#REF!,samen!$Q$35*samen!$A$17/samen!$A$25,samen!$Q$35*samen!$A$5/samen!$A$25),IF(F1=Bron!$B$10,'NB 6-12-21%'!$Q$20,IF(F1=Bron!#REF!,UITB!$Q$23,IF(F1=Bron!$B$11,VERB!$Q$26,IF(F1=Bron!$B$12,VERB!$Q$26,IF(F1=Bron!$B$9,'NB 21%'!$P$10,IF(F1=Bron!$B$15,'NB 21% light'!$P$10,IF(F1=Bron!$B$16,'NB 6-12-21% light'!$Q$20,IF(F1=Bron!$B$14,'AK+VERB'!$Q$26,0)))))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(ISNUMBER(MATCH(Bron!#REF!,$B$1:$H$1,0)),ISNUMBER(MATCH(Bron!$B$11,$B$1:$H$1,0))),IF(H1=Bron!#REF!,samen!$Q$35*samen!$A$17/samen!$A$25,samen!$Q$35*samen!$A$5/samen!$A$25),IF(H1=Bron!$B$10,'NB 6-12-21%'!$Q$20,IF(H1=Bron!#REF!,UITB!$Q$23,IF(H1=Bron!$B$11,VERB!$Q$26,IF(H1=Bron!$B$12,VERB!$Q$26,IF(H1=Bron!$B$9,'NB 21%'!$P$10,IF(H1=Bron!$B$15,'NB 21% light'!$P$10,IF(H1=Bron!$B$16,'NB 6-12-21% light'!$Q$20,IF(H1=Bron!$B$14,'AK+VERB'!$Q$26,0)))))))))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Subsidie aankoop (excl. Registratie en BTW)",{"$f":"IF(B5=Bron!$B$13,AKzondVERB!$K$7,IF(B5=Bron!$B$14,'AK+VERB'!$K$49,\"\"))","v":0},null,{"$f":"IF(D5=Bron!$B$13,AKzondVERB!$K$7,IF(D5=Bron!$B$14,'AK+VERB'!$K$49,\"\"))","v":0},null,{"$f":"IF(F5=Bron!$B$13,AKzondVERB!$K$7,IF(F5=Bron!$B$14,'AK+VERB'!$K$49,\"\"))","v":0},null,{"$f":"IF(H5=Bron!$B$13,AKzondVERB!$K$7,IF(H5=Bron!$B$14,'AK+VERB'!$K$49,\"\"))","v":0},null,{"$f":"IF(ISNUMBER(H44),H44,0)+IF(ISNUMBER(F44),F44,0)+IF(ISNUMBER(D44),D44,0)+IF(ISNUMBER(B44),B44,0)","v":0}]
["Subsidie aankoop all-in",{"$f":"IF(B5=Bron!$B$13,AKzondVERB!$K$9,IF(B5=Bron!$B$14,'AK+VERB'!$K$56+'AK+VERB'!$K$57,\"\"))","v":0},null,{"$f":"IF(D5=Bron!$B$13,AKzondVERB!$K$9,IF(D5=Bron!$B$14,'AK+VERB'!$K$56+'AK+VERB'!$K$57,\"\"))","v":0},null,{"$f":"IF(F5=Bron!$B$13,AKzondVERB!$K$9,IF(F5=Bron!$B$14,'AK+VERB'!$K$56+'AK+VERB'!$K$57,\"\"))","v":0},null,{"$f":"IF(H5=Bron!$B$13,AKzondVERB!$K$9,IF(H5=Bron!$B$14,'AK+VERB'!$K$56+'AK+VERB'!$K$57,\"\"))","v":0},null,{"$f":"IF(ISNUMBER(H45),H45,0)+IF(ISNUMBER(F45),F45,0)+IF(ISNUMBER(D45),D45,0)+IF(ISNUMBER(B45),B45,0)","v":0}]
[]
["AANDEEL SUBSIDIE tov BOUWKOST","Initiële belofte",null,"Gewijzigde belofte",null,"Geïndexeerde belofte"]
["Subsidie PF 1-3 (zonder AO en BTW)",{"$f":"J41","v":{"$error":"#REF!"}},null,{"$f":"J32","v":{"$error":"#REF!"}},null,{"$f":"J38","v":{"$error":"#REF!"}}]
["Bouwkost PF 1-3 (zonder AO en BTW)",{"$f":"'uitgebreide raming'!J61","v":0},null,{"$f":"'uitgebreide raming_gewijzigd'!J61","v":{"$error":"#REF!"}},null,{"$f":"D49","v":{"$error":"#REF!"}}]
[null,{"$f":"B48/B49","v":{"$error":"#REF!"}},null,{"$f":"D48/D49","v":{"$error":"#REF!"}},null,{"$f":"F48/F49","v":{"$error":"#REF!"}}]
["Subsidie all-in",{"$f":"J42+J45","v":{"$error":"#REF!"}},null,{"$f":"J33+J35","v":{"$error":"#REF!"}},null,{"$f":"J39+J36","v":{"$error":"#REF!"}}]
["Bouwkost all-in",{"$f":"'uitgebreide raming'!J77","v":0},null,{"$f":"'uitgebreide raming_gewijzigd'!J77","v":{"$error":"#REF!"}},null,{"$f":"D52","v":{"$error":"#REF!"}}]
[null,{"$f":"B51/B52","v":{"$error":"#REF!"}},null,{"$f":"D51/D52","v":{"$error":"#REF!"}},null,{"$f":"F51/F52","v":{"$error":"#REF!"}}]
[]
["Kost per capaciteitseenheid incl. meubilair",{"$f":"B18/B6","v":{"$error":"#DIV/0!"}},null,{"$f":"D18/D6","v":{"$error":"#DIV/0!"}},null,{"$f":"F18/F6","v":{"$error":"#DIV/0!"}},null,{"$f":"H18/H6","v":{"$error":"#DIV/0!"}},null,{"$f":"J18/J6","v":{"$error":"#DIV/0!"}}]
["VIPA bouwplafond per wgl (20m²)",0,null,0,null,0,null,0,null,0]
["Verhouding tot VIPA bouwplafond per wgl",{"$f":"B55/B56","v":{"$error":"#DIV/0!"}},null,{"$f":"D55/D56","v":{"$error":"#DIV/0!"}},null,{"$f":"F55/F56","v":{"$error":"#DIV/0!"}},null,{"$f":"H55/H56","v":{"$error":"#DIV/0!"}},null,{"$f":"J55/J56","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
["OPPERVLAKTEN"]
["kamergrootte (VIPA meting)"]
["leefgroepgrootte",null,"bewoners"]
["leefgroepgrootte",null,"m²/bewoner"]
["verhouding netto - bruto"]

{"sheet":"Bouwkost NB","index":28,"n_rows":122,"n_cols":44,"rows_kept":122,"cut":false,"hidden":true,"merged":[[14,24,14,26],[13,13,13,15],[14,13,14,15],[9,2,9,11],[9,13,9,22],[13,2,13,4],[14,2,14,4],[9,24,9,33],[11,24,11,26],[12,24,12,26],[12,2,12,4],[11,13,11,15],[12,13,12,15],[7,1,7,11],[13,24,13,26],[3,35,3,45],[6,35,8,45],[0,2,0,4],[4,2,4,4],[11,2,11,4]]}
[null,"Dossier nummer",{"$f":"'Overzicht project'!G4","v":0}]
[null,"Kostensoort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kies de zorgvorm","Kies de zorgvorm","Kies de zorgvorm","totaal"]
[null,"Nieuwbouw",{"$f":"Bron!B9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"opgelet: per kostensoort moet er een apart tabblad worden ingevuld"]
[null,"/ aankoop zonder verbouwing",{"$f":"Bron!B10","v":"Uitbreiding"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In dit tabblad dient u de raming voor de kostensoort 'nieuwbouw' in te vullen. De lichtgroene lijnen zijn verplicht in te vullen lijnen (vul deze ook als eerste in). De lichtblauwe lijnen zijn niet verplicht maar zeer wenselijk indien beschikbaar. "]
[null,"Naam project ",{"$f":"'Overzicht project'!B34","v":0}]
[]
[false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ik wens in aanmerking te komen voor de premie …... en ben akkoord met de voorwaarden voor het verkrijgen van de premie."]
[]
[]
[null,null,{"$f":"'Overzicht project'!$C$40","v":"Algemeen ziekenhuis"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Overzicht project'!$C$41","v":"Kies de zorgvorm"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Overzicht project'!$C$42","v":"Kies de zorgvorm"}]
[]
[null,null,"BTW werken/technieken/afwerking",null,null,{"$f":"IF(OR($B$3=Bron!$B$9,$B$3=Bron!$B$15),21,IF($B$3=Bron!B10,'Overzicht BTA'!C15,IF($B$3=Bron!$B$11,'Overzicht BTA'!C17,IF($B$3=Bron!$B$12,'Overzicht BTA'!C16,IF($B$3=Bron!$C$16,'Overzicht BTA'!C19,IF($B$3=Bron!$B$10,'Overzicht BTA'!C19,IF($B$3=Bron!$B$14,'Overzicht BTA'!$C$17,21)))))))/100","v":0.21},null,null,null,null,null,null,null,"BTW werken/technieken/afwerking",null,null,{"$f":"IF(OR($B$3=Bron!$B$9,$B$3=Bron!$B$15),21,IF($B$3=Bron!B10,'Overzicht BTA'!I15,IF($B$3=Bron!$B$11,'Overzicht BTA'!I17,IF($B$3=Bron!$B$12,'Overzicht BTA'!I16,IF($B$3=Bron!$C$16,'Overzicht BTA'!I19,IF($B$3=Bron!$B$10,'Overzicht BTA'!I19,IF($B$3=Bron!$B$14,'Overzicht BTA'!$C$17,21)))))))/100","v":0.21},null,null,null,null,null,null,null,"BTW werken/technieken/afwerking",null,null,{"$f":"IF(OR($B$3=Bron!$B$9,$B$3=Bron!$B$15),21,IF($B$3=Bron!B10,'Overzicht BTA'!O15,IF($B$3=Bron!$B$11,'Overzicht BTA'!O17,IF($B$3=Bron!$B$12,'Overzicht BTA'!O16,IF($B$3=Bron!$C$16,'Overzicht BTA'!O19,IF($B$3=Bron!$B$10,'Overzicht BTA'!O19,IF($B$3=Bron!$B$14,'Overzicht BTA'!$C$17,21)))))))/100","v":0.21}]
[null,null,"BTW los meubilair",null,null,0.21,null,null,null,null,null,null,null,"BTW los meubilair",null,null,0.21,null,null,null,null,null,null,null,"BTW los meubilair",null,null,0.21]
[null,null,"BTW studiekosten & erelonen",null,null,0.21,null,null,null,null,null,null,null,"BTW studiekosten & erelonen",null,null,0.21,null,null,null,null,null,null,null,"BTW studiekosten & erelonen",null,null,0.21]
[null,null,"BTW kunstwerk",null,null,0.06,null,null,null,null,null,null,null,"BTW kunstwerk",null,null,0.06,null,null,null,null,null,null,null,"BTW kunstwerk",null,null,0.06]
[]
[null,"Kostenevolutie EXCL.BTW","(1) Raming SB","BTW%","(1) Raming SB Gewijzigd","BTW%","(2) Voor aanbesteding","BTW%","(3) Gunning","BTW%","(4) Eindafrekening","BTW%",null,"(1) Raming SB","BTW%","(1) Raming SB Gewijzigd","BTW%","(2) Voor aanbesteding","BTW%","(3) Gunning","BTW%","(4) Eindafrekening","BTW%",null,"(1) Raming SB","BTW%","(1) Raming SB Gewijzigd","BTW%","(2) Voor aanbesteding","BTW%","(3) Gunning","BTW%","(4) Eindafrekening","BTW%",null,null,null,null,null,"(4) Eindafrekening zorgvorm 1","(4) Eindafrekening zorgvorm 2","(4) Eindafrekening zorgvorm 3"]
[null,"PF0 Aankoop gebouw",0,null,{"$f":"C18","v":0},null,{"$f":"C18","v":0},null,{"$f":"C18","v":0},null,{"$f":"C18","v":0},null,null,0,null,{"$f":"N18","v":0},null,{"$f":"N18","v":0},null,{"$f":"N18","v":0},null,{"$f":"N18","v":0},null,null,{"$f":"'analyse bij belofte'!AG13","v":0},null,{"$f":"Y18","v":0},null,{"$f":"Y18","v":0},null,{"$f":"Y18","v":0},null,{"$f":"Y18","v":0},null,null,"STAPPEN",null,{"$f":"AG18+V18+K18","v":0},null,{"$f":"AKzondVERB!B13","v":0},{"$f":"AKzondVERB!H13","v":0},{"$f":"AKzondVERB!N13","v":0}]
[null,"aankoopkost grond excl. kosten",0,null,{"$f":"C19","v":0},null,0,null,0,null,0,null,null,0,null,{"$f":"N19","v":0},null,0,null,0,null,0,null,null,0,null,{"$f":"Y19","v":0},null,0,null,0,null,0,null,null,null,null,{"$f":"AG19+V19+K19","v":0},null,{"$f":"IFERROR(K19*$AP$5/$AS$5,0)","v":0},{"$f":"IFERROR(K19*$AQ$5/$AS$5,0)","v":0},{"$f":"IFERROR(K19*$AR$5/$AS$5,0)","v":0}]
[null,"aankoopkost gebouw excl. kosten",0,null,{"$f":"C20","v":0},null,0,null,0,null,0,null,null,0,null,{"$f":"N20","v":0},null,0,null,0,null,0,null,null,0,null,{"$f":"Y20","v":0},null,0,null,0,null,0,null,null,null,null,0,null,0,0,0]
[null,"notariskosten en registratierechten",0,null,{"$f":"C21","v":0},null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0]
[null,"PFO Indien erfpacht/opstal",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,"jaarvergoeding",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0]
[null,"eerste jaar erfpacht/opstal",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0]
[null,"laatste jaar erfpacht/opstal",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0]
[null,"PF1 Ruwbouw",0,null,{"$f":"C26","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"N26","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"Y26","v":0},null,null,null,null,null,null,null,null,"1. Vul eerst het TOTAAL in van de projectfase",null,0,null,0,0,0]
[null,"Ruwbouw",0,{"$f":"F12","v":0.21},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},null,0,{"$f":"$Q$12","v":0.21},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},null,0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},null,"2. Vul daarna, indien gekend, detailbedragen in van bepaalde onderdelen",null,0,null,0,0,0]
[null,"Schrijnwerk",0,{"$f":"$F$12","v":0.21},0,{"$f":"$AB$11","v":0},0,0,0,0,0,0,null,0,{"$f":"$Q$12","v":0.21},0,{"$f":"$AB$11","v":0},0,0,0,0,0,0,null,0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$11","v":0},0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Dakwerken",0,{"$f":"$F$12","v":0.21},0,0,0,0,0,0,0,0,null,0,0.21,0,0,0,0,0,0,0,0,null,0,0.21,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Overige1:……………………………………………………….",0,{"$f":"$F$12","v":0.21},0,0,0,0,0,0,0,0,null,0,0.21,0,0,0,0,0,0,0,0,null,0,0.21,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Overige2:……………………………………………………….",0,{"$f":"$F$12","v":0.21},0,0,0,0,0,0,0,0,null,0,0.21,0,0,0,0,0,0,0,0,null,0,0.21,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Geen detail:",{"$f":"C26-SUM(C27:C31)","v":0},{"$f":"$F$12","v":0.21},{"$f":"E26-SUM(E27:E31)","v":0},0,{"$f":"G26-SUM(G27:G31)","v":0},0,{"$f":"I26-SUM(I27:I31)","v":0},0,{"$f":"K26-SUM(K27:K31)","v":0},0,null,{"$f":"N26-SUM(N27:N31)","v":0},0.21,{"$f":"P26-SUM(P27:P31)","v":0},0,{"$f":"R26-SUM(R27:R31)","v":0},0,{"$f":"T26-SUM(T27:T31)","v":0},0,{"$f":"V26-SUM(V27:V31)","v":0},0,null,{"$f":"Y26-SUM(Y27:Y31)","v":0},0.21,{"$f":"AA26-SUM(AA27:AA31)","v":0},0,{"$f":"AC26-SUM(AC27:AC31)","v":0},0,{"$f":"AE26-SUM(AE27:AE31)","v":0},0,{"$f":"AG26-SUM(AG27:AG31)","v":0},0,null,"3. Controle: hier staat het bedrag waarvoor geen detailbedragen bekend waren ",null,0,null,0,0,0]
[null,"PF2 Techn. Uitrusting",0,null,{"$f":"C33","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"N33","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"Y33","v":0},null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,"Sanitair",0,{"$f":"$F$12","v":0.21},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},null,0,{"$f":"$Q$12","v":0.21},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},null,0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},null,null,null,0,null,0,0,0]
[null,"HVAC",0,0.21,0,{"$f":"$AB$11","v":0},0,0,0,0,0,0,null,0,{"$f":"$Q$12","v":0.21},0,{"$f":"$AB$11","v":0},0,0,0,0,0,0,null,0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$11","v":0},0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Elektriciteit",0,0.21,0,0,0,0,0,0,0,0,null,0,0.21,0,0,0,0,0,0,0,0,null,0,0.21,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Lift",0,0.21,0,0,0,0,0,0,0,0,null,0,0.21,0,0,0,0,0,0,0,0,null,0,0.21,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Overige1:……………………………………………………….",0,0.21,0,0,0,0,0,0,0,0,null,0,0.21,0,0,0,0,0,0,0,0,null,0,0.21,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Overige2:……………………………………………………….",0,0.21,0,0,0,0,0,0,0,0,null,0,0.21,0,0,0,0,0,0,0,0,null,0,0.21,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Geen detail:",{"$f":"C33-SUM(C34:C39)","v":0},0.21,{"$f":"E33-SUM(E34:E39)","v":0},0,{"$f":"G33-SUM(G34:G39)","v":0},0,{"$f":"I33-SUM(I34:I39)","v":0},0,{"$f":"K33-SUM(K34:K39)","v":0},0,null,{"$f":"N33-SUM(N34:N39)","v":0},{"$f":"$Q$12","v":0.21},{"$f":"P33-SUM(P34:P39)","v":0},0,{"$f":"R33-SUM(R34:R39)","v":0},0,{"$f":"T33-SUM(T34:T39)","v":0},0,{"$f":"V33-SUM(V34:V39)","v":0},0,null,{"$f":"Y33-SUM(Y34:Y39)","v":0},0.21,{"$f":"AA33-SUM(AA34:AA39)","v":0},0,{"$f":"AC33-SUM(AC34:AC39)","v":0},0,{"$f":"AE33-SUM(AE34:AE39)","v":0},0,{"$f":"AG33-SUM(AG34:AG39)","v":0},0,null,null,null,0,null,0,0,0]
[null,"PF3 Afwerking",0,null,{"$f":"C41","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"N41","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"Y41","v":0},null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,"Vloeren",0,{"$f":"$F$12","v":0.21},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},null,0,{"$f":"$Q$12","v":0.21},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},null,0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},0,{"$f":"$AB$11","v":0},null,null,null,0,null,0,0,0]
[null,"Wanden ",0,0.21,0,{"$f":"$AB$11","v":0},0,0,0,0,0,0,null,0,{"$f":"$Q$12","v":0.21},0,{"$f":"$AB$11","v":0},0,0,0,0,0,0,null,0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$11","v":0},0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Plafonds",0,0.21,0,0,0,0,0,0,0,0,null,0,0.21,0,0,0,0,0,0,0,0,null,0,0.21,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Vast meubilair",0,0.21,0,0,0,0,0,0,0,0,null,0,0.21,0,0,0,0,0,0,0,0,null,0,0.21,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Keuken ",0,0.21,0,0,0,0,0,0,0,0,null,0,0.21,0,0,0,0,0,0,0,0,null,0,0.21,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Overige1:……………………………………………………….",0,0.21,0,0,0,0,0,0,0,0,null,0,0.21,0,0,0,0,0,0,0,0,null,0,0.21,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Overige2:……………………………………………………….",0,0.21,0,0,0,0,0,0,0,0,null,0,{"$f":"$Q$12","v":0.21},0,0,0,0,0,0,0,0,null,0,0.21,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Geen detail:",{"$f":"C41-SUM(C42:C48)","v":0},0.21,{"$f":"E41-SUM(E42:E48)","v":0},0,{"$f":"G41-SUM(G42:G48)","v":0},0,{"$f":"I41-SUM(I42:I48)","v":0},0,{"$f":"K41-SUM(K42:K48)","v":0},0,null,{"$f":"N41-SUM(N42:N48)","v":0},{"$f":"$Q$12","v":0.21},{"$f":"P41-SUM(P42:P48)","v":0},0,{"$f":"R41-SUM(R42:R48)","v":0},0,{"$f":"T41-SUM(T42:T48)","v":0},0,{"$f":"V41-SUM(V42:V48)","v":0},0,null,{"$f":"Y41-SUM(Y42:Y48)","v":0},0.21,{"$f":"AA41-SUM(AA42:AA48)","v":0},0,{"$f":"AC41-SUM(AC42:AC48)","v":0},0,{"$f":"AE41-SUM(AE42:AE48)","v":0},0,{"$f":"AG41-SUM(AG42:AG48)","v":0},0,null,null,null,0,null,0,0,0]
[null,"Subtotaal PF1-2-3",{"$f":"C26+C33+C41","v":0},null,{"$f":"E26+E33+E41","v":0},null,{"$f":"G26+G33+G41","v":0},null,{"$f":"I26+I33+I41","v":0},null,{"$f":"K26+K33+K41","v":0},null,null,{"$f":"N26+N33+N41","v":0},null,{"$f":"P26+P33+P41","v":0},null,{"$f":"R26+R33+R41","v":0},null,{"$f":"T26+T33+T41","v":0},null,{"$f":"V26+V33+V41","v":0},null,null,{"$f":"Y26+Y33+Y41","v":0},null,{"$f":"AA26+AA33+AA41","v":0},null,{"$f":"AC26+AC33+AC41","v":0},null,{"$f":"AE26+AE33+AE41","v":0},null,{"$f":"AG26+AG33+AG41","v":0},null,null,"4. Subtotalen worden automatisch berekend ",null,0,null,0,0,0]
[null,"PF4 Losse uitrusting en meubilering ",0,{"$f":"$F$13","v":0.21},{"$f":"C51","v":0},{"$f":"$AB$12","v":0.21},null,{"$f":"$AB$12","v":0.21},null,{"$f":"$AB$12","v":0.21},null,{"$f":"$AB$12","v":0.21},null,0,{"$f":"$Q$13","v":0.21},{"$f":"N51","v":0},{"$f":"$AB$12","v":0.21},null,{"$f":"$AB$12","v":0.21},null,{"$f":"$AB$12","v":0.21},null,{"$f":"$AB$12","v":0.21},null,0,{"$f":"$AB$13","v":0.21},{"$f":"Y51","v":0},{"$f":"$AB$12","v":0.21},null,{"$f":"$AB$12","v":0.21},null,{"$f":"$AB$12","v":0.21},null,{"$f":"$AB$12","v":0.21},null,null,null,0,null,0,0,0]
[null,"Totaal PF1-2-3-4",{"$f":"SUM(C50+C51)","v":0},null,{"$f":"SUM(E50+E51)","v":0},null,{"$f":"SUM(G50+G51)","v":0},null,{"$f":"SUM(I50:I51)","v":0},null,{"$f":"SUM(K50:K51)","v":0},null,null,{"$f":"SUM(N50+N51)","v":0},null,{"$f":"SUM(P50+P51)","v":0},null,{"$f":"SUM(R50+R51)","v":0},null,{"$f":"SUM(T50:T51)","v":0},null,{"$f":"SUM(V50:V51)","v":0},null,null,{"$f":"SUM(Y50+Y51)","v":0},null,{"$f":"SUM(AA50+AA51)","v":0},null,{"$f":"SUM(AC50+AC51)","v":0},null,{"$f":"SUM(AE50:AE51)","v":0},null,{"$f":"SUM(AG50:AG51)","v":0},null,null,null,null,0,null,0,0,0]
[null,"Omgevingswerken",0,{"$f":"$F$12","v":0.21},{"$f":"C53","v":0},{"$f":"$AB$11","v":0},{"$f":"SUM(G54:G55)","v":0},{"$f":"$F$11","v":0},{"$f":"SUM(I54:I55)","v":0},{"$f":"$F$11","v":0},{"$f":"SUM(K54:K55)","v":0},{"$f":"$AB$11","v":0},null,0,{"$f":"$Q$12","v":0.21},{"$f":"N53","v":0},{"$f":"$AB$11","v":0},{"$f":"SUM(R54:R55)","v":0},{"$f":"$F$11","v":0},{"$f":"SUM(T54:T55)","v":0},{"$f":"$F$11","v":0},{"$f":"SUM(V54:V55)","v":0},{"$f":"$AB$11","v":0},null,{"$f":"IF(ISNUMBER(MATCH(VLOOKUP($B$3,Bron!$A$7:$B$16,2,FALSE),'uitgebreide raming_gewijzigd'!$B$2:$H$2,0)),HLOOKUP(VLOOKUP($B$3,Bron!$A$7:$B$16,2,FALSE),'uitgebreide raming_gewijzigd'!$B$2:$J$25,12,FALSE),0)+IF(ISNUMBER(MATCH(VLOOKUP($B$3,Bron!$A$7:$B$16,2,FALSE),'uitgebreide raming_gewijzigd'!$B$28:$H$28,0)),HLOOKUP(VLOOKUP($B$3,Bron!$A$7:$B$16,2,FALSE),'uitgebreide raming_gewijzigd'!$B$28:$J$51,12,FALSE),0)+IF(ISNUMBER(MATCH(VLOOKUP($B$3,Bron!$A$7:$B$16,2,FALSE),'uitgebreide raming_gewijzigd'!$B$54:$H$54,0)),HLOOKUP(VLOOKUP($B$3,Bron!$A$7:$B$16,2,FALSE),'uitgebreide raming_gewijzigd'!$B$54:$J$77,12,FALSE),0)","v":0},{"$f":"$AB$12","v":0.21},{"$f":"Y53","v":0},{"$f":"$AB$11","v":0},{"$f":"SUM(AC54:AC55)","v":0},{"$f":"$F$11","v":0},{"$f":"SUM(AE54:AE55)","v":0},{"$f":"$F$11","v":0},{"$f":"SUM(AG54:AG55)","v":0},{"$f":"$AB$11","v":0},null,null,null,0,null,0,0,0]
[null,"- Buitenverharding, - constructies en - meubilair",0,{"$f":"$F$12","v":0.21},{"$f":"C54","v":0},{"$f":"$AB$11","v":0},0,null,0,null,0,0,null,null,{"$f":"$Q$12","v":0.21},{"$f":"N54","v":0},{"$f":"$AB$11","v":0},0,null,0,null,0,0,null,null,{"$f":"$AB$12","v":0.21},{"$f":"Y54","v":0},{"$f":"$AB$11","v":0},0,null,0,null,0,0,null,null,null,0]
[null,"- Groenaanleg",0,{"$f":"$F$12","v":0.21},{"$f":"C55","v":0},0,0,null,0,null,0,0,null,null,0.21,{"$f":"N55","v":0},0,0,null,0,null,0,0,null,null,0.21,{"$f":"Y55","v":0},0,0,null,0,null,0,0,null,null,null,0]
[null,"Afbraakwerken ",0,{"$f":"$F$12","v":0.21},{"$f":"C56","v":0},0,0,{"$f":"$F$11","v":0},0,{"$f":"$F$11","v":0},0,0,null,0,0.21,{"$f":"N56","v":0},0,0,{"$f":"$F$11","v":0},0,{"$f":"$F$11","v":0},0,0,null,0,0.21,{"$f":"Y56","v":0},0,0,{"$f":"$F$11","v":0},0,{"$f":"$F$11","v":0},0,0,null,null,null,0,null,{"$f":"IFERROR(K56*$AP$5/$AS$5,0)","v":0},{"$f":"IFERROR(K56*$AQ$5/$AS$5,0)","v":0},{"$f":"IFERROR(K56*$AR$5/$AS$5,0)","v":0}]
[null,"Kunstwerk",{"$f":"IFERROR(kunst!$B$11*(('Overzicht BTA'!D13+'Overzicht BTA'!F13+'Overzicht BTA'!D14)/'Overzicht project'!E66),0)","v":0},{"$f":"$F$15","v":0.06},{"$f":"IFERROR(kunst!$M$11*(('Overzicht BTA'!D53+'Overzicht BTA'!D54+'Overzicht BTA'!F53)/'Overzicht project_gewijzigd'!E28),0)","v":0},{"$f":"$AB$14","v":0.21},0,{"$f":"$F$14","v":0.21},0,{"$f":"$F$14","v":0.21},0,{"$f":"$AB$14","v":0.21},null,{"$f":"IFERROR(kunst!$B$11*(('Overzicht BTA'!J13+'Overzicht BTA'!L13+'Overzicht BTA'!J14)/'Overzicht project'!E66),0)","v":0},{"$f":"$Q$15","v":0.06},{"$f":"IFERROR(kunst!$M$11*(('Overzicht BTA'!J53+'Overzicht BTA'!L53+'Overzicht BTA'!J54)/'Overzicht project_gewijzigd'!E28),0)","v":0},{"$f":"$AB$14","v":0.21},0,{"$f":"$F$14","v":0.21},0,{"$f":"$F$14","v":0.21},0,{"$f":"$AB$14","v":0.21},null,{"$f":"IFERROR(kunst!$B$11*(('Overzicht BTA'!$P$13+'Overzicht BTA'!$R$13+'Overzicht BTA'!$P$14)/'Overzicht project'!E66),0)","v":0},{"$f":"$AB$15","v":0.06},{"$f":"IFERROR(kunst!$M$11*(('Overzicht BTA'!$P$53+'Overzicht BTA'!$R$53+'Overzicht BTA'!$P$54)/'Overzicht project_gewijzigd'!E28),0)","v":0},{"$f":"$AB$14","v":0.21},0,{"$f":"$F$14","v":0.21},0,{"$f":"$F$14","v":0.21},0,{"$f":"$AB$14","v":0.21},null,null,null,0,null,{"$f":"IFERROR(K57*$AP$5/$AS$5,0)","v":0},{"$f":"IFERROR(K57*$AQ$5/$AS$5,0)","v":0},{"$f":"IFERROR(K57*$AR$5/$AS$5,0)","v":0}]
[null,"Ondergrondse parking",0,{"$f":"$F$12","v":0.21},{"$f":"C58","v":0},{"$f":"$AB$12","v":0.21},0,{"$f":"$F$12","v":0.21},0,{"$f":"$F$12","v":0.21},0,0.21,null,0,0.21,{"$f":"N58","v":0},{"$f":"$AB$12","v":0.21},0,{"$f":"$F$12","v":0.21},0,{"$f":"$F$12","v":0.21},0,0.21,null,0,0.21,{"$f":"Y58","v":0},{"$f":"$AB$12","v":0.21},0,{"$f":"$F$12","v":0.21},0,{"$f":"$F$12","v":0.21},0,0.21]
[null,"Aansluitingen nutsvoorzieningen",0,{"$f":"$F$12","v":0.21},{"$f":"C59","v":0},{"$f":"$AB$11","v":0},0,0.21,0,0.21,0,{"$f":"$AB$11","v":0},null,null,{"$f":"$Q$12","v":0.21},{"$f":"N59","v":0},{"$f":"$AB$11","v":0},0,0.21,0,0.21,0,{"$f":"$AB$11","v":0},null,null,{"$f":"$AB$12","v":0.21},{"$f":"Y59","v":0},{"$f":"$AB$11","v":0},0,0.21,0,0.21,0,{"$f":"$AB$11","v":0},null,null,null,0,null,{"$f":"IFERROR(K59*$AP$5/$AS$5,0)","v":0},{"$f":"IFERROR(K59*$AQ$5/$AS$5,0)","v":0},{"$f":"IFERROR(K59*$AR$5/$AS$5,0)","v":0}]
[null,"Prijsherzieningen",0,{"$f":"$F$12","v":0.21},{"$f":"C60","v":0},{"$f":"$AB$11","v":0},0,{"$f":"$F$11","v":0},0,{"$f":"$F$11","v":0},0,0,null,null,{"$f":"$F$12","v":0.21},{"$f":"N60","v":0},{"$f":"$AB$11","v":0},0,{"$f":"$F$11","v":0},0,{"$f":"$F$11","v":0},0,0,null,null,{"$f":"$AB$12","v":0.21},{"$f":"Y60","v":0},{"$f":"$AB$11","v":0},0,{"$f":"$F$11","v":0},0,{"$f":"$F$11","v":0},0,0,null,null,null,0,null,0,0,0]
[null,"Meerwerken",0,{"$f":"$F$12","v":0.21},0,0,0,{"$f":"$F$11","v":0},0,{"$f":"$F$11","v":0},0,0,null,null,{"$f":"$F$12","v":0.21},0,0,0,{"$f":"$F$11","v":0},0,{"$f":"$F$11","v":0},0,0,null,null,0.21,0,0,0,{"$f":"$F$11","v":0},0,{"$f":"$F$11","v":0},0,0,null,null,null,0,null,0,0,0]
[null,"Totaal ",{"$f":"SUM(C52:C61)","v":0},null,{"$f":"SUM(E52:E61)","v":0},null,{"$f":"SUM(G52:G61)","v":0},null,{"$f":"SUM(I52:I61)","v":0},null,{"$f":"SUM(K52:K61)","v":0},null,null,{"$f":"SUM(N52:N61)","v":0},null,{"$f":"SUM(P52:P61)","v":0},null,{"$f":"SUM(R52:R61)","v":0},null,{"$f":"SUM(T52:T61)","v":0},null,{"$f":"SUM(V52:V61)","v":0},null,null,{"$f":"SUM(Y52:Y61)","v":0},null,{"$f":"SUM(AA52:AA61)","v":0},null,{"$f":"SUM(AC52:AC61)","v":0},null,{"$f":"SUM(AE52:AE61)","v":0},null,{"$f":"SUM(AG52:AG61)","v":0},null,null,null,null,0,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,"Studiekosten en erelonen",null,null,{"$f":"C64","v":0},null,0,null,0,null,0,null,null,0,null,{"$f":"N64","v":0},null,0,null,0,null,0,null,null,0,null,{"$f":"Y64","v":0},null,0,null,0,null,0,null,null,"5. Ook hier: eerst totaal invullen, daarna verdeling ",null,0,null,0,0,0]
[null,"Haalbaarheidsstudie en masterplanning",0,{"$f":"$F$14","v":0.21},{"$f":"C65","v":0},{"$f":"$AB$13","v":0.21},0,{"$f":"$AB$13","v":0.21},0,{"$f":"$AB$13","v":0.21},0,{"$f":"$AB$13","v":0.21},null,null,{"$f":"$Q$14","v":0.21},{"$f":"N65","v":0},{"$f":"$AB$13","v":0.21},0,{"$f":"$AB$13","v":0.21},0,{"$f":"$AB$13","v":0.21},0,{"$f":"$AB$13","v":0.21},null,null,{"$f":"$AB$14","v":0.21},{"$f":"Y65","v":0},{"$f":"$AB$13","v":0.21},0,{"$f":"$AB$13","v":0.21},0,{"$f":"$AB$13","v":0.21},0,{"$f":"$AB$13","v":0.21},null,null,null,0,null,0,0,0]
[null,"- Mobiliteit",0,0.21,{"$f":"C66","v":0},{"$f":"$AB$13","v":0.21},0,0.21,0,0.21,0,0.21,null,null,{"$f":"$Q$14","v":0.21},{"$f":"N66","v":0},{"$f":"$AB$13","v":0.21},0,0.21,0,0.21,0,0.21,null,null,{"$f":"$AB$14","v":0.21},{"$f":"Y66","v":0},{"$f":"$AB$13","v":0.21},0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"- Omgevingskwaliteit (MER)",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Coordinatie/projectbegeleiding",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K68*$AP$5/$AS$5,0)","v":0},{"$f":"IFERROR(K68*$AQ$5/$AS$5,0)","v":0},{"$f":"IFERROR(K68*$AR$5/$AS$5,0)","v":0}]
[null,"Architect",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K69*$AP$5/$AS$5,0)","v":0},{"$f":"IFERROR(K69*$AQ$5/$AS$5,0)","v":0},{"$f":"IFERROR(K69*$AR$5/$AS$5,0)","v":0}]
[null,"Stabiliteit",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K70*$AP$5/$AS$5,0)","v":0},{"$f":"IFERROR(K70*$AQ$5/$AS$5,0)","v":0},{"$f":"IFERROR(K70*$AR$5/$AS$5,0)","v":0}]
[null,"- Grondstudie",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Technieken",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K72*$AP$5/$AS$5,0)","v":0},{"$f":"IFERROR(K72*$AQ$5/$AS$5,0)","v":0},{"$f":"IFERROR(K72*$AR$5/$AS$5,0)","v":0}]
[null,"- EPB-verslaggeving",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K73*$AP$5/$AS$5,0)","v":0},{"$f":"IFERROR(K73*$AQ$5/$AS$5,0)","v":0},{"$f":"IFERROR(K73*$AR$5/$AS$5,0)","v":0}]
[null,"- Veiligheidscoördinatie",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K74*$AP$5/$AS$5,0)","v":0},{"$f":"IFERROR(K74*$AQ$5/$AS$5,0)","v":0},{"$f":"IFERROR(K74*$AR$5/$AS$5,0)","v":0}]
[null,"Toegankelijkheid",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K75*$AP$5/$AS$5,0)","v":0},{"$f":"IFERROR(K75*$AQ$5/$AS$5,0)","v":0},{"$f":"IFERROR(K75*$AR$5/$AS$5,0)","v":0}]
[null,"Akoestiek",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K76*$AP$5/$AS$5,0)","v":0},{"$f":"IFERROR(K76*$AQ$5/$AS$5,0)","v":0},{"$f":"IFERROR(K76*$AR$5/$AS$5,0)","v":0}]
[null,"Landschapsontwerp/ tuinontwerp",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Overige1",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K78*$AP$5/$AS$5,0)","v":0},{"$f":"IFERROR(K78*$AQ$5/$AS$5,0)","v":0},{"$f":"IFERROR(K78*$AR$5/$AS$5,0)","v":0}]
[null,"Overige2",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K79*$AP$5/$AS$5,0)","v":0},{"$f":"IFERROR(K79*$AQ$5/$AS$5,0)","v":0},{"$f":"IFERROR(K79*$AR$5/$AS$5,0)","v":0}]
[null,"Geen detail:",{"$f":"C64-SUM(C69:C79)","v":0},0.21,{"$f":"E64-SUM(E69:E79)","v":0},0.21,{"$f":"G64-SUM(G69:G79)","v":0},0.21,{"$f":"I64-SUM(I69:I79)","v":0},0.21,{"$f":"K64-SUM(K69:K79)","v":0},0.21,null,{"$f":"N64-SUM(N69:N79)","v":0},0.21,{"$f":"P64-SUM(P69:P79)","v":0},0.21,{"$f":"R64-SUM(R69:R79)","v":0},0.21,{"$f":"T64-SUM(T69:T79)","v":0},0.21,{"$f":"V64-SUM(V69:V79)","v":0},0.21,null,{"$f":"Y64-SUM(Y69:Y79)","v":0},0.21,{"$f":"AA64-SUM(AA69:AA79)","v":0},0.21,{"$f":"AC64-SUM(AC69:AC79)","v":0},0.21,{"$f":"AE64-SUM(AE69:AE79)","v":0},0.21,{"$f":"AG64-SUM(AG69:AG79)","v":0},0.21,null,null,null,0,null,{"$f":"IFERROR(K80*$AP$5/$AS$5,0)","v":0},{"$f":"IFERROR(K80*$AQ$5/$AS$5,0)","v":0},{"$f":"IFERROR(K80*$AR$5/$AS$5,0)","v":0}]
[]
[null,"Projectkost",{"$f":"C62+C64+C18","v":0},null,{"$f":"E62+E64+E18","v":0},null,{"$f":"G62+G64+G18","v":0},null,{"$f":"I62+I64+I18","v":0},null,{"$f":"SUM(K62:K64)+K18+K22","v":0},null,null,{"$f":"N62+N64+N18","v":0},null,{"$f":"P62+P64+P18","v":0},null,{"$f":"R62+R64+R18","v":0},null,{"$f":"T62+T64+T18","v":0},null,{"$f":"SUM(V62:V64)+V18+V22","v":0},null,null,{"$f":"Y62+Y64+Y18","v":0},null,{"$f":"AA62+AA64+AA18","v":0},null,{"$f":"AC62+AC64+AC18","v":0},null,{"$f":"AE62+AE64+AE18","v":0},null,{"$f":"SUM(AG62:AG64)+AG18+AG22","v":0},null,null,"(inclusief eventuele aankoop, PF0) ",null,{"$f":"AG82+V82+K82","v":0},null,{"$f":"SUM(AN62:AN64)+AN18+AN22","v":0},{"$f":"IFERROR(K82*$AQ$5/$AS$5,0)","v":0},{"$f":"IFERROR(K82*$AR$5/$AS$5,0)","v":0}]
[]
[null,"Oppervlakte","(1) Raming SB",null,"(1) Raming SB Gewijzigd",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"6. Bij de hierboven vermelde bouwkost de bijhorende Bruto-oppervlakte "]
[null,"oppervlakte gebouw (bruto)",{"$f":"'Overzicht BTA'!D13+'Overzicht BTA'!D14+'Overzicht BTA'!F13","v":0},"m²",{"$f":"'Overzicht BTA'!D53+'Overzicht BTA'!F53+'Overzicht BTA'!D54","v":0},"m²",{"$f":"C85","v":0},"m²",{"$f":"C85","v":0},"m²",{"$f":"C85","v":0},"m²",null,{"$f":"'Overzicht BTA'!J13+'Overzicht BTA'!J14+'Overzicht BTA'!L13","v":0},"m²",{"$f":"'Overzicht BTA'!J53+'Overzicht BTA'!J54+'Overzicht BTA'!L53","v":0},"m²",{"$f":"N85","v":0},"m²",{"$f":"N85","v":0},"m²",{"$f":"N85","v":0},"m²",null,{"$f":"'Overzicht BTA'!P13+'Overzicht BTA'!R13+'Overzicht BTA'!P14","v":0},"m²",{"$f":"'Overzicht BTA'!P53+'Overzicht BTA'!R53+'Overzicht BTA'!P54","v":0},"m²",{"$f":"Y85","v":0},"m²",{"$f":"Y85","v":0},"m²",{"$f":"Y85","v":0},"m²",null,null,null,null,null,{"$f":"IFERROR(K85*$AP$5/$AS$5,0)","v":0},{"$f":"IFERROR(K85*$AQ$5/$AS$5,0)","v":0},{"$f":"IFERROR(K85*$AR$5/$AS$5,0)","v":0}]
[null,"- waarvan kelder/zolder ",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,{"$f":"IFERROR(K86*$AP$5/$AS$5,0)","v":0},{"$f":"IFERROR(K86*$AQ$5/$AS$5,0)","v":0},{"$f":"IFERROR(K86*$AR$5/$AS$5,0)","v":0}]
[null,"- waarvan ondergrondse parking ",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,{"$f":"IFERROR(K87*$AP$5/$AS$5,0)","v":0},{"$f":"IFERROR(K87*$AQ$5/$AS$5,0)","v":0},{"$f":"IFERROR(K87*$AR$5/$AS$5,0)","v":0}]
[null,"oppervlakte omgevingswerken ",null,"m²",null,"m²",null,"m²",null,"m²",null,"m²",null,null,"m²",null,"m²",null,"m²",null,"m²",null,"m²",null,null,"m²",null,"m²",null,"m²",null,"m²",null,"m²",null,null,null,null,null,{"$f":"IFERROR(K88*$AP$5/$AS$5,0)","v":0},{"$f":"IFERROR(K88*$AQ$5/$AS$5,0)","v":0},{"$f":"IFERROR(K88*$AR$5/$AS$5,0)","v":0}]
[]
[null,"Jaar",{"$f":"'Overzicht BTA'!$C$36","v":2022},null,{"$f":"'Overzicht BTA'!$C$37","v":2022},null,{"$f":"E90","v":2022},null,{"$f":"G90","v":2022},null,{"$f":"I90","v":2022},null,null,{"$f":"'Overzicht BTA'!$C$36","v":2022},null,{"$f":"'Overzicht BTA'!$C$37","v":2022},null,{"$f":"P90","v":2022},null,{"$f":"R90","v":2022},null,{"$f":"T90","v":2022},null,null,{"$f":"'Overzicht BTA'!$C$36","v":2022},null,{"$f":"'Overzicht BTA'!$C$37","v":2022},null,{"$f":"AA90","v":2022},null,{"$f":"AC90","v":2022},null,{"$f":"AE90","v":2022},null,null,"7. Jaartallen van de stappen (hierdoor wordt VIPA bouwplafond geïndexeerd)",null,null,null,{"$f":"$K$90","v":2022},{"$f":"$K$90","v":2022},{"$f":"$K$90","v":2022}]
[]
[null,"VIPA index",{"$f":"VLOOKUP(C90,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(E90,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(G90,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},{"$f":"G92/C92-1","v":0},{"$f":"VLOOKUP(I90,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},{"$f":"I92/C92-1","v":0},{"$f":"VLOOKUP(K90,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},{"$f":"K92/C92-1","v":0},null,{"$f":"VLOOKUP(N90,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(P90,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(R90,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},{"$f":"R92/N92-1","v":0},{"$f":"VLOOKUP(T90,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},{"$f":"T92/N92-1","v":0},{"$f":"VLOOKUP(V90,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},{"$f":"V92/N92-1","v":0},null,{"$f":"VLOOKUP(Y90,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(AA90,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(AC90,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},{"$f":"AC92/Y92-1","v":0},{"$f":"VLOOKUP(AE90,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},{"$f":"AE92/Y92-1","v":0},{"$f":"VLOOKUP(AG90,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},{"$f":"AG92/Y92-1","v":0},null,null,null,null,null,{"$f":"$K$92","v":2.0148000000000001},{"$f":"$K$92","v":2.0148000000000001},{"$f":"$K$92","v":2.0148000000000001}]
[]
[null,"Bouwkost / m²","(1) Raming SB",null,"(1) Raming SB Gewijzigd",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening"]
[null,"Bouwkost excl. meubilair / m²",{"$f":"IFERROR(C50/C85,0)","v":0},"/m²",{"$f":"IFERROR(E50/E85,0)","v":0},"/m²",{"$f":"IFERROR(G50/G85,0)","v":0},"/m²",{"$f":"IFERROR(I50/I85,0)","v":0},"/m²",{"$f":"IFERROR(K50/K85,0)","v":0},"/m²",null,{"$f":"IFERROR(N50/N85,0)","v":0},"/m²",{"$f":"IFERROR(P50/P85,0)","v":0},"/m²",{"$f":"IFERROR(R50/R85,0)","v":0},"/m²",{"$f":"IFERROR(T50/T85,0)","v":0},"/m²",{"$f":"IFERROR(V50/V85,0)","v":0},"/m²",null,{"$f":"IFERROR(Y50/Y85,0)","v":0},"/m²",{"$f":"IFERROR(AA50/AA85,0)","v":0},"/m²",{"$f":"IFERROR(AC50/AC85,0)","v":0},"/m²",{"$f":"IFERROR(AE50/AE85,0)","v":0},"/m²",{"$f":"IFERROR(AG50/AG85,0)","v":0},"/m²",null,null,null,null,null,{"$f":"IFERROR(AN50/AN85,0)","v":0},{"$f":"IFERROR(AO50/AO85,0)","v":0},{"$f":"IFERROR(AP50/AP85,0)","v":0}]
[null,"Bouwkost incl. meubilair/m²",{"$f":"IFERROR(C52/C85,0)","v":0},"/m²",{"$f":"IFERROR(E52/E85,0)","v":0},"/m²",{"$f":"IFERROR(G52/G85,0)","v":0},"/m²",{"$f":"IFERROR(I52/I85,0)","v":0},"/m²",{"$f":"IFERROR(K52/K85,0)","v":0},"/m²",null,{"$f":"IFERROR(N52/N85,0)","v":0},"/m²",{"$f":"IFERROR(P52/P85,0)","v":0},"/m²",{"$f":"IFERROR(R52/R85,0)","v":0},"/m²",{"$f":"IFERROR(T52/T85,0)","v":0},"/m²",{"$f":"IFERROR(V52/V85,0)","v":0},"/m²",null,{"$f":"IFERROR(Y52/Y85,0)","v":0},"/m²",{"$f":"IFERROR(AA52/AA85,0)","v":0},"/m²",{"$f":"IFERROR(AC52/AC85,0)","v":0},"/m²",{"$f":"IFERROR(AE52/AE85,0)","v":0},"/m²",{"$f":"IFERROR(AG52/AG85,0)","v":0},"/m²",null,null,null,null,null,{"$f":"IFERROR(AN52/AN85,0)","v":0},{"$f":"IFERROR(AO52/AO85,0)","v":0},{"$f":"IFERROR(AP52/AP85,0)","v":0}]
[null,"Bouwkost meubilair/m²",{"$f":"IFERROR(C51/C85,0)","v":0},"/m²",{"$f":"IFERROR(E51/E85,0)","v":0},"/m²",{"$f":"IFERROR(G51/G85,0)","v":0},"/m²",{"$f":"IFERROR(I51/I85,0)","v":0},"/m²",{"$f":"IFERROR(K51/K85,0)","v":0},"/m²",null,{"$f":"IFERROR(N51/N85,0)","v":0},"/m²",{"$f":"IFERROR(P51/P85,0)","v":0},"/m²",{"$f":"IFERROR(R51/R85,0)","v":0},"/m²",{"$f":"IFERROR(T51/T85,0)","v":0},"/m²",{"$f":"IFERROR(V51/V85,0)","v":0},"/m²",null,{"$f":"IFERROR(Y51/Y85,0)","v":0},"/m²",{"$f":"IFERROR(AA51/AA85,0)","v":0},"/m²",{"$f":"IFERROR(AC51/AC85,0)","v":0},"/m²",{"$f":"IFERROR(AE51/AE85,0)","v":0},"/m²",{"$f":"IFERROR(AG51/AG85,0)","v":0},"/m²",null,null,null,null,null,{"$f":"IFERROR(AN51/AN85,0)","v":0},{"$f":"IFERROR(AO51/AO85,0)","v":0},{"$f":"IFERROR(AP51/AP85,0)","v":0}]
[]
[null,"VIPA bouwplafond excl. meubilair /m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!C92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!C92*10/6)","v":{"$error":"#REF!"}},"/m²",{"$f":"IF(E2=\"verbouwing\",'Bouwkost NB'!E121*'Bouwkost NB'!E92*10/6*75%,'Bouwkost NB'!E121*'Bouwkost NB'!E92*10/6)","v":0},"/m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!G92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!G92*10/6)","v":{"$error":"#REF!"}},"/m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!I92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!I92*10/6)","v":{"$error":"#REF!"}},"/m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!K92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!K92*10/6)","v":{"$error":"#REF!"}},"/m²",null,{"$f":"IF(AP3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!N92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!N92*10/6)","v":0},"/m²",{"$f":"IF(P2=\"verbouwing\",'Bouwkost NB'!P121*'Bouwkost NB'!P92*10/6*75%,'Bouwkost NB'!P121*'Bouwkost NB'!P92*10/6)","v":0},"/m²",{"$f":"IF(AP3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!R92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!R92*10/6)","v":0},"/m²",{"$f":"IF(AP3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!T92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!T92*10/6)","v":0},"/m²",{"$f":"IF(AP3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!V92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!V92*10/6)","v":0},"/m²",null,{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!Y92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!Y92*10/6)","v":0},"/m²",{"$f":"IF(AO2=\"verbouwing\",'Bouwkost NB'!AA121*'Bouwkost NB'!AA92*10/6*75%,'Bouwkost NB'!AA121*'Bouwkost NB'!AA92*10/6)","v":0},"/m²",{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!AC92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!AC92*10/6)","v":0},"/m²",{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!AE92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!AE92*10/6)","v":0},"/m²",{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!AG92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!AG92*10/6)","v":0},"/m²",null,null,null,null,null,{"$f":"$K$99","v":{"$error":"#REF!"}},{"$f":"$K$99","v":{"$error":"#REF!"}},{"$f":"$K$99","v":{"$error":"#REF!"}}]
[null,"Verhouding tot VIPA bouwplafond ",{"$f":"IFERROR(+C95/C99,0)","v":0},null,{"$f":"IFERROR(+E95/E99,0)","v":0},null,{"$f":"IFERROR(+G95/G99,0)","v":0},null,{"$f":"IFERROR(+I95/I99,0)","v":0},null,{"$f":"IFERROR(+K95/K99,0)","v":0},null,null,{"$f":"IFERROR(+N95/N99,0)","v":0},null,{"$f":"IFERROR(+P95/P99,0)","v":0},null,{"$f":"IFERROR(+R95/R99,0)","v":0},null,{"$f":"IFERROR(+T95/T99,0)","v":0},null,{"$f":"IFERROR(+V95/V99,0)","v":0},null,null,{"$f":"IFERROR(+Y95/Y99,0)","v":0},null,{"$f":"IFERROR(+AA95/AA99,0)","v":0},null,{"$f":"IFERROR(+AC95/AC99,0)","v":0},null,{"$f":"IFERROR(+AE95/AE99,0)","v":0},null,{"$f":"IFERROR(+AG95/AG99,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(+AN95/AN99,0)","v":0},{"$f":"IFERROR(+AO95/AO99,0)","v":0},{"$f":"IFERROR(+AP95/AP99,0)","v":0}]
[null,"VIPA bouwplafond incl. meubilair /m²",{"$f":"C99+C103","v":{"$error":"#REF!"}},"/m²",{"$f":"E99+E103","v":167.9},"/m²",{"$f":"G99+G103","v":{"$error":"#REF!"}},"/m²",{"$f":"I99+I103","v":{"$error":"#REF!"}},"/m²",{"$f":"K99+K103","v":{"$error":"#REF!"}},"/m²",null,{"$f":"N99+N103","v":0},"/m²",{"$f":"P99+P103","v":0},"/m²",{"$f":"R99+R103","v":0},"/m²",{"$f":"T99+T103","v":0},"/m²",{"$f":"V99+V103","v":0},"/m²",null,{"$f":"Y99+Y103","v":0},"/m²",{"$f":"AA99+AA103","v":0},"/m²",{"$f":"AC99+AC103","v":0},"/m²",{"$f":"AE99+AE103","v":0},"/m²",{"$f":"AG99+AG103","v":0},"/m²",null,null,null,null,null,{"$f":"$K$101","v":{"$error":"#REF!"}},{"$f":"$K$101","v":{"$error":"#REF!"}},{"$f":"$K$101","v":{"$error":"#REF!"}}]
[null,"Verhouding tot VIPA bouwplafond ",{"$f":"IFERROR(C96/C101,0)","v":0},null,{"$f":"IFERROR(E96/E101,0)","v":0},null,{"$f":"IFERROR(G96/G101,0)","v":0},null,{"$f":"IFERROR(I96/I101,0)","v":0},null,{"$f":"IFERROR(K96/K101,0)","v":0},null,null,{"$f":"IFERROR(N96/N101,0)","v":0},null,{"$f":"IFERROR(P96/P101,0)","v":0},null,{"$f":"IFERROR(R96/R101,0)","v":0},null,{"$f":"IFERROR(T96/T101,0)","v":0},null,{"$f":"IFERROR(V96/V101,0)","v":0},null,null,{"$f":"IFERROR(Y96/Y101,0)","v":0},null,{"$f":"IFERROR(AA96/AA101,0)","v":0},null,{"$f":"IFERROR(AC96/AC101,0)","v":0},null,{"$f":"IFERROR(AE96/AE101,0)","v":0},null,{"$f":"IFERROR(AG96/AG101,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(AN96/AN101,0)","v":0},{"$f":"IFERROR(AO96/AO101,0)","v":0},{"$f":"IFERROR(AP96/AP101,0)","v":0}]
[null,"VIPA bouwplafond meubilair/m²",{"$f":"'Bouwkost NB'!$C$122*'Bouwkost NB'!$C$92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!$C$122*'Bouwkost NB'!$C$92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!C122*'Bouwkost NB'!G92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!C122*'Bouwkost NB'!I92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!C122*'Bouwkost NB'!K92*10/6","v":167.9},"/m²",null,{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!N92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!P122*'Bouwkost NB'!P92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!R92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!T92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!V92*10/6","v":0},"/m²",null,{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!Y92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!AA122*'Bouwkost NB'!AA92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!AC92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!AE92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!AG92*10/6","v":0},"/m²",null,null,null,null,null,{"$f":"$K$103","v":167.9},{"$f":"$K$103","v":167.9},{"$f":"$K$103","v":167.9}]
[null,"Verhouding tot VIPA bouwplafond ",{"$f":"IFERROR(C97/C103,0)","v":0},null,{"$f":"IFERROR(E97/E103,0)","v":0},null,{"$f":"IFERROR(G97/G103,0)","v":0},null,{"$f":"IFERROR(I97/I103,0)","v":0},null,{"$f":"IFERROR(K97/K103,0)","v":0},null,null,{"$f":"IFERROR(N97/N103,0)","v":0},null,{"$f":"IFERROR(P97/P103,0)","v":0},null,{"$f":"IFERROR(R97/R103,0)","v":0},null,{"$f":"IFERROR(T97/T103,0)","v":0},null,{"$f":"IFERROR(V97/V103,0)","v":0},null,null,{"$f":"IFERROR(Y97/Y103,0)","v":0},null,{"$f":"IFERROR(AA97/AA103,0)","v":0},null,{"$f":"IFERROR(AC97/AC103,0)","v":0},null,{"$f":"IFERROR(AE97/AE103,0)","v":0},null,{"$f":"IFERROR(AG97/AG103,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(AN97/AN103,0)","v":0},{"$f":"IFERROR(AO97/AO103,0)","v":0},{"$f":"IFERROR(AP97/AP103,0)","v":0}]
[]
[null,"Omgevingswerken/m²",{"$f":"IFERROR(#REF!/C88,0)","v":0},null,{"$f":"IFERROR(#REF!/E88,0)","v":0},null,{"$f":"IFERROR(#REF!/G88,0)","v":0},null,{"$f":"IFERROR(#REF!/I88,0)","v":0},null,{"$f":"IFERROR(#REF!/K88,0)","v":0},null,null,{"$f":"IFERROR(#REF!/N88,0)","v":0},null,{"$f":"IFERROR(#REF!/P88,0)","v":0},null,{"$f":"IFERROR(#REF!/R88,0)","v":0},null,{"$f":"IFERROR(#REF!/T88,0)","v":0},null,{"$f":"IFERROR(#REF!/V88,0)","v":0},null,null,{"$f":"IFERROR(#REF!/Y88,0)","v":0},null,{"$f":"IFERROR(#REF!/AA88,0)","v":0},null,{"$f":"IFERROR(#REF!/AC88,0)","v":0},null,{"$f":"IFERROR(#REF!/AE88,0)","v":0},null,{"$f":"IFERROR(#REF!/AG88,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(AN53/AN88,0)","v":0},{"$f":"IFERROR(AO53/AO88,0)","v":0},{"$f":"IFERROR(AP53/AP88,0)","v":0}]
[]
[null,"Kostenevolutie tussen de fasen","tussen (1) - (2) ",null,"tussen (1) - (2) ",null,"tussen (2)-(3)",null,"tussen (3)-(4)",null,"tussen (1) - (4)",null,null,"tussen (1) - (2) ",null,"tussen (1) - (2) ",null,"tussen (2)-(3)",null,"tussen (3)-(4)",null,"tussen (1) - (4)",null,null,"tussen (1) - (2) ",null,"tussen (1) - (2) ",null,"tussen (2)-(3)",null,"tussen (3)-(4)",null,"tussen (1) - (4)"]
[null,"PF1 Ruwbouw",{"$f":"G26-C26","v":0},{"$f":"IF(ISNUMBER(ROUND(C109/C26,2)),ROUND(C109/C26,2),\"/\")","v":"/"},{"$f":"G26-E26","v":0},{"$f":"IF(ISNUMBER(ROUND(E109/E26,2)),ROUND(E109/E26,2),\"/\")","v":"/"},{"$f":"I26-G26","v":0},{"$f":"IF(ISNUMBER(ROUND(G109/G26,2)),ROUND(G109/G26,2),\"/\")","v":"/"},{"$f":"K26-I26","v":0},{"$f":"IF(ISNUMBER(ROUND(I109/I26,2)),ROUND(I109/I26,2),\"/\")","v":"/"},{"$f":"K26-C26","v":0},{"$f":"IF(ISNUMBER(ROUND(K109/C26,2)),ROUND(K109/C26,2),\"/\")","v":"/"},null,{"$f":"R26-N26","v":0},{"$f":"IF(ISNUMBER(ROUND(N109/N26,2)),ROUND(N109/N26,2),\"/\")","v":"/"},{"$f":"T26-P26","v":0},{"$f":"IF(ISNUMBER(ROUND(P109/P26,2)),ROUND(P109/P26,2),\"/\")","v":"/"},{"$f":"T26-R26","v":0},{"$f":"IF(ISNUMBER(ROUND(R109/R26,2)),ROUND(R109/R26,2),\"/\")","v":"/"},{"$f":"V26-T26","v":0},{"$f":"IF(ISNUMBER(ROUND(T109/T26,2)),ROUND(T109/T26,2),\"/\")","v":"/"},{"$f":"V26-N26","v":0},{"$f":"IF(ISNUMBER(ROUND(V109/N26,2)),ROUND(V109/N26,2),\"/\")","v":"/"},null,{"$f":"AC26-Y26","v":0},{"$f":"IF(ISNUMBER(ROUND(Y109/Y26,2)),ROUND(Y109/Y26,2),\"/\")","v":"/"},{"$f":"AE26-AA26","v":0},{"$f":"IF(ISNUMBER(ROUND(AA109/AA26,2)),ROUND(AA109/AA26,2),\"/\")","v":"/"},{"$f":"AE26-AC26","v":0},{"$f":"IF(ISNUMBER(ROUND(AC109/AC26,2)),ROUND(AC109/AC26,2),\"/\")","v":"/"},{"$f":"AG26-AE26","v":0},{"$f":"IF(ISNUMBER(ROUND(AE109/AE26,2)),ROUND(AE109/AE26,2),\"/\")","v":"/"},{"$f":"AG26-Y26","v":0},{"$f":"IF(ISNUMBER(ROUND(AG109/Y26,2)),ROUND(AG109/Y26,2),\"/\")","v":"/"},null,null,null,{"$f":"AG109+V109+K109","v":0},{"$f":"IF(ISNUMBER(ROUND(AL109/(C26+N26+Y26),2)),ROUND(AL109/(C26+N26+Y26),2),\"/\")","v":"/"}]
[null,"PF2 Techn. Uitrusting",{"$f":"G33-C33","v":0},{"$f":"IF(ISNUMBER(ROUND(C110/C33,2)),ROUND(C110/C33,2),\"/\")","v":"/"},{"$f":"G33-E33","v":0},{"$f":"IF(ISNUMBER(ROUND(E110/E33,2)),ROUND(E110/E33,2),\"/\")","v":"/"},{"$f":"I33-G33","v":0},{"$f":"IF(ISNUMBER(ROUND(G110/G33,2)),ROUND(G110/G33,2),\"/\")","v":"/"},{"$f":"K33-I33","v":0},{"$f":"IF(ISNUMBER(ROUND(I110/I33,2)),ROUND(I110/I33,2),\"/\")","v":"/"},{"$f":"K33-C33","v":0},{"$f":"IF(ISNUMBER(ROUND(K110/C33,2)),ROUND(K110/C33,2),\"/\")","v":"/"},null,{"$f":"R33-N33","v":0},{"$f":"IF(ISNUMBER(ROUND(N110/N33,2)),ROUND(N110/N33,2),\"/\")","v":"/"},{"$f":"T33-P33","v":0},{"$f":"IF(ISNUMBER(ROUND(P110/P33,2)),ROUND(P110/P33,2),\"/\")","v":"/"},{"$f":"T33-R33","v":0},{"$f":"IF(ISNUMBER(ROUND(R110/R33,2)),ROUND(R110/R33,2),\"/\")","v":"/"},{"$f":"V33-T33","v":0},{"$f":"IF(ISNUMBER(ROUND(T110/T33,2)),ROUND(T110/T33,2),\"/\")","v":"/"},{"$f":"V33-N33","v":0},{"$f":"IF(ISNUMBER(ROUND(V110/N33,2)),ROUND(V110/N33,2),\"/\")","v":"/"},null,{"$f":"AC33-Y33","v":0},{"$f":"IF(ISNUMBER(ROUND(Y110/Y33,2)),ROUND(Y110/Y33,2),\"/\")","v":"/"},{"$f":"AE33-AA33","v":0},{"$f":"IF(ISNUMBER(ROUND(AA110/AA33,2)),ROUND(AA110/AA33,2),\"/\")","v":"/"},{"$f":"AE33-AC33","v":0},{"$f":"IF(ISNUMBER(ROUND(AC110/AC33,2)),ROUND(AC110/AC33,2),\"/\")","v":"/"},{"$f":"AG33-AE33","v":0},{"$f":"IF(ISNUMBER(ROUND(AE110/AE33,2)),ROUND(AE110/AE33,2),\"/\")","v":"/"},{"$f":"AG33-Y33","v":0},{"$f":"IF(ISNUMBER(ROUND(AG110/Y33,2)),ROUND(AG110/Y33,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL110/(Y33+C33+N33),2)),ROUND(AL110/(Y33+C33+N33),2),\"/\")","v":"/"}]
[null,"PF3 Afwerking",{"$f":"G41-C41","v":0},{"$f":"IF(ISNUMBER(ROUND(C111/C41,2)),ROUND(C111/C41,2),\"/\")","v":"/"},{"$f":"G41-E41","v":0},{"$f":"IF(ISNUMBER(ROUND(E111/E41,2)),ROUND(E111/E41,2),\"/\")","v":"/"},{"$f":"I41-G41","v":0},{"$f":"IF(ISNUMBER(ROUND(G111/G41,2)),ROUND(G111/G41,2),\"/\")","v":"/"},{"$f":"K41-I41","v":0},{"$f":"IF(ISNUMBER(ROUND(I111/I41,2)),ROUND(I111/I41,2),\"/\")","v":"/"},{"$f":"K41-C41","v":0},{"$f":"IF(ISNUMBER(ROUND(K111/C41,2)),ROUND(K111/C41,2),\"/\")","v":"/"},null,{"$f":"R41-N41","v":0},{"$f":"IF(ISNUMBER(ROUND(N111/N41,2)),ROUND(N111/N41,2),\"/\")","v":"/"},{"$f":"T41-P41","v":0},{"$f":"IF(ISNUMBER(ROUND(P111/P41,2)),ROUND(P111/P41,2),\"/\")","v":"/"},{"$f":"T41-R41","v":0},{"$f":"IF(ISNUMBER(ROUND(R111/R41,2)),ROUND(R111/R41,2),\"/\")","v":"/"},{"$f":"V41-T41","v":0},{"$f":"IF(ISNUMBER(ROUND(T111/T41,2)),ROUND(T111/T41,2),\"/\")","v":"/"},{"$f":"V41-N41","v":0},{"$f":"IF(ISNUMBER(ROUND(V111/N41,2)),ROUND(V111/N41,2),\"/\")","v":"/"},null,{"$f":"AC41-Y41","v":0},{"$f":"IF(ISNUMBER(ROUND(Y111/Y41,2)),ROUND(Y111/Y41,2),\"/\")","v":"/"},{"$f":"AE41-AA41","v":0},{"$f":"IF(ISNUMBER(ROUND(AA111/AA41,2)),ROUND(AA111/AA41,2),\"/\")","v":"/"},{"$f":"AE41-AC41","v":0},{"$f":"IF(ISNUMBER(ROUND(AC111/AC41,2)),ROUND(AC111/AC41,2),\"/\")","v":"/"},{"$f":"AG41-AE41","v":0},{"$f":"IF(ISNUMBER(ROUND(AE111/AE41,2)),ROUND(AE111/AE41,2),\"/\")","v":"/"},{"$f":"AG41-Y41","v":0},{"$f":"IF(ISNUMBER(ROUND(AG111/Y41,2)),ROUND(AG111/Y41,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL111/(C41+N41+Y41),2)),ROUND(AL111/(C41+N41+Y41),2),\"/\")","v":"/"}]
[null,"Subtotaal PF1-2-3",{"$f":"SUM(C109:C111)","v":0},{"$f":"IF(ISNUMBER(ROUND(C112/C50,2)),ROUND(C112/C50,2),\"/\")","v":"/"},{"$f":"SUM(E109:E111)","v":0},{"$f":"IF(ISNUMBER(ROUND(E112/E50,2)),ROUND(E112/E50,2),\"/\")","v":"/"},{"$f":"SUM(G109:G111)","v":0},{"$f":"IF(ISNUMBER(ROUND(G112/G50,2)),ROUND(G112/G50,2),\"/\")","v":"/"},{"$f":"SUM(I109:I111)","v":0},{"$f":"IF(ISNUMBER(ROUND(I112/I50,2)),ROUND(I112/I50,2),\"/\")","v":"/"},{"$f":"SUM(K109:K111)","v":0},{"$f":"IF(ISNUMBER(ROUND(K112/C50,2)),ROUND(K112/C50,2),\"/\")","v":"/"},null,{"$f":"SUM(N109:N111)","v":0},{"$f":"IF(ISNUMBER(ROUND(N112/N50,2)),ROUND(N112/N50,2),\"/\")","v":"/"},{"$f":"SUM(P109:P111)","v":0},{"$f":"IF(ISNUMBER(ROUND(P112/P50,2)),ROUND(P112/P50,2),\"/\")","v":"/"},{"$f":"SUM(R109:R111)","v":0},{"$f":"IF(ISNUMBER(ROUND(R112/R50,2)),ROUND(R112/R50,2),\"/\")","v":"/"},{"$f":"SUM(T109:T111)","v":0},{"$f":"IF(ISNUMBER(ROUND(T112/T50,2)),ROUND(T112/T50,2),\"/\")","v":"/"},{"$f":"SUM(V109:V111)","v":0},{"$f":"IF(ISNUMBER(ROUND(V112/N50,2)),ROUND(V112/N50,2),\"/\")","v":"/"},null,{"$f":"SUM(Y109:Y111)","v":0},{"$f":"IF(ISNUMBER(ROUND(Y112/Y50,2)),ROUND(Y112/Y50,2),\"/\")","v":"/"},{"$f":"SUM(AA109:AA111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AA112/AA50,2)),ROUND(AA112/AA50,2),\"/\")","v":"/"},{"$f":"SUM(AC109:AC111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AC112/AC50,2)),ROUND(AC112/AC50,2),\"/\")","v":"/"},{"$f":"SUM(AE109:AE111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AE112/AE50,2)),ROUND(AE112/AE50,2),\"/\")","v":"/"},{"$f":"SUM(AG109:AG111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AG112/Y50,2)),ROUND(AG112/Y50,2),\"/\")","v":"/"},null,null,null,{"$f":"AG112+V112+K112","v":0},{"$f":"IF(ISNUMBER(ROUND(AL112/(C50+N50+Y50),2)),ROUND(AL112/(C50+N50+Y50),2),\"/\")","v":"/"}]
[null,"PF4 Losse uitrusting en meubilering ",{"$f":"G51-C51","v":0},{"$f":"IF(ISNUMBER(ROUND(C113/C51,2)),ROUND(C113/C51,2),\"/\")","v":"/"},{"$f":"I51-E51","v":0},{"$f":"IF(ISNUMBER(ROUND(E113/E51,2)),ROUND(E113/E51,2),\"/\")","v":"/"},{"$f":"I51-G51","v":0},{"$f":"IF(ISNUMBER(ROUND(G113/G51,2)),ROUND(G113/G51,2),\"/\")","v":"/"},{"$f":"K51-I51","v":0},{"$f":"IF(ISNUMBER(ROUND(I113/I51,2)),ROUND(I113/I51,2),\"/\")","v":"/"},{"$f":"K51-C51","v":0},{"$f":"IF(ISNUMBER(ROUND(K113/C51,2)),ROUND(K113/C51,2),\"/\")","v":"/"},null,{"$f":"R51-N51","v":0},{"$f":"IF(ISNUMBER(ROUND(N113/N51,2)),ROUND(N113/N51,2),\"/\")","v":"/"},{"$f":"T51-P51","v":0},{"$f":"IF(ISNUMBER(ROUND(P113/P51,2)),ROUND(P113/P51,2),\"/\")","v":"/"},{"$f":"T51-R51","v":0},{"$f":"IF(ISNUMBER(ROUND(R113/R51,2)),ROUND(R113/R51,2),\"/\")","v":"/"},{"$f":"V51-T51","v":0},{"$f":"IF(ISNUMBER(ROUND(T113/T51,2)),ROUND(T113/T51,2),\"/\")","v":"/"},{"$f":"V51-N51","v":0},{"$f":"IF(ISNUMBER(ROUND(V113/N51,2)),ROUND(V113/N51,2),\"/\")","v":"/"},null,{"$f":"AC51-Y51","v":0},{"$f":"IF(ISNUMBER(ROUND(Y113/Y51,2)),ROUND(Y113/Y51,2),\"/\")","v":"/"},{"$f":"AE51-AA51","v":0},{"$f":"IF(ISNUMBER(ROUND(AA113/AA51,2)),ROUND(AA113/AA51,2),\"/\")","v":"/"},{"$f":"AE51-AC51","v":0},{"$f":"IF(ISNUMBER(ROUND(AC113/AC51,2)),ROUND(AC113/AC51,2),\"/\")","v":"/"},{"$f":"AG51-AE51","v":0},{"$f":"IF(ISNUMBER(ROUND(AE113/AE51,2)),ROUND(AE113/AE51,2),\"/\")","v":"/"},{"$f":"AG51-Y51","v":0},{"$f":"IF(ISNUMBER(ROUND(AG113/Y51,2)),ROUND(AG113/Y51,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL113/(C51+N51+Y51),2)),ROUND(AL113/(C51+N51+Y51),2),\"/\")","v":"/"}]
[null,"Totaal",{"$f":"SUM(C112:C113)","v":0},{"$f":"IF(ISNUMBER(ROUND(C114/C52,2)),ROUND(C114/C52,2),\"/\")","v":"/"},{"$f":"SUM(E112:E113)","v":0},{"$f":"IF(ISNUMBER(ROUND(E114/E52,2)),ROUND(E114/E52,2),\"/\")","v":"/"},{"$f":"SUM(G112:G113)","v":0},{"$f":"IF(ISNUMBER(ROUND(G114/G52,2)),ROUND(G114/G52,2),\"/\")","v":"/"},{"$f":"SUM(I112:I113)","v":0},{"$f":"IF(ISNUMBER(ROUND(I114/I52,2)),ROUND(I114/I52,2),\"/\")","v":"/"},{"$f":"SUM(K112:K113)","v":0},{"$f":"IF(ISNUMBER(ROUND(K114/K52,2)),ROUND(K114/K52,2),\"/\")","v":"/"},null,{"$f":"SUM(N112:N113)","v":0},{"$f":"IF(ISNUMBER(ROUND(N114/N62,2)),ROUND(N114/N62,2),\"/\")","v":"/"},{"$f":"SUM(P112:P113)","v":0},{"$f":"IF(ISNUMBER(ROUND(P114/P62,2)),ROUND(P114/P62,2),\"/\")","v":"/"},{"$f":"SUM(R112:R113)","v":0},{"$f":"IF(ISNUMBER(ROUND(R114/R62,2)),ROUND(R114/R62,2),\"/\")","v":"/"},{"$f":"SUM(T112:T113)","v":0},{"$f":"IF(ISNUMBER(ROUND(T114/T62,2)),ROUND(T114/T62,2),\"/\")","v":"/"},{"$f":"SUM(V112:V113)","v":0},{"$f":"IF(ISNUMBER(ROUND(V114/N62,2)),ROUND(V114/N62,2),\"/\")","v":"/"},null,{"$f":"SUM(Y112:Y113)","v":0},{"$f":"IF(ISNUMBER(ROUND(Y114/Y62,2)),ROUND(Y114/Y62,2),\"/\")","v":"/"},{"$f":"SUM(AA112:AA113)","v":0},{"$f":"IF(ISNUMBER(ROUND(AA114/AA62,2)),ROUND(AA114/AA62,2),\"/\")","v":"/"},{"$f":"SUM(AC112:AC113)","v":0},{"$f":"IF(ISNUMBER(ROUND(AC114/AC62,2)),ROUND(AC114/AC62,2),\"/\")","v":"/"},{"$f":"SUM(AE112:AE113)","v":0},{"$f":"IF(ISNUMBER(ROUND(AE114/AE62,2)),ROUND(AE114/AE62,2),\"/\")","v":"/"},{"$f":"SUM(AG112:AG113)","v":0},{"$f":"IF(ISNUMBER(ROUND(AG114/Y62,2)),ROUND(AG114/Y62,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL114/(C52+N52+Y52),2)),ROUND(AL114/(C52+N52+Y52),2),\"/\")","v":"/"}]
[null,"Totaal (incl. onvoorziene kosten)",{"$f":"C62-G62","v":0},{"$f":"IF(ISNUMBER(ROUND(C115/C63,2)),ROUND(C115/C63,2),\"/\")","v":"/"},{"$f":"G62-E62","v":0},{"$f":"IF(ISNUMBER(ROUND(E115/E63,2)),ROUND(E115/E63,2),\"/\")","v":"/"},{"$f":"I62-G62","v":0},{"$f":"IF(ISNUMBER(ROUND(G115/G63,2)),ROUND(G115/G63,2),\"/\")","v":"/"},{"$f":"K62-I62","v":0},{"$f":"IF(ISNUMBER(ROUND(I115/I63,2)),ROUND(I115/I63,2),\"/\")","v":"/"},{"$f":"E62-K62","v":0},{"$f":"IF(ISNUMBER(ROUND(K115/K63,2)),ROUND(K115/K63,2),\"/\")","v":"/"},null,{"$f":"N62-R62","v":0},null,{"$f":"R62-P62","v":0},null,{"$f":"T62-R62","v":0},null,{"$f":"V62-T62","v":0},null,{"$f":"P62-V62","v":0},null,null,{"$f":"Y62-AC62","v":0},null,{"$f":"AC62-AA62","v":0},null,{"$f":"AE62-AC62","v":0},null,{"$f":"AG62-AE62","v":0},null,{"$f":"AA62-AG62","v":0}]
[null,"Omgevingswerken",{"$f":"G53-C53","v":0},{"$f":"IF(ISNUMBER(ROUND(C116/C53,2)),ROUND(C116/C53,2),\"/\")","v":"/"},{"$f":"I53-E53","v":0},{"$f":"IF(ISNUMBER(ROUND(E116/E53,2)),ROUND(E116/E53,2),\"/\")","v":"/"},{"$f":"I53-G53","v":0},{"$f":"IF(ISNUMBER(ROUND(G116/G53,2)),ROUND(G116/G53,2),\"/\")","v":"/"},{"$f":"K53-I53","v":0},{"$f":"IF(ISNUMBER(ROUND(I116/I53,2)),ROUND(I116/I53,2),\"/\")","v":"/"},{"$f":"K53-C53","v":0},{"$f":"IF(ISNUMBER(ROUND(K116/C53,2)),ROUND(K116/C53,2),\"/\")","v":"/"},null,{"$f":"R53-N53","v":0},{"$f":"IF(ISNUMBER(ROUND(N116/N53,2)),ROUND(N116/N53,2),\"/\")","v":"/"},{"$f":"T53-P53","v":0},{"$f":"IF(ISNUMBER(ROUND(P116/P53,2)),ROUND(P116/P53,2),\"/\")","v":"/"},{"$f":"T53-R53","v":0},{"$f":"IF(ISNUMBER(ROUND(R116/R53,2)),ROUND(R116/R53,2),\"/\")","v":"/"},{"$f":"V53-T53","v":0},{"$f":"IF(ISNUMBER(ROUND(T116/T53,2)),ROUND(T116/T53,2),\"/\")","v":"/"},{"$f":"V53-N53","v":0},{"$f":"IF(ISNUMBER(ROUND(V116/N53,2)),ROUND(V116/N53,2),\"/\")","v":"/"},null,{"$f":"AC53-Y53","v":0},{"$f":"IF(ISNUMBER(ROUND(Y116/Y53,2)),ROUND(Y116/Y53,2),\"/\")","v":"/"},{"$f":"AE53-AA53","v":0},{"$f":"IF(ISNUMBER(ROUND(AA116/AA53,2)),ROUND(AA116/AA53,2),\"/\")","v":"/"},{"$f":"AE53-AC53","v":0},{"$f":"IF(ISNUMBER(ROUND(AC116/AC53,2)),ROUND(AC116/AC53,2),\"/\")","v":"/"},{"$f":"AG53-AE53","v":0},{"$f":"IF(ISNUMBER(ROUND(AE116/AE53,2)),ROUND(AE116/AE53,2),\"/\")","v":"/"},{"$f":"AG53-Y53","v":0},{"$f":"IF(ISNUMBER(ROUND(AG116/Y53,2)),ROUND(AG116/Y53,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL116/(C53+N53+Y53),2)),ROUND(AL116/(C53+N53+Y53),2),\"/\")","v":"/"}]
[null,"Afbraakwerken ",{"$f":"G56-C56","v":0},{"$f":"IF(ISNUMBER(ROUND(C117/C56,2)),ROUND(C117/C56,2),\"/\")","v":"/"},{"$f":"I56-E56","v":0},{"$f":"IF(ISNUMBER(ROUND(E117/E56,2)),ROUND(E117/E56,2),\"/\")","v":"/"},{"$f":"I56-G56","v":0},{"$f":"IF(ISNUMBER(ROUND(G117/G56,2)),ROUND(G117/G56,2),\"/\")","v":"/"},{"$f":"K56-I56","v":0},{"$f":"IF(ISNUMBER(ROUND(I117/I56,2)),ROUND(I117/I56,2),\"/\")","v":"/"},{"$f":"K56-C56","v":0},{"$f":"IF(ISNUMBER(ROUND(K117/C56,2)),ROUND(K117/C56,2),\"/\")","v":"/"},null,{"$f":"R56-N56","v":0},{"$f":"IF(ISNUMBER(ROUND(N117/N56,2)),ROUND(N117/N56,2),\"/\")","v":"/"},{"$f":"T56-P56","v":0},{"$f":"IF(ISNUMBER(ROUND(P117/P56,2)),ROUND(P117/P56,2),\"/\")","v":"/"},{"$f":"T56-R56","v":0},{"$f":"IF(ISNUMBER(ROUND(R117/R56,2)),ROUND(R117/R56,2),\"/\")","v":"/"},{"$f":"V56-T56","v":0},{"$f":"IF(ISNUMBER(ROUND(T117/T56,2)),ROUND(T117/T56,2),\"/\")","v":"/"},{"$f":"V56-N56","v":0},{"$f":"IF(ISNUMBER(ROUND(V117/N56,2)),ROUND(V117/N56,2),\"/\")","v":"/"},null,{"$f":"AC56-Y56","v":0},{"$f":"IF(ISNUMBER(ROUND(Y117/Y56,2)),ROUND(Y117/Y56,2),\"/\")","v":"/"},{"$f":"AE56-AA56","v":0},{"$f":"IF(ISNUMBER(ROUND(AA117/AA56,2)),ROUND(AA117/AA56,2),\"/\")","v":"/"},{"$f":"AE56-AC56","v":0},{"$f":"IF(ISNUMBER(ROUND(AC117/AC56,2)),ROUND(AC117/AC56,2),\"/\")","v":"/"},{"$f":"AG56-AE56","v":0},{"$f":"IF(ISNUMBER(ROUND(AE117/AE56,2)),ROUND(AE117/AE56,2),\"/\")","v":"/"},{"$f":"AG56-Y56","v":0},{"$f":"IF(ISNUMBER(ROUND(AG117/Y56,2)),ROUND(AG117/Y56,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL117/(C56+N56+Y56),2)),ROUND(AL117/(C56+N56+Y56),2),\"/\")","v":"/"}]
[null,"Projectkost",{"$f":"C82-G82","v":0},{"$f":"IF(ISNUMBER(ROUND(C118/C62,2)),ROUND(C118/C62,2),\"/\")","v":"/"},{"$f":"E82-G82","v":0},{"$f":"IF(ISNUMBER(ROUND(E118/E62,2)),ROUND(E118/E62,2),\"/\")","v":"/"},{"$f":"G82-I82","v":0},{"$f":"IF(ISNUMBER(ROUND(G118/G62,2)),ROUND(G118/G62,2),\"/\")","v":"/"},{"$f":"I82-K82","v":0},{"$f":"IF(ISNUMBER(ROUND(I118/I62,2)),ROUND(I118/I62,2),\"/\")","v":"/"},{"$f":"E82-K82","v":0},{"$f":"IF(ISNUMBER(ROUND(K118/K62,2)),ROUND(K118/K62,2),\"/\")","v":"/"},null,{"$f":"N82-R82","v":0},{"$f":"IF(ISNUMBER(ROUND(N118/N62,2)),ROUND(N118/N62,2),\"/\")","v":"/"},{"$f":"P82-R82","v":0},{"$f":"IF(ISNUMBER(ROUND(P118/P62,2)),ROUND(P118/P62,2),\"/\")","v":"/"},{"$f":"R82-T82","v":0},{"$f":"IF(ISNUMBER(ROUND(R118/R62,2)),ROUND(R118/R62,2),\"/\")","v":"/"},{"$f":"T82-V82","v":0},{"$f":"IF(ISNUMBER(ROUND(T118/T62,2)),ROUND(T118/T62,2),\"/\")","v":"/"},{"$f":"P82-V82","v":0},{"$f":"IF(ISNUMBER(ROUND(V118/V62,2)),ROUND(V118/V62,2),\"/\")","v":"/"},null,{"$f":"Y82-AC82","v":0},{"$f":"IF(ISNUMBER(ROUND(Y118/Y62,2)),ROUND(Y118/Y62,2),\"/\")","v":"/"},{"$f":"AA82-AC82","v":0},{"$f":"IF(ISNUMBER(ROUND(AA118/AA62,2)),ROUND(AA118/AA62,2),\"/\")","v":"/"},{"$f":"AC82-AE82","v":0},{"$f":"IF(ISNUMBER(ROUND(AC118/AC62,2)),ROUND(AC118/AC62,2),\"/\")","v":"/"},{"$f":"AE82-AG82","v":0},{"$f":"IF(ISNUMBER(ROUND(AE118/AE62,2)),ROUND(AE118/AE62,2),\"/\")","v":"/"},{"$f":"AA82-AG82","v":0},{"$f":"IF(ISNUMBER(ROUND(AG118/AG62,2)),ROUND(AG118/AG62,2),\"/\")","v":"/"}]
[]
[null,"VIPA basisgegevens "]
[null,"basisbedrag  werken",{"$f":"IF(OR('Bouwkost NB'!B3=Bron!B9,'Bouwkost NB'!B3=Bron!B10),VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$2:$H$69,4,FALSE),IF('Bouwkost NB'!B3=Bron!#REF!,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$2:$H$69,6,FALSE),IF('Bouwkost NB'!B3=Bron!B11,VLOOKUP('Overzicht BTA'!C3,'Capaciteiten & forfaits'!$B$2:$H$69,4,FALSE),0)))","v":{"$error":"#REF!"}}]
[null,"basisbedrag meubilair",50]

{"sheet":"Bouwkost UITB","index":29,"n_rows":120,"n_cols":44,"rows_kept":120,"cut":false,"hidden":true,"merged":[[12,2,12,4],[12,13,12,15],[12,24,12,26],[10,2,10,4],[10,13,10,15],[10,24,10,26],[11,2,11,4],[11,13,11,15],[11,24,11,26],[9,24,9,26],[7,2,7,11],[7,13,7,22],[7,24,7,33],[3,35,3,45],[0,2,0,4],[4,2,4,4],[9,2,9,4],[9,13,9,15],[2,6,2,11]]}
[null,"Dossier nummer",{"$f":"'Overzicht project'!G4","v":0}]
[null,"Kostensoort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kies de zorgvorm","Kies de zorgvorm","Kies de zorgvorm","totaal"]
[null,"Uitbreiding",null,null,null,null,"opgelet: per kostensoort moet er een apart tabblad worden ingevuld"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In dit tabblad dient u de raming voor de kostensoort 'nieuwbouw' in te vullen. De lichtgroene lijnen zijn verplicht in te vullen lijnen (vul deze ook als eerste in). De lichtblauwe lijnen zijn niet verplicht maar zeer wenselijk indien beschikbaar. "]
[null,"Naam project ",{"$f":"'Overzicht project'!B34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"opp",0,0,0,{"$f":"SUM(AO5:AQ5)","v":0}]
[]
[]
[null,null,{"$f":"'Overzicht project'!$C$40","v":"Algemeen ziekenhuis"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Overzicht project'!$C$41","v":"Kies de zorgvorm"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Overzicht project'!$C$42","v":"Kies de zorgvorm"}]
[]
[null,null,"BTW werken/technieken/afwerking",null,null,{"$f":"IF(OR($B$3=Bron!$B$9,$B$3=Bron!$B$15),21,IF($B$3=Bron!B10,'Overzicht BTA'!C15,IF($B$3=Bron!$B$11,'Overzicht BTA'!C17,IF($B$3=Bron!$B$12,'Overzicht BTA'!C16,IF($B$3=Bron!$C$16,'Overzicht BTA'!C19,IF($B$3=Bron!$B$10,'Overzicht BTA'!C19,IF($B$3=Bron!$B$14,'Overzicht BTA'!$C$17,21)))))))","v":0},null,null,null,null,null,null,null,"BTW werken/technieken/afwerking",null,null,{"$f":"IF(OR($B$3=Bron!$B$9,$B$3=Bron!$B$15),21,IF($B$3=Bron!B10,'Overzicht BTA'!I15,IF($B$3=Bron!$B$11,'Overzicht BTA'!I17,IF($B$3=Bron!$B$12,'Overzicht BTA'!I16,IF($B$3=Bron!$C$16,'Overzicht BTA'!I19,IF($B$3=Bron!$B$10,'Overzicht BTA'!I19,IF($B$3=Bron!$B$14,'Overzicht BTA'!$C$17,21)))))))","v":0},null,null,null,null,null,null,null,"BTW werken/technieken/afwerking",null,null,{"$f":"IF(OR($B$3=Bron!$B$9,$B$3=Bron!$B$15),21,IF($B$3=Bron!B10,'Overzicht BTA'!O15,IF($B$3=Bron!$B$11,'Overzicht BTA'!O17,IF($B$3=Bron!$B$12,'Overzicht BTA'!O16,IF($B$3=Bron!$C$16,'Overzicht BTA'!O19,IF($B$3=Bron!$B$10,'Overzicht BTA'!O19,IF($B$3=Bron!$B$14,'Overzicht BTA'!$C$17,21)))))))","v":0}]
[null,null,"BTW los meubilair",null,null,0.21,null,null,null,null,null,null,null,"BTW los meubilair",null,null,0.21,null,null,null,null,null,null,null,"BTW los meubilair",null,null,0.21]
[null,null,"BTW studiekosten & erelonen",null,null,0.21,null,null,null,null,null,null,null,"BTW studiekosten & erelonen",null,null,0.21,null,null,null,null,null,null,null,"BTW studiekosten & erelonen",null,null,0.21]
[null,null,"BTW kunstwerk",null,null,0.06,null,null,null,null,null,null,null,"BTW kunstwerk",null,null,0.06,null,null,null,null,null,null,null,"BTW kunstwerk",null,null,0.06]
[]
[null,"Kostenevolutie EXCL.BTW","(1) Raming SB","BTW%","(1) Raming SB Gewijzigd","BTW%","(2) Voor aanbesteding","BTW%","(3) Gunning","BTW%","(4) Eindafrekening","BTW%",null,"(1) Raming SB","BTW%","(1) Raming SB Gewijzigd","BTW%","(2) Voor aanbesteding","BTW%","(3) Gunning","BTW%","(4) Eindafrekening","BTW%",null,"(1) Raming SB","BTW%","(1) Raming SB Gewijzigd","BTW%","(2) Voor aanbesteding","BTW%","(3) Gunning","BTW%","(4) Eindafrekening","BTW%",null,null,null,null,null,"(4) Eindafrekening zorgvorm 1","(4) Eindafrekening zorgvorm 2","(4) Eindafrekening zorgvorm 3"]
[null,"PF0 Aankoop gebouw",0,null,{"$f":"C16","v":0},null,{"$f":"C16","v":0},null,{"$f":"C16","v":0},null,{"$f":"C16","v":0},null,null,0,null,{"$f":"N16","v":0},null,{"$f":"N16","v":0},null,{"$f":"N16","v":0},null,{"$f":"N16","v":0},null,null,{"$f":"'analyse bij belofte'!AG13","v":0},null,{"$f":"Y16","v":0},null,{"$f":"Y16","v":0},null,{"$f":"Y16","v":0},null,{"$f":"Y16","v":0},null,null,"STAPPEN",null,{"$f":"AG16+V16+K16","v":0},null,{"$f":"AKzondVERB!B13","v":0},{"$f":"AKzondVERB!H13","v":0},{"$f":"AKzondVERB!N13","v":0}]
[null,"aankoopkost grond excl. kosten",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,{"$f":"AG17+V17+K17","v":0},null,{"$f":"IFERROR(K17*$AO$5/$AR$5,0)","v":0},{"$f":"IFERROR(K17*$AP$5/$AR$5,0)","v":0},{"$f":"IFERROR(K17*$AQ$5/$AR$5,0)","v":0}]
[null,"aankoopkost gebouw excl. kosten",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0]
[null,"notariskosten en registratierechten",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0]
[null,"PFO Indien erfpacht/opstal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,"jaarvergoeding",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0]
[null,"eerste jaar erfpacht/opstal",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0]
[null,"laatste jaar erfpacht/opstal",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0]
[null,"PF1 Ruwbouw",0,null,{"$f":"C24","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"N24","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"Y24","v":0},null,null,null,null,null,null,null,null,"1. Vul eerst het TOTAAL in van de projectfase",null,0,null,0,0,0]
[null,"Ruwbouw",0,{"$f":"F10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},null,0,{"$f":"$Q$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},null,0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},null,"2. Vul daarna, indien gekend, detailbedragen in van bepaalde onderdelen",null,0,null,0,0,0]
[null,"Schrijnwerk",0,{"$f":"$F$10","v":0},0,{"$f":"$AB$10","v":0},0,0,0,0,0,0,null,0,{"$f":"$Q$10","v":0},0,{"$f":"$AB$10","v":0},0,0,0,0,0,0,null,0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Dakwerken",0,{"$f":"$F$10","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Overige1:……………………………………………………….",0,{"$f":"$F$10","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Overige2:……………………………………………………….",0,{"$f":"$F$10","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Geen detail:",{"$f":"C24-SUM(C25:C29)","v":0},{"$f":"$F$10","v":0},{"$f":"E24-SUM(E25:E29)","v":0},0,{"$f":"G24-SUM(G25:G29)","v":0},0,{"$f":"I24-SUM(I25:I29)","v":0},0,{"$f":"K24-SUM(K25:K29)","v":0},0,null,{"$f":"N24-SUM(N25:N29)","v":0},0,{"$f":"P24-SUM(P25:P29)","v":0},0,{"$f":"R24-SUM(R25:R29)","v":0},0,{"$f":"T24-SUM(T25:T29)","v":0},0,{"$f":"V24-SUM(V25:V29)","v":0},0,null,{"$f":"Y24-SUM(Y25:Y29)","v":0},0,{"$f":"AA24-SUM(AA25:AA29)","v":0},0,{"$f":"AC24-SUM(AC25:AC29)","v":0},0,{"$f":"AE24-SUM(AE25:AE29)","v":0},0,{"$f":"AG24-SUM(AG25:AG29)","v":0},0,null,"3. Controle: hier staat het bedrag waarvoor geen detailbedragen bekend waren ",null,0,null,0,0,0]
[null,"PF2 Techn. Uitrusting",0,null,{"$f":"C31","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"N31","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"Y31","v":0},null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,"Sanitair",0,{"$f":"$F$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},null,0,{"$f":"$Q$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},null,0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},null,null,null,0,null,0,0,0]
[null,"HVAC",0,0,0,{"$f":"$AB$10","v":0},0,0,0,0,0,0,null,0,{"$f":"$Q$10","v":0},0,{"$f":"$AB$10","v":0},0,0,0,0,0,0,null,0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Elektriciteit",0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Lift",0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Overige1:……………………………………………………….",0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Overige2:……………………………………………………….",0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Geen detail:",{"$f":"C31-SUM(C32:C37)","v":0},0,{"$f":"E31-SUM(E32:E37)","v":0},0,{"$f":"G31-SUM(G32:G37)","v":0},0,{"$f":"I31-SUM(I32:I37)","v":0},0,{"$f":"K31-SUM(K32:K37)","v":0},0,null,{"$f":"N31-SUM(N32:N37)","v":0},{"$f":"$Q$10","v":0},{"$f":"P31-SUM(P32:P37)","v":0},0,{"$f":"R31-SUM(R32:R37)","v":0},0,{"$f":"T31-SUM(T32:T37)","v":0},0,{"$f":"V31-SUM(V32:V37)","v":0},0,null,{"$f":"Y31-SUM(Y32:Y37)","v":0},0,{"$f":"AA31-SUM(AA32:AA37)","v":0},0,{"$f":"AC31-SUM(AC32:AC37)","v":0},0,{"$f":"AE31-SUM(AE32:AE37)","v":0},0,{"$f":"AG31-SUM(AG32:AG37)","v":0},0,null,null,null,0,null,0,0,0]
[null,"PF3 Afwerking",0,null,{"$f":"C39","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"N39","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"Y39","v":0},null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,"Vloeren",0,{"$f":"$F$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},null,0,{"$f":"$Q$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},null,0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},null,null,null,0,null,0,0,0]
[null,"Wanden ",0,0,0,{"$f":"$AB$10","v":0},0,0,0,0,0,0,null,0,{"$f":"$Q$10","v":0},0,{"$f":"$AB$10","v":0},0,0,0,0,0,0,null,0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Plafonds",0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Vast meubilair",0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Keuken ",0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Overige1:……………………………………………………….",0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Overige2:……………………………………………………….",0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"$Q$10","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0]
[null,"Geen detail:",{"$f":"C39-SUM(C40:C46)","v":0},0,{"$f":"E39-SUM(E40:E46)","v":0},0,{"$f":"G39-SUM(G40:G46)","v":0},0,{"$f":"I39-SUM(I40:I46)","v":0},0,{"$f":"K39-SUM(K40:K46)","v":0},0,null,{"$f":"N39-SUM(N40:N46)","v":0},{"$f":"$Q$10","v":0},{"$f":"P39-SUM(P40:P46)","v":0},0,{"$f":"R39-SUM(R40:R46)","v":0},0,{"$f":"T39-SUM(T40:T46)","v":0},0,{"$f":"V39-SUM(V40:V46)","v":0},0,null,{"$f":"Y39-SUM(Y40:Y46)","v":0},0,{"$f":"AA39-SUM(AA40:AA46)","v":0},0,{"$f":"AC39-SUM(AC40:AC46)","v":0},0,{"$f":"AE39-SUM(AE40:AE46)","v":0},0,{"$f":"AG39-SUM(AG40:AG46)","v":0},0,null,null,null,0,null,0,0,0]
[null,"Subtotaal PF1-2-3",{"$f":"C24+C31+C39","v":0},null,{"$f":"E24+E31+E39","v":0},null,{"$f":"G24+G31+G39","v":0},null,{"$f":"I24+I31+I39","v":0},null,{"$f":"K24+K31+K39","v":0},null,null,{"$f":"N24+N31+N39","v":0},null,{"$f":"P24+P31+P39","v":0},null,{"$f":"R24+R31+R39","v":0},null,{"$f":"T24+T31+T39","v":0},null,{"$f":"V24+V31+V39","v":0},null,null,{"$f":"Y24+Y31+Y39","v":0},null,{"$f":"AA24+AA31+AA39","v":0},null,{"$f":"AC24+AC31+AC39","v":0},null,{"$f":"AE24+AE31+AE39","v":0},null,{"$f":"AG24+AG31+AG39","v":0},null,null,"4. Subtotalen worden automatisch berekend ",null,0,null,0,0,0]
[null,"PF4 Losse uitrusting en meubilering ",0,{"$f":"$F$11","v":0.21},{"$f":"C49","v":0},{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,0,{"$f":"$Q$11","v":0.21},{"$f":"N49","v":0},{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,0,{"$f":"$AB$11","v":0.21},{"$f":"Y49","v":0},{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,null,null,0,null,0,0,0]
[null,"Totaal PF1-2-3-4",{"$f":"SUM(C48+C49)","v":0},null,{"$f":"SUM(E48+E49)","v":0},null,{"$f":"SUM(G48+G49)","v":0},null,{"$f":"SUM(I48:I49)","v":0},null,{"$f":"SUM(K48:K49)","v":0},null,null,{"$f":"SUM(N48+N49)","v":0},null,{"$f":"SUM(P48+P49)","v":0},null,{"$f":"SUM(R48+R49)","v":0},null,{"$f":"SUM(T48:T49)","v":0},null,{"$f":"SUM(V48:V49)","v":0},null,null,{"$f":"SUM(Y48+Y49)","v":0},null,{"$f":"SUM(AA48+AA49)","v":0},null,{"$f":"SUM(AC48+AC49)","v":0},null,{"$f":"SUM(AE48:AE49)","v":0},null,{"$f":"SUM(AG48:AG49)","v":0},null,null,null,null,0,null,0,0,0]
[null,"Omgevingswerken",{"$f":"SUM(C52:C53)","v":0},{"$f":"$F$10","v":0},{"$f":"C51","v":0},{"$f":"$AB$10","v":0},{"$f":"SUM(G52:G53)","v":0},{"$f":"$F$10","v":0},{"$f":"SUM(I52:I53)","v":0},{"$f":"$F$10","v":0},{"$f":"SUM(K52:K53)","v":0},{"$f":"$AB$10","v":0},null,0,{"$f":"$Q$10","v":0},{"$f":"N51","v":0},{"$f":"$AB$10","v":0},{"$f":"SUM(R52:R53)","v":0},{"$f":"$F$10","v":0},{"$f":"SUM(T52:T53)","v":0},{"$f":"$F$10","v":0},{"$f":"SUM(V52:V53)","v":0},{"$f":"$AB$10","v":0},null,0,{"$f":"$AB$10","v":0},{"$f":"Y51","v":0},{"$f":"$AB$10","v":0},{"$f":"SUM(AC52:AC53)","v":0},{"$f":"$F$10","v":0},{"$f":"SUM(AE52:AE53)","v":0},{"$f":"$F$10","v":0},{"$f":"SUM(AG52:AG53)","v":0},{"$f":"$AB$10","v":0},null,null,null,0,null,0,0,0]
[null,"- Buitenverharding, - constructies en - meubilair",0,{"$f":"$F$10","v":0},{"$f":"C52","v":0},{"$f":"$AB$10","v":0},0,null,0,null,0,0,null,null,{"$f":"$Q$10","v":0},{"$f":"N52","v":0},{"$f":"$AB$10","v":0},0,null,0,null,0,0,null,null,{"$f":"$AB$10","v":0},{"$f":"Y52","v":0},{"$f":"$AB$10","v":0},0,null,0,null,0,0,null,null,null,0]
[null,"- Groenaanleg",0,{"$f":"$F$10","v":0},{"$f":"C53","v":0},0,0,null,0,null,0,0,null,null,0,{"$f":"N53","v":0},0,0,null,0,null,0,0,null,null,0,{"$f":"Y53","v":0},0,0,null,0,null,0,0,null,null,null,0]
[null,"Afbraakwerken ",0,{"$f":"$F$10","v":0},{"$f":"C54","v":0},0,0,{"$f":"$F$10","v":0},0,{"$f":"$F$10","v":0},0,0,null,0,0,{"$f":"N54","v":0},0,0,{"$f":"$F$10","v":0},0,{"$f":"$F$10","v":0},0,0,null,0,0,{"$f":"Y54","v":0},0,0,{"$f":"$F$10","v":0},0,{"$f":"$F$10","v":0},0,0,null,null,null,0]
[null,"Kunstwerk",{"$f":"IFERROR(kunst!$B$11*('Overzicht BTA'!D15/'Overzicht project'!E66),0)","v":0},{"$f":"$F$13","v":0.06},{"$f":"IFERROR(kunst!$M$11*('Overzicht BTA'!D55/'Overzicht project_gewijzigd'!E28),0)","v":0},{"$f":"$AB$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$AB$13","v":0.06},null,{"$f":"IFERROR(kunst!$B$11*('Overzicht BTA'!J15/'Overzicht project'!E66),0)","v":0},{"$f":"$Q$13","v":0.06},{"$f":"IFERROR(kunst!$M$11*('Overzicht BTA'!J55/'Overzicht project_gewijzigd'!E28),0)","v":0},{"$f":"$AB$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$AB$13","v":0.06},null,{"$f":"IFERROR(kunst!$B$11*('Overzicht BTA'!P15/'Overzicht project'!E66),0)","v":0},{"$f":"$AB$13","v":0.06},{"$f":"IFERROR(kunst!$M$11*('Overzicht BTA'!P55/'Overzicht project_gewijzigd'!E28),0)","v":0},{"$f":"$AB$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$AB$13","v":0.06},null,null,null,0,null,{"$f":"IFERROR(K55*$AO$5/$AR$5,0)","v":0},{"$f":"IFERROR(K55*$AP$5/$AR$5,0)","v":0},{"$f":"IFERROR(K55*$AQ$5/$AR$5,0)","v":0}]
[null,"Ondergrondse parking",0,{"$f":"$F$11","v":0.21},{"$f":"C56","v":0},{"$f":"$AB$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,0.21,null,0,{"$f":"$Q$11","v":0.21},{"$f":"N56","v":0},{"$f":"$AB$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,0.21,null,0,{"$f":"$AB$11","v":0.21},{"$f":"Y56","v":0},{"$f":"$AB$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,0.21]
[null,"Aansluitingen nutsvoorzieningen",0,{"$f":"$F$10","v":0},{"$f":"C57","v":0},{"$f":"$AB$10","v":0},0,0.21,0,0.21,0,{"$f":"$AB$10","v":0},null,null,{"$f":"$Q$10","v":0},{"$f":"N57","v":0},{"$f":"$AB$10","v":0},0,0.21,0,0.21,0,{"$f":"$AB$10","v":0},null,null,{"$f":"$AB$10","v":0},{"$f":"Y57","v":0},{"$f":"$AB$10","v":0},0,0.21,0,0.21,0,{"$f":"$AB$10","v":0},null,null,null,0,null,0,0,0]
[null,"Prijsherzieningen",0,{"$f":"$F$10","v":0},{"$f":"C58","v":0},{"$f":"$AB$10","v":0},0,{"$f":"$F$10","v":0},0,{"$f":"$F$10","v":0},0,0,null,null,{"$f":"$F$10","v":0},{"$f":"N58","v":0},{"$f":"$AB$10","v":0},0,{"$f":"$F$10","v":0},0,{"$f":"$F$10","v":0},0,0,null,null,{"$f":"$AB$10","v":0},{"$f":"Y58","v":0},{"$f":"$AB$10","v":0},0,{"$f":"$F$10","v":0},0,{"$f":"$F$10","v":0},0,0,null,null,null,0,null,0,0,0]
[null,"Meerwerken",0,{"$f":"$F$10","v":0},0,0,0,{"$f":"$F$10","v":0},0,{"$f":"$F$10","v":0},0,0,null,null,{"$f":"$F$10","v":0},0,0,0,{"$f":"$F$10","v":0},0,{"$f":"$F$10","v":0},0,0,null,null,0,0,0,0,{"$f":"$F$10","v":0},0,{"$f":"$F$10","v":0},0,0,null,null,null,0,null,0,0,0]
[null,"Totaal ",{"$f":"SUM(C50:C59)","v":0},null,{"$f":"SUM(E50:E59)","v":0},null,{"$f":"SUM(G50:G59)","v":0},null,{"$f":"SUM(I50:I59)","v":0},null,{"$f":"SUM(K50:K59)","v":0},null,null,{"$f":"SUM(N50:N59)","v":0},null,{"$f":"SUM(P50:P59)","v":0},null,{"$f":"SUM(R50:R59)","v":0},null,{"$f":"SUM(T50:T59)","v":0},null,{"$f":"SUM(V50:V59)","v":0},null,null,{"$f":"SUM(Y50:Y59)","v":0},null,{"$f":"SUM(AA50:AA59)","v":0},null,{"$f":"SUM(AC50:AC59)","v":0},null,{"$f":"SUM(AE50:AE59)","v":0},null,{"$f":"SUM(AG50:AG59)","v":0},null,null,null,null,0,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,"Studiekosten en erelonen",0,null,{"$f":"C62","v":0},null,0,null,0,null,0,null,null,0,null,{"$f":"N62","v":0},null,0,null,0,null,0,null,null,0,null,{"$f":"Y62","v":0},null,0,null,0,null,0,null,null,"5. Ook hier: eerst totaal invullen, daarna verdeling ",null,0,null,0,0,0]
[null,"Haalbaarheidsstudie en masterplanning",0,{"$f":"$F$12","v":0.21},{"$f":"C63","v":0},{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},null,null,{"$f":"$Q$12","v":0.21},{"$f":"N63","v":0},{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},null,null,{"$f":"$AB$12","v":0.21},{"$f":"Y63","v":0},{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},null,null,null,0,null,0,0,0]
[null,"- Mobiliteit",0,0.21,{"$f":"C64","v":0},{"$f":"$AB$12","v":0.21},0,0.21,0,0.21,0,0.21,null,null,{"$f":"$Q$12","v":0.21},{"$f":"N64","v":0},{"$f":"$AB$12","v":0.21},0,0.21,0,0.21,0,0.21,null,null,{"$f":"$AB$12","v":0.21},{"$f":"Y64","v":0},{"$f":"$AB$12","v":0.21},0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"- Omgevingskwaliteit (MER)",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Coordinatie/projectbegeleiding",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Architect",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K67*$AO$5/$AR$5,0)","v":0},{"$f":"IFERROR(K67*$AP$5/$AR$5,0)","v":0},{"$f":"IFERROR(K67*$AQ$5/$AR$5,0)","v":0}]
[null,"Stabiliteit",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K68*$AO$5/$AR$5,0)","v":0},{"$f":"IFERROR(K68*$AP$5/$AR$5,0)","v":0},{"$f":"IFERROR(K68*$AQ$5/$AR$5,0)","v":0}]
[null,"- Grondstudie",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K69*$AO$5/$AR$5,0)","v":0},{"$f":"IFERROR(K69*$AP$5/$AR$5,0)","v":0},{"$f":"IFERROR(K69*$AQ$5/$AR$5,0)","v":0}]
[null,"Technieken",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"- EPB-verslaggeving",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K71*$AO$5/$AR$5,0)","v":0},{"$f":"IFERROR(K71*$AP$5/$AR$5,0)","v":0},{"$f":"IFERROR(K71*$AQ$5/$AR$5,0)","v":0}]
[null,"- Veiligheidscoördinatie",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K72*$AO$5/$AR$5,0)","v":0},{"$f":"IFERROR(K72*$AP$5/$AR$5,0)","v":0},{"$f":"IFERROR(K72*$AQ$5/$AR$5,0)","v":0}]
[null,"Toegankelijkheid",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K73*$AO$5/$AR$5,0)","v":0},{"$f":"IFERROR(K73*$AP$5/$AR$5,0)","v":0},{"$f":"IFERROR(K73*$AQ$5/$AR$5,0)","v":0}]
[null,"Akoestiek",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K74*$AO$5/$AR$5,0)","v":0},{"$f":"IFERROR(K74*$AP$5/$AR$5,0)","v":0},{"$f":"IFERROR(K74*$AQ$5/$AR$5,0)","v":0}]
[null,"Landschapsontwerp/ tuinontwerp",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K75*$AO$5/$AR$5,0)","v":0},{"$f":"IFERROR(K75*$AP$5/$AR$5,0)","v":0},{"$f":"IFERROR(K75*$AQ$5/$AR$5,0)","v":0}]
[null,"Overige1",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Overige2",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K77*$AO$5/$AR$5,0)","v":0},{"$f":"IFERROR(K77*$AP$5/$AR$5,0)","v":0},{"$f":"IFERROR(K77*$AQ$5/$AR$5,0)","v":0}]
[null,"Geen detail:",{"$f":"C62-SUM(C67:C77)","v":0},0.21,{"$f":"E62-SUM(E67:E77)","v":0},0.21,{"$f":"G62-SUM(G67:G77)","v":0},0.21,{"$f":"I62-SUM(I67:I77)","v":0},0.21,{"$f":"K62-SUM(K67:K77)","v":0},0.21,null,{"$f":"N62-SUM(N67:N77)","v":0},0.21,{"$f":"P62-SUM(P67:P77)","v":0},0.21,{"$f":"R62-SUM(R67:R77)","v":0},0.21,{"$f":"T62-SUM(T67:T77)","v":0},0.21,{"$f":"V62-SUM(V67:V77)","v":0},0.21,null,{"$f":"Y62-SUM(Y67:Y77)","v":0},0.21,{"$f":"AA62-SUM(AA67:AA77)","v":0},0.21,{"$f":"AC62-SUM(AC67:AC77)","v":0},0.21,{"$f":"AE62-SUM(AE67:AE77)","v":0},0.21,{"$f":"AG62-SUM(AG67:AG77)","v":0},0.21,null,null,null,0,null,{"$f":"IFERROR(K78*$AO$5/$AR$5,0)","v":0},{"$f":"IFERROR(K78*$AP$5/$AR$5,0)","v":0},{"$f":"IFERROR(K78*$AQ$5/$AR$5,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(inclusief eventuele aankoop, PF0) ",null,null,null,{"$f":"IFERROR(K79*$AO$5/$AR$5,0)","v":0},{"$f":"IFERROR(K79*$AP$5/$AR$5,0)","v":0},{"$f":"IFERROR(K79*$AQ$5/$AR$5,0)","v":0}]
[null,"Projectkost",{"$f":"C60+C62+C16","v":0},null,{"$f":"E60+E62+E16","v":0},null,{"$f":"G60+G62+G16","v":0},null,{"$f":"I60+I62+I16","v":0},null,{"$f":"SUM(K60:K62)+K16+K20","v":0},null,null,{"$f":"N60+N62+N16","v":0},null,{"$f":"P60+P62+P16","v":0},null,{"$f":"R60+R62+R16","v":0},null,{"$f":"T60+T62+T16","v":0},null,{"$f":"SUM(V60:V62)+V16+V20","v":0},null,null,{"$f":"Y60+Y62+Y16","v":0},null,{"$f":"AA60+AA62+AA16","v":0},null,{"$f":"AC60+AC62+AC16","v":0},null,{"$f":"AE60+AE62+AE16","v":0},null,{"$f":"SUM(AG60:AG62)+AG16+AG20","v":0},null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN61:AN63)+AN16+AN20","v":0},{"$f":"IFERROR(K81*$AP$5/$AR$5,0)","v":0},{"$f":"IFERROR(K81*$AQ$5/$AR$5,0)","v":0}]
[null,"Oppervlakte","(1) Raming SB",null,"(1) Raming SB Gewijzigd",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"6. Bij de hierboven vermelde bouwkost de bijhorende Bruto-oppervlakte "]
[null,"oppervlakte gebouw (bruto)",{"$f":"'Overzicht BTA'!D15","v":{"$error":"#REF!"}},"m²",{"$f":"'Overzicht BTA'!D55","v":0},"m²",{"$f":"C83","v":{"$error":"#REF!"}},"m²",{"$f":"C83","v":{"$error":"#REF!"}},"m²",{"$f":"C83","v":{"$error":"#REF!"}},"m²",null,{"$f":"'Overzicht BTA'!J15","v":{"$error":"#REF!"}},"m²",{"$f":"'Overzicht project'!P7","v":0},"m²",{"$f":"N83","v":{"$error":"#REF!"}},"m²",{"$f":"N83","v":{"$error":"#REF!"}},"m²",{"$f":"N83","v":{"$error":"#REF!"}},"m²",null,{"$f":"'Overzicht BTA'!P15","v":{"$error":"#REF!"}},"m²",{"$f":"'Overzicht BTA'!P55","v":0},"m²",{"$f":"Y83","v":{"$error":"#REF!"}},"m²",{"$f":"Y83","v":{"$error":"#REF!"}},"m²",{"$f":"Y83","v":{"$error":"#REF!"}},"m²"]
[null,"- waarvan kelder/zolder ",0,null,0,null,0,null,0,null,0,null,null,0,null,{"$f":"'Overzicht BTA'!J55","v":0},null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,{"$f":"IFERROR(K84*$AO$5/$AR$5,0)","v":0},{"$f":"IFERROR(K84*$AP$5/$AR$5,0)","v":0},{"$f":"IFERROR(K84*$AQ$5/$AR$5,0)","v":0}]
[null,"- waarvan ondergrondse parking ",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,{"$f":"IFERROR(K85*$AO$5/$AR$5,0)","v":0},{"$f":"IFERROR(K85*$AP$5/$AR$5,0)","v":0},{"$f":"IFERROR(K85*$AQ$5/$AR$5,0)","v":0}]
[null,"oppervlakte omgevingswerken ",null,"m²",null,"m²",null,"m²",null,"m²",null,"m²",null,null,"m²",null,"m²",null,"m²",null,"m²",null,"m²",null,null,"m²",null,"m²",null,"m²",null,"m²",null,"m²",null,null,null,null,null,{"$f":"IFERROR(K86*$AO$5/$AR$5,0)","v":0},{"$f":"IFERROR(K86*$AP$5/$AR$5,0)","v":0},{"$f":"IFERROR(K86*$AQ$5/$AR$5,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Jaartallen van de stappen (hierdoor wordt VIPA bouwplafond geïndexeerd)",null,null,null,{"$f":"IFERROR(K87*$AO$5/$AR$5,0)","v":0},{"$f":"IFERROR(K87*$AP$5/$AR$5,0)","v":0},{"$f":"IFERROR(K87*$AQ$5/$AR$5,0)","v":0}]
[null,"Jaar",{"$f":"'Overzicht BTA'!$C$36","v":2022},null,{"$f":"'Overzicht BTA'!$C$37","v":2022},null,2020,null,2019,null,2020,null,null,{"$f":"'Overzicht BTA'!$C$36","v":2022},null,{"$f":"'Overzicht BTA'!$C$37","v":2022},null,2019,null,2019,null,2020,null,null,{"$f":"'Overzicht BTA'!$C$36","v":2022},null,{"$f":"'Overzicht BTA'!$C$37","v":2022},null,2019,null,2019,null,2020]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$89","v":0},{"$f":"$K$89","v":0},{"$f":"$K$89","v":0}]
[null,"VIPA index",{"$f":"VLOOKUP(C88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(E88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(G88,Bron!$B$32:$C$44,2,FALSE)","v":1.6842900000000001},{"$f":"G90/C90-1","v":-0.16404109589041094},{"$f":"VLOOKUP(I88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"I90/C90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(K88,Bron!$B$32:$C$44,2,FALSE)","v":1.6842900000000001},{"$f":"K90/C90-1","v":-0.16404109589041094},null,{"$f":"VLOOKUP(N88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(P88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(R88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"R90/N90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(T88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"T90/N90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(V88,Bron!$B$32:$C$44,2,FALSE)","v":1.6842900000000001},{"$f":"V90/N90-1","v":-0.16404109589041094},null,{"$f":"VLOOKUP(Y88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(AA88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(AC88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"AC90/Y90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(AE88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"AE90/Y90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(AG88,Bron!$B$32:$C$44,2,FALSE)","v":1.6842900000000001},{"$f":"AG90/Y90-1","v":-0.16404109589041094}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$91","v":0},{"$f":"$K$91","v":0},{"$f":"$K$91","v":0}]
[null,"Bouwkost / m²","(1) Raming SB",null,"(1) Raming SB Gewijzigd",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening"]
[null,"Bouwkost excl. meubilair / m²",{"$f":"IFERROR(C48/C83,0)","v":0},"/m²",{"$f":"IFERROR(E48/E83,0)","v":0},"/m²",{"$f":"IFERROR(G48/G83,0)","v":0},"/m²",{"$f":"IFERROR(I48/I83,0)","v":0},"/m²",{"$f":"IFERROR(K48/K83,0)","v":0},"/m²",null,{"$f":"IFERROR(N48/N83,0)","v":0},"/m²",{"$f":"IFERROR(P48/P83,0)","v":0},"/m²",{"$f":"IFERROR(R48/R83,0)","v":0},"/m²",{"$f":"IFERROR(T48/T83,0)","v":0},"/m²",{"$f":"IFERROR(V48/V83,0)","v":0},"/m²",null,{"$f":"IFERROR(Y48/Y83,0)","v":0},"/m²",{"$f":"IFERROR(AA48/AA83,0)","v":0},"/m²",{"$f":"IFERROR(AC48/AC83,0)","v":0},"/m²",{"$f":"IFERROR(AE48/AE83,0)","v":0},"/m²",{"$f":"IFERROR(AG48/AG83,0)","v":0},"/m²"]
[null,"Bouwkost incl. meubilair/m²",{"$f":"IFERROR(C50/C83,0)","v":0},"/m²",{"$f":"IFERROR(E50/E83,0)","v":0},"/m²",{"$f":"IFERROR(G50/G83,0)","v":0},"/m²",{"$f":"IFERROR(I50/I83,0)","v":0},"/m²",{"$f":"IFERROR(K50/K83,0)","v":0},"/m²",null,{"$f":"IFERROR(N50/N83,0)","v":0},"/m²",{"$f":"IFERROR(P50/P83,0)","v":0},"/m²",{"$f":"IFERROR(R50/R83,0)","v":0},"/m²",{"$f":"IFERROR(T50/T83,0)","v":0},"/m²",{"$f":"IFERROR(V50/V83,0)","v":0},"/m²",null,{"$f":"IFERROR(Y50/Y83,0)","v":0},"/m²",{"$f":"IFERROR(AA50/AA83,0)","v":0},"/m²",{"$f":"IFERROR(AC50/AC83,0)","v":0},"/m²",{"$f":"IFERROR(AE50/AE83,0)","v":0},"/m²",{"$f":"IFERROR(AG50/AG83,0)","v":0},"/m²",null,null,null,null,null,{"$f":"IFERROR(AN48/AN84,0)","v":0},{"$f":"IFERROR(AO48/AO84,0)","v":0},{"$f":"IFERROR(AP48/AP84,0)","v":0}]
[null,"Bouwkost meubilair/m²",{"$f":"IFERROR(C49/C83,0)","v":0},"/m²",{"$f":"IFERROR(E49/E83,0)","v":0},"/m²",{"$f":"IFERROR(G49/G83,0)","v":0},"/m²",{"$f":"IFERROR(I49/I83,0)","v":0},"/m²",{"$f":"IFERROR(K49/K83,0)","v":0},"/m²",null,{"$f":"IFERROR(N49/N83,0)","v":0},"/m²",{"$f":"IFERROR(P49/P83,0)","v":0},"/m²",{"$f":"IFERROR(R49/R83,0)","v":0},"/m²",{"$f":"IFERROR(T49/T83,0)","v":0},"/m²",{"$f":"IFERROR(V49/V83,0)","v":0},"/m²",null,{"$f":"IFERROR(Y49/Y83,0)","v":0},"/m²",{"$f":"IFERROR(AA49/AA83,0)","v":0},"/m²",{"$f":"IFERROR(AC49/AC83,0)","v":0},"/m²",{"$f":"IFERROR(AE49/AE83,0)","v":0},"/m²",{"$f":"IFERROR(AG49/AG83,0)","v":0},"/m²",null,null,null,null,null,{"$f":"IFERROR(AN50/AN84,0)","v":0},{"$f":"IFERROR(AO50/AO84,0)","v":0},{"$f":"IFERROR(AP50/AP84,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AN49/AN84,0)","v":0},{"$f":"IFERROR(AO49/AO84,0)","v":0},{"$f":"IFERROR(AP49/AP84,0)","v":0}]
[null,"VIPA bouwplafond excl. meubilair /m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!C92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!C92*10/6)","v":{"$error":"#REF!"}},"/m²",{"$f":"IF(E2=\"verbouwing\",'Bouwkost NB'!E121*'Bouwkost NB'!E92*10/6*75%,'Bouwkost NB'!E121*'Bouwkost NB'!E92*10/6)","v":0},"/m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!G92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!G92*10/6)","v":{"$error":"#REF!"}},"/m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!I92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!I92*10/6)","v":{"$error":"#REF!"}},"/m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!K92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!K92*10/6)","v":{"$error":"#REF!"}},"/m²",null,{"$f":"IF(L3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!N92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!N92*10/6)","v":0},"/m²",{"$f":"IF(P2=\"verbouwing\",'Bouwkost NB'!P121*'Bouwkost NB'!P92*10/6*75%,'Bouwkost NB'!P121*'Bouwkost NB'!P92*10/6)","v":0},"/m²",{"$f":"IF(L3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!R92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!R92*10/6)","v":0},"/m²",{"$f":"IF(L3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!T92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!T92*10/6)","v":0},"/m²",{"$f":"IF(L3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!V92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!V92*10/6)","v":0},"/m²",null,{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!Y92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!Y92*10/6)","v":0},"/m²",{"$f":"IF(AO2=\"verbouwing\",'Bouwkost NB'!AA121*'Bouwkost NB'!AA92*10/6*75%,'Bouwkost NB'!AA121*'Bouwkost NB'!AA92*10/6)","v":0},"/m²",{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!AC92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!AC92*10/6)","v":0},"/m²",{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!AE92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!AE92*10/6)","v":0},"/m²",{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!AG92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!AG92*10/6)","v":0},"/m²"]
[null,"Verhouding tot VIPA bouwplafond ",{"$f":"IFERROR(+C93/C97,0)","v":0},null,{"$f":"IFERROR(+E93/E97,0)","v":0},null,{"$f":"IFERROR(+G93/G97,0)","v":0},null,{"$f":"IFERROR(+I93/I97,0)","v":0},null,{"$f":"IFERROR(+K93/K97,0)","v":0},null,null,{"$f":"IFERROR(+N93/N97,0)","v":0},null,{"$f":"IFERROR(+P93/P97,0)","v":0},null,{"$f":"IFERROR(+R93/R97,0)","v":0},null,{"$f":"IFERROR(+T93/T97,0)","v":0},null,{"$f":"IFERROR(+V93/V97,0)","v":0},null,null,{"$f":"IFERROR(+Y93/Y97,0)","v":0},null,{"$f":"IFERROR(+AA93/AA97,0)","v":0},null,{"$f":"IFERROR(+AC93/AC97,0)","v":0},null,{"$f":"IFERROR(+AE93/AE97,0)","v":0},null,{"$f":"IFERROR(+AG93/AG97,0)","v":0},null,null,null,null,null,null,{"$f":"$K$98","v":0},{"$f":"$K$98","v":0},{"$f":"$K$98","v":0}]
[null,"VIPA bouwplafond incl. meubilair /m²",{"$f":"C97+C101","v":{"$error":"#REF!"}},"/m²",{"$f":"E97+E101","v":167.9},"/m²",{"$f":"G97+G101","v":{"$error":"#REF!"}},"/m²",{"$f":"I97+I101","v":{"$error":"#REF!"}},"/m²",{"$f":"K97+K101","v":{"$error":"#REF!"}},"/m²",null,{"$f":"N97+N101","v":0},"/m²",{"$f":"P97+P101","v":0},"/m²",{"$f":"R97+R101","v":0},"/m²",{"$f":"T97+T101","v":0},"/m²",{"$f":"V97+V101","v":0},"/m²",null,{"$f":"Y97+Y101","v":0},"/m²",{"$f":"AA97+AA101","v":0},"/m²",{"$f":"AC97+AC101","v":0},"/m²",{"$f":"AE97+AE101","v":0},"/m²",{"$f":"AG97+AG101","v":0},"/m²",null,null,null,null,null,{"$f":"IFERROR(+AN94/AN98,0)","v":0},{"$f":"IFERROR(+AO94/AO98,0)","v":0},{"$f":"IFERROR(+AP94/AP98,0)","v":0}]
[null,"Verhouding tot VIPA bouwplafond ",{"$f":"IFERROR(C94/C99,0)","v":0},null,{"$f":"IFERROR(E94/E99,0)","v":0},null,{"$f":"IFERROR(G94/G99,0)","v":0},null,{"$f":"IFERROR(I94/I99,0)","v":0},null,{"$f":"IFERROR(K94/K99,0)","v":0},null,null,{"$f":"IFERROR(N94/N99,0)","v":0},null,{"$f":"IFERROR(P94/P99,0)","v":0},null,{"$f":"IFERROR(R94/R99,0)","v":0},null,{"$f":"IFERROR(T94/T99,0)","v":0},null,{"$f":"IFERROR(V94/V99,0)","v":0},null,null,{"$f":"IFERROR(Y94/Y99,0)","v":0},null,{"$f":"IFERROR(AA94/AA99,0)","v":0},null,{"$f":"IFERROR(AC94/AC99,0)","v":0},null,{"$f":"IFERROR(AE94/AE99,0)","v":0},null,{"$f":"IFERROR(AG94/AG99,0)","v":0},null,null,null,null,null,null,{"$f":"$K$100","v":0},{"$f":"$K$100","v":0},{"$f":"$K$100","v":0}]
[null,"VIPA bouwplafond meubilair/m²",{"$f":"'Bouwkost NB'!$C$122*'Bouwkost NB'!$C$92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!$C$122*'Bouwkost NB'!$C$92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!C122*'Bouwkost NB'!G92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!C122*'Bouwkost NB'!I92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!C122*'Bouwkost NB'!K92*10/6","v":167.9},"/m²",null,{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!N92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!P122*'Bouwkost NB'!P92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!R92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!T92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!V92*10/6","v":0},"/m²",null,{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!Y92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!AA122*'Bouwkost NB'!AA92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!AC92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!AE92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!AG92*10/6","v":0},"/m²",null,null,null,null,null,{"$f":"IFERROR(AN95/AN100,0)","v":0},{"$f":"IFERROR(AO95/AO100,0)","v":0},{"$f":"IFERROR(AP95/AP100,0)","v":0}]
[null,"Verhouding tot VIPA bouwplafond ",{"$f":"IFERROR(C95/C101,0)","v":0},null,{"$f":"IFERROR(E95/E101,0)","v":0},null,{"$f":"IFERROR(G95/G101,0)","v":0},null,{"$f":"IFERROR(I95/I101,0)","v":0},null,{"$f":"IFERROR(K95/K101,0)","v":0},null,null,{"$f":"IFERROR(N95/N101,0)","v":0},null,{"$f":"IFERROR(P95/P101,0)","v":0},null,{"$f":"IFERROR(R95/R101,0)","v":0},null,{"$f":"IFERROR(T95/T101,0)","v":0},null,{"$f":"IFERROR(V95/V101,0)","v":0},null,null,{"$f":"IFERROR(Y95/Y101,0)","v":0},null,{"$f":"IFERROR(AA95/AA101,0)","v":0},null,{"$f":"IFERROR(AC95/AC101,0)","v":0},null,{"$f":"IFERROR(AE95/AE101,0)","v":0},null,{"$f":"IFERROR(AG95/AG101,0)","v":0},null,null,null,null,null,null,{"$f":"$K$102","v":0},{"$f":"$K$102","v":0},{"$f":"$K$102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AN96/AN102,0)","v":0},{"$f":"IFERROR(AO96/AO102,0)","v":0},{"$f":"IFERROR(AP96/AP102,0)","v":0}]
[null,"Omgevingswerken/m²",{"$f":"IFERROR(#REF!/C86,0)","v":0},null,{"$f":"IFERROR(#REF!/E86,0)","v":0},null,{"$f":"IFERROR(#REF!/G86,0)","v":0},null,{"$f":"IFERROR(#REF!/I86,0)","v":0},null,{"$f":"IFERROR(#REF!/K86,0)","v":0},null,null,{"$f":"IFERROR(#REF!/N86,0)","v":0},null,{"$f":"IFERROR(#REF!/P86,0)","v":0},null,{"$f":"IFERROR(#REF!/R86,0)","v":0},null,{"$f":"IFERROR(#REF!/T86,0)","v":0},null,{"$f":"IFERROR(#REF!/V86,0)","v":0},null,null,{"$f":"IFERROR(#REF!/Y86,0)","v":0},null,{"$f":"IFERROR(#REF!/AA86,0)","v":0},null,{"$f":"IFERROR(#REF!/AC86,0)","v":0},null,{"$f":"IFERROR(#REF!/AE86,0)","v":0},null,{"$f":"IFERROR(#REF!/AG86,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AN51/AN87,0)","v":0},{"$f":"IFERROR(AO51/AO87,0)","v":0},{"$f":"IFERROR(AP51/AP87,0)","v":0}]
[null,"Kostenevolutie tussen de fasen","tussen (1) - (2) ",null,"tussen (1) - (2) ",null,"tussen (2)-(3)",null,"tussen (3)-(4)",null,"tussen (1) - (4)",null,null,"tussen (1) - (2) ",null,"tussen (1) - (2) ",null,"tussen (2)-(3)",null,"tussen (3)-(4)",null,"tussen (1) - (4)",null,null,"tussen (1) - (2) ",null,"tussen (1) - (2) ",null,"tussen (2)-(3)",null,"tussen (3)-(4)",null,"tussen (1) - (4)"]
[null,"PF1 Ruwbouw",{"$f":"G24-C24","v":0},{"$f":"IF(ISNUMBER(ROUND(C107/C24,2)),ROUND(C107/C24,2),\"/\")","v":"/"},{"$f":"G24-E24","v":0},{"$f":"IF(ISNUMBER(ROUND(E107/E24,2)),ROUND(E107/E24,2),\"/\")","v":"/"},{"$f":"I24-G24","v":0},{"$f":"IF(ISNUMBER(ROUND(G107/G24,2)),ROUND(G107/G24,2),\"/\")","v":"/"},{"$f":"K24-I24","v":0},{"$f":"IF(ISNUMBER(ROUND(I107/I24,2)),ROUND(I107/I24,2),\"/\")","v":"/"},{"$f":"K24-C24","v":0},{"$f":"IF(ISNUMBER(ROUND(K107/C24,2)),ROUND(K107/C24,2),\"/\")","v":"/"},null,{"$f":"R24-N24","v":0},{"$f":"IF(ISNUMBER(ROUND(N107/N24,2)),ROUND(N107/N24,2),\"/\")","v":"/"},{"$f":"T24-P24","v":0},{"$f":"IF(ISNUMBER(ROUND(P107/P24,2)),ROUND(P107/P24,2),\"/\")","v":"/"},{"$f":"T24-R24","v":0},{"$f":"IF(ISNUMBER(ROUND(R107/R24,2)),ROUND(R107/R24,2),\"/\")","v":"/"},{"$f":"V24-T24","v":0},{"$f":"IF(ISNUMBER(ROUND(T107/T24,2)),ROUND(T107/T24,2),\"/\")","v":"/"},{"$f":"V24-N24","v":0},{"$f":"IF(ISNUMBER(ROUND(V107/N24,2)),ROUND(V107/N24,2),\"/\")","v":"/"},null,{"$f":"AC24-Y24","v":0},{"$f":"IF(ISNUMBER(ROUND(Y107/Y24,2)),ROUND(Y107/Y24,2),\"/\")","v":"/"},{"$f":"AE24-AA24","v":0},{"$f":"IF(ISNUMBER(ROUND(AA107/AA24,2)),ROUND(AA107/AA24,2),\"/\")","v":"/"},{"$f":"AE24-AC24","v":0},{"$f":"IF(ISNUMBER(ROUND(AC107/AC24,2)),ROUND(AC107/AC24,2),\"/\")","v":"/"},{"$f":"AG24-AE24","v":0},{"$f":"IF(ISNUMBER(ROUND(AE107/AE24,2)),ROUND(AE107/AE24,2),\"/\")","v":"/"},{"$f":"AG24-Y24","v":0},{"$f":"IF(ISNUMBER(ROUND(AG107/Y24,2)),ROUND(AG107/Y24,2),\"/\")","v":"/"},null,null,null,{"$f":"AG107+V107+K107","v":0},{"$f":"IF(ISNUMBER(ROUND(AL107/(C24+N24+Y24),2)),ROUND(AL107/(C24+N24+Y24),2),\"/\")","v":"/"}]
[null,"PF2 Techn. Uitrusting",{"$f":"G31-C31","v":0},{"$f":"IF(ISNUMBER(ROUND(C108/C31,2)),ROUND(C108/C31,2),\"/\")","v":"/"},{"$f":"G31-E31","v":0},{"$f":"IF(ISNUMBER(ROUND(E108/E31,2)),ROUND(E108/E31,2),\"/\")","v":"/"},{"$f":"I31-G31","v":0},{"$f":"IF(ISNUMBER(ROUND(G108/G31,2)),ROUND(G108/G31,2),\"/\")","v":"/"},{"$f":"K31-I31","v":0},{"$f":"IF(ISNUMBER(ROUND(I108/I31,2)),ROUND(I108/I31,2),\"/\")","v":"/"},{"$f":"K31-C31","v":0},{"$f":"IF(ISNUMBER(ROUND(K108/C31,2)),ROUND(K108/C31,2),\"/\")","v":"/"},null,{"$f":"R31-N31","v":0},{"$f":"IF(ISNUMBER(ROUND(N108/N31,2)),ROUND(N108/N31,2),\"/\")","v":"/"},{"$f":"T31-P31","v":0},{"$f":"IF(ISNUMBER(ROUND(P108/P31,2)),ROUND(P108/P31,2),\"/\")","v":"/"},{"$f":"T31-R31","v":0},{"$f":"IF(ISNUMBER(ROUND(R108/R31,2)),ROUND(R108/R31,2),\"/\")","v":"/"},{"$f":"V31-T31","v":0},{"$f":"IF(ISNUMBER(ROUND(T108/T31,2)),ROUND(T108/T31,2),\"/\")","v":"/"},{"$f":"V31-N31","v":0},{"$f":"IF(ISNUMBER(ROUND(V108/N31,2)),ROUND(V108/N31,2),\"/\")","v":"/"},null,{"$f":"AC31-Y31","v":0},{"$f":"IF(ISNUMBER(ROUND(Y108/Y31,2)),ROUND(Y108/Y31,2),\"/\")","v":"/"},{"$f":"AE31-AA31","v":0},{"$f":"IF(ISNUMBER(ROUND(AA108/AA31,2)),ROUND(AA108/AA31,2),\"/\")","v":"/"},{"$f":"AE31-AC31","v":0},{"$f":"IF(ISNUMBER(ROUND(AC108/AC31,2)),ROUND(AC108/AC31,2),\"/\")","v":"/"},{"$f":"AG31-AE31","v":0},{"$f":"IF(ISNUMBER(ROUND(AE108/AE31,2)),ROUND(AE108/AE31,2),\"/\")","v":"/"},{"$f":"AG31-Y31","v":0},{"$f":"IF(ISNUMBER(ROUND(AG108/Y31,2)),ROUND(AG108/Y31,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL108/(Y31+C31+N31),2)),ROUND(AL108/(Y31+C31+N31),2),\"/\")","v":"/"}]
[null,"PF3 Afwerking",{"$f":"G39-C39","v":0},{"$f":"IF(ISNUMBER(ROUND(C109/C39,2)),ROUND(C109/C39,2),\"/\")","v":"/"},{"$f":"G39-E39","v":0},{"$f":"IF(ISNUMBER(ROUND(E109/E39,2)),ROUND(E109/E39,2),\"/\")","v":"/"},{"$f":"I39-G39","v":0},{"$f":"IF(ISNUMBER(ROUND(G109/G39,2)),ROUND(G109/G39,2),\"/\")","v":"/"},{"$f":"K39-I39","v":0},{"$f":"IF(ISNUMBER(ROUND(I109/I39,2)),ROUND(I109/I39,2),\"/\")","v":"/"},{"$f":"K39-C39","v":0},{"$f":"IF(ISNUMBER(ROUND(K109/C39,2)),ROUND(K109/C39,2),\"/\")","v":"/"},null,{"$f":"R39-N39","v":0},{"$f":"IF(ISNUMBER(ROUND(N109/N39,2)),ROUND(N109/N39,2),\"/\")","v":"/"},{"$f":"T39-P39","v":0},{"$f":"IF(ISNUMBER(ROUND(P109/P39,2)),ROUND(P109/P39,2),\"/\")","v":"/"},{"$f":"T39-R39","v":0},{"$f":"IF(ISNUMBER(ROUND(R109/R39,2)),ROUND(R109/R39,2),\"/\")","v":"/"},{"$f":"V39-T39","v":0},{"$f":"IF(ISNUMBER(ROUND(T109/T39,2)),ROUND(T109/T39,2),\"/\")","v":"/"},{"$f":"V39-N39","v":0},{"$f":"IF(ISNUMBER(ROUND(V109/N39,2)),ROUND(V109/N39,2),\"/\")","v":"/"},null,{"$f":"AC39-Y39","v":0},{"$f":"IF(ISNUMBER(ROUND(Y109/Y39,2)),ROUND(Y109/Y39,2),\"/\")","v":"/"},{"$f":"AE39-AA39","v":0},{"$f":"IF(ISNUMBER(ROUND(AA109/AA39,2)),ROUND(AA109/AA39,2),\"/\")","v":"/"},{"$f":"AE39-AC39","v":0},{"$f":"IF(ISNUMBER(ROUND(AC109/AC39,2)),ROUND(AC109/AC39,2),\"/\")","v":"/"},{"$f":"AG39-AE39","v":0},{"$f":"IF(ISNUMBER(ROUND(AE109/AE39,2)),ROUND(AE109/AE39,2),\"/\")","v":"/"},{"$f":"AG39-Y39","v":0},{"$f":"IF(ISNUMBER(ROUND(AG109/Y39,2)),ROUND(AG109/Y39,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL109/(C39+N39+Y39),2)),ROUND(AL109/(C39+N39+Y39),2),\"/\")","v":"/"}]
[null,"Subtotaal PF1-2-3",{"$f":"SUM(C107:C109)","v":0},{"$f":"IF(ISNUMBER(ROUND(C110/C48,2)),ROUND(C110/C48,2),\"/\")","v":"/"},{"$f":"SUM(E107:E109)","v":0},{"$f":"IF(ISNUMBER(ROUND(E110/E48,2)),ROUND(E110/E48,2),\"/\")","v":"/"},{"$f":"SUM(G107:G109)","v":0},{"$f":"IF(ISNUMBER(ROUND(G110/G48,2)),ROUND(G110/G48,2),\"/\")","v":"/"},{"$f":"SUM(I107:I109)","v":0},{"$f":"IF(ISNUMBER(ROUND(I110/I48,2)),ROUND(I110/I48,2),\"/\")","v":"/"},{"$f":"SUM(K107:K109)","v":0},{"$f":"IF(ISNUMBER(ROUND(K110/C48,2)),ROUND(K110/C48,2),\"/\")","v":"/"},null,{"$f":"SUM(N107:N109)","v":0},{"$f":"IF(ISNUMBER(ROUND(N110/N48,2)),ROUND(N110/N48,2),\"/\")","v":"/"},{"$f":"SUM(P107:P109)","v":0},{"$f":"IF(ISNUMBER(ROUND(P110/P48,2)),ROUND(P110/P48,2),\"/\")","v":"/"},{"$f":"SUM(R107:R109)","v":0},{"$f":"IF(ISNUMBER(ROUND(R110/R48,2)),ROUND(R110/R48,2),\"/\")","v":"/"},{"$f":"SUM(T107:T109)","v":0},{"$f":"IF(ISNUMBER(ROUND(T110/T48,2)),ROUND(T110/T48,2),\"/\")","v":"/"},{"$f":"SUM(V107:V109)","v":0},{"$f":"IF(ISNUMBER(ROUND(V110/N48,2)),ROUND(V110/N48,2),\"/\")","v":"/"},null,{"$f":"SUM(Y107:Y109)","v":0},{"$f":"IF(ISNUMBER(ROUND(Y110/Y48,2)),ROUND(Y110/Y48,2),\"/\")","v":"/"},{"$f":"SUM(AA107:AA109)","v":0},{"$f":"IF(ISNUMBER(ROUND(AA110/AA48,2)),ROUND(AA110/AA48,2),\"/\")","v":"/"},{"$f":"SUM(AC107:AC109)","v":0},{"$f":"IF(ISNUMBER(ROUND(AC110/AC48,2)),ROUND(AC110/AC48,2),\"/\")","v":"/"},{"$f":"SUM(AE107:AE109)","v":0},{"$f":"IF(ISNUMBER(ROUND(AE110/AE48,2)),ROUND(AE110/AE48,2),\"/\")","v":"/"},{"$f":"SUM(AG107:AG109)","v":0},{"$f":"IF(ISNUMBER(ROUND(AG110/Y48,2)),ROUND(AG110/Y48,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL110/(C48+N48+Y48),2)),ROUND(AL110/(C48+N48+Y48),2),\"/\")","v":"/"}]
[null,"PF4 Losse uitrusting en meubilering ",{"$f":"G49-C49","v":0},{"$f":"IF(ISNUMBER(ROUND(C111/C49,2)),ROUND(C111/C49,2),\"/\")","v":"/"},{"$f":"I49-E49","v":0},{"$f":"IF(ISNUMBER(ROUND(E111/E49,2)),ROUND(E111/E49,2),\"/\")","v":"/"},{"$f":"I49-G49","v":0},{"$f":"IF(ISNUMBER(ROUND(G111/G49,2)),ROUND(G111/G49,2),\"/\")","v":"/"},{"$f":"K49-I49","v":0},{"$f":"IF(ISNUMBER(ROUND(I111/I49,2)),ROUND(I111/I49,2),\"/\")","v":"/"},{"$f":"K49-C49","v":0},{"$f":"IF(ISNUMBER(ROUND(K111/C49,2)),ROUND(K111/C49,2),\"/\")","v":"/"},null,{"$f":"R49-N49","v":0},{"$f":"IF(ISNUMBER(ROUND(N111/N49,2)),ROUND(N111/N49,2),\"/\")","v":"/"},{"$f":"T49-P49","v":0},{"$f":"IF(ISNUMBER(ROUND(P111/P49,2)),ROUND(P111/P49,2),\"/\")","v":"/"},{"$f":"T49-R49","v":0},{"$f":"IF(ISNUMBER(ROUND(R111/R49,2)),ROUND(R111/R49,2),\"/\")","v":"/"},{"$f":"V49-T49","v":0},{"$f":"IF(ISNUMBER(ROUND(T111/T49,2)),ROUND(T111/T49,2),\"/\")","v":"/"},{"$f":"V49-N49","v":0},{"$f":"IF(ISNUMBER(ROUND(V111/N49,2)),ROUND(V111/N49,2),\"/\")","v":"/"},null,{"$f":"AC49-Y49","v":0},{"$f":"IF(ISNUMBER(ROUND(Y111/Y49,2)),ROUND(Y111/Y49,2),\"/\")","v":"/"},{"$f":"AE49-AA49","v":0},{"$f":"IF(ISNUMBER(ROUND(AA111/AA49,2)),ROUND(AA111/AA49,2),\"/\")","v":"/"},{"$f":"AE49-AC49","v":0},{"$f":"IF(ISNUMBER(ROUND(AC111/AC49,2)),ROUND(AC111/AC49,2),\"/\")","v":"/"},{"$f":"AG49-AE49","v":0},{"$f":"IF(ISNUMBER(ROUND(AE111/AE49,2)),ROUND(AE111/AE49,2),\"/\")","v":"/"},{"$f":"AG49-Y49","v":0},{"$f":"IF(ISNUMBER(ROUND(AG111/Y49,2)),ROUND(AG111/Y49,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL111/(C49+N49+Y49),2)),ROUND(AL111/(C49+N49+Y49),2),\"/\")","v":"/"}]
[null,"Totaal",{"$f":"SUM(C110:C111)","v":0},{"$f":"IF(ISNUMBER(ROUND(C112/C60,2)),ROUND(C112/C60,2),\"/\")","v":"/"},{"$f":"SUM(E110:E111)","v":0},{"$f":"IF(ISNUMBER(ROUND(E112/E60,2)),ROUND(E112/E60,2),\"/\")","v":"/"},{"$f":"SUM(G110:G111)","v":0},{"$f":"IF(ISNUMBER(ROUND(G112/G60,2)),ROUND(G112/G60,2),\"/\")","v":"/"},{"$f":"SUM(I110:I111)","v":0},{"$f":"IF(ISNUMBER(ROUND(I112/I60,2)),ROUND(I112/I60,2),\"/\")","v":"/"},{"$f":"SUM(K110:K111)","v":0},{"$f":"IF(ISNUMBER(ROUND(K112/C60,2)),ROUND(K112/C60,2),\"/\")","v":"/"},null,{"$f":"SUM(N110:N111)","v":0},{"$f":"IF(ISNUMBER(ROUND(N112/N60,2)),ROUND(N112/N60,2),\"/\")","v":"/"},{"$f":"SUM(P110:P111)","v":0},{"$f":"IF(ISNUMBER(ROUND(P112/P60,2)),ROUND(P112/P60,2),\"/\")","v":"/"},{"$f":"SUM(R110:R111)","v":0},{"$f":"IF(ISNUMBER(ROUND(R112/R60,2)),ROUND(R112/R60,2),\"/\")","v":"/"},{"$f":"SUM(T110:T111)","v":0},{"$f":"IF(ISNUMBER(ROUND(T112/T60,2)),ROUND(T112/T60,2),\"/\")","v":"/"},{"$f":"SUM(V110:V111)","v":0},{"$f":"IF(ISNUMBER(ROUND(V112/N60,2)),ROUND(V112/N60,2),\"/\")","v":"/"},null,{"$f":"SUM(Y110:Y111)","v":0},{"$f":"IF(ISNUMBER(ROUND(Y112/Y60,2)),ROUND(Y112/Y60,2),\"/\")","v":"/"},{"$f":"SUM(AA110:AA111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AA112/AA60,2)),ROUND(AA112/AA60,2),\"/\")","v":"/"},{"$f":"SUM(AC110:AC111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AC112/AC60,2)),ROUND(AC112/AC60,2),\"/\")","v":"/"},{"$f":"SUM(AE110:AE111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AE112/AE60,2)),ROUND(AE112/AE60,2),\"/\")","v":"/"},{"$f":"SUM(AG110:AG111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AG112/Y60,2)),ROUND(AG112/Y60,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL112/(C50+N50+Y50),2)),ROUND(AL112/(C50+N50+Y50),2),\"/\")","v":"/"}]
[null,"Totaal (incl. onvoorziene kosten)",{"$f":"C60-G60","v":0},{"$f":"IF(ISNUMBER(ROUND(C113/C61,2)),ROUND(C113/C61,2),\"/\")","v":"/"},{"$f":"G60-E60","v":0},{"$f":"IF(ISNUMBER(ROUND(E113/E61,2)),ROUND(E113/E61,2),\"/\")","v":"/"},{"$f":"I60-G60","v":0},{"$f":"IF(ISNUMBER(ROUND(G113/G61,2)),ROUND(G113/G61,2),\"/\")","v":"/"},{"$f":"K60-I60","v":0},{"$f":"IF(ISNUMBER(ROUND(I113/I61,2)),ROUND(I113/I61,2),\"/\")","v":"/"},{"$f":"E60-K60","v":0},{"$f":"IF(ISNUMBER(ROUND(K113/K61,2)),ROUND(K113/K61,2),\"/\")","v":"/"},null,{"$f":"N60-R60","v":0},{"$f":"IF(ISNUMBER(ROUND(N113/N61,2)),ROUND(N113/N61,2),\"/\")","v":"/"},{"$f":"R60-P60","v":0},{"$f":"IF(ISNUMBER(ROUND(P113/P61,2)),ROUND(P113/P61,2),\"/\")","v":"/"},{"$f":"T60-R60","v":0},{"$f":"IF(ISNUMBER(ROUND(R113/R61,2)),ROUND(R113/R61,2),\"/\")","v":"/"},{"$f":"V60-T60","v":0},{"$f":"IF(ISNUMBER(ROUND(T113/T61,2)),ROUND(T113/T61,2),\"/\")","v":"/"},{"$f":"P60-V60","v":0},{"$f":"IF(ISNUMBER(ROUND(V113/V61,2)),ROUND(V113/V61,2),\"/\")","v":"/"},null,{"$f":"Y60-AC60","v":0},{"$f":"IF(ISNUMBER(ROUND(Y113/Y61,2)),ROUND(Y113/Y61,2),\"/\")","v":"/"},{"$f":"AC60-AA60","v":0},{"$f":"IF(ISNUMBER(ROUND(AA113/AA61,2)),ROUND(AA113/AA61,2),\"/\")","v":"/"},{"$f":"AE60-AC60","v":0},{"$f":"IF(ISNUMBER(ROUND(AC113/AC61,2)),ROUND(AC113/AC61,2),\"/\")","v":"/"},{"$f":"AG60-AE60","v":0},{"$f":"IF(ISNUMBER(ROUND(AE113/AE61,2)),ROUND(AE113/AE61,2),\"/\")","v":"/"},{"$f":"AA60-AG60","v":0},{"$f":"IF(ISNUMBER(ROUND(AG113/AG61,2)),ROUND(AG113/AG61,2),\"/\")","v":"/"}]
[null,"Omgevingswerken",{"$f":"G51-C51","v":0},{"$f":"IF(ISNUMBER(ROUND(C114/C51,2)),ROUND(C114/C51,2),\"/\")","v":"/"},{"$f":"I51-E51","v":0},{"$f":"IF(ISNUMBER(ROUND(E114/E51,2)),ROUND(E114/E51,2),\"/\")","v":"/"},{"$f":"I51-G51","v":0},{"$f":"IF(ISNUMBER(ROUND(G114/G51,2)),ROUND(G114/G51,2),\"/\")","v":"/"},{"$f":"K51-I51","v":0},{"$f":"IF(ISNUMBER(ROUND(I114/I51,2)),ROUND(I114/I51,2),\"/\")","v":"/"},{"$f":"K51-C51","v":0},{"$f":"IF(ISNUMBER(ROUND(K114/C51,2)),ROUND(K114/C51,2),\"/\")","v":"/"},null,{"$f":"R51-N51","v":0},{"$f":"IF(ISNUMBER(ROUND(N114/N51,2)),ROUND(N114/N51,2),\"/\")","v":"/"},{"$f":"T51-P51","v":0},{"$f":"IF(ISNUMBER(ROUND(P114/P51,2)),ROUND(P114/P51,2),\"/\")","v":"/"},{"$f":"T51-R51","v":0},{"$f":"IF(ISNUMBER(ROUND(R114/R51,2)),ROUND(R114/R51,2),\"/\")","v":"/"},{"$f":"V51-T51","v":0},{"$f":"IF(ISNUMBER(ROUND(T114/T51,2)),ROUND(T114/T51,2),\"/\")","v":"/"},{"$f":"V51-N51","v":0},{"$f":"IF(ISNUMBER(ROUND(V114/N51,2)),ROUND(V114/N51,2),\"/\")","v":"/"},null,{"$f":"AC51-Y51","v":0},{"$f":"IF(ISNUMBER(ROUND(Y114/Y51,2)),ROUND(Y114/Y51,2),\"/\")","v":"/"},{"$f":"AE51-AA51","v":0},{"$f":"IF(ISNUMBER(ROUND(AA114/AA51,2)),ROUND(AA114/AA51,2),\"/\")","v":"/"},{"$f":"AE51-AC51","v":0},{"$f":"IF(ISNUMBER(ROUND(AC114/AC51,2)),ROUND(AC114/AC51,2),\"/\")","v":"/"},{"$f":"AG51-AE51","v":0},{"$f":"IF(ISNUMBER(ROUND(AE114/AE51,2)),ROUND(AE114/AE51,2),\"/\")","v":"/"},{"$f":"AG51-Y51","v":0},{"$f":"IF(ISNUMBER(ROUND(AG114/Y51,2)),ROUND(AG114/Y51,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL114/(C51+N51+Y51),2)),ROUND(AL114/(C51+N51+Y51),2),\"/\")","v":"/"}]
[null,"Afbraakwerken ",{"$f":"G54-C54","v":0},{"$f":"IF(ISNUMBER(ROUND(C115/C54,2)),ROUND(C115/C54,2),\"/\")","v":"/"},{"$f":"I54-E54","v":0},{"$f":"IF(ISNUMBER(ROUND(E115/E54,2)),ROUND(E115/E54,2),\"/\")","v":"/"},{"$f":"I54-G54","v":0},{"$f":"IF(ISNUMBER(ROUND(G115/G54,2)),ROUND(G115/G54,2),\"/\")","v":"/"},{"$f":"K54-I54","v":0},{"$f":"IF(ISNUMBER(ROUND(I115/I54,2)),ROUND(I115/I54,2),\"/\")","v":"/"},{"$f":"K54-C54","v":0},{"$f":"IF(ISNUMBER(ROUND(K115/C54,2)),ROUND(K115/C54,2),\"/\")","v":"/"},null,{"$f":"R54-N54","v":0},{"$f":"IF(ISNUMBER(ROUND(N115/N54,2)),ROUND(N115/N54,2),\"/\")","v":"/"},{"$f":"T54-P54","v":0},{"$f":"IF(ISNUMBER(ROUND(P115/P54,2)),ROUND(P115/P54,2),\"/\")","v":"/"},{"$f":"T54-R54","v":0},{"$f":"IF(ISNUMBER(ROUND(R115/R54,2)),ROUND(R115/R54,2),\"/\")","v":"/"},{"$f":"V54-T54","v":0},{"$f":"IF(ISNUMBER(ROUND(T115/T54,2)),ROUND(T115/T54,2),\"/\")","v":"/"},{"$f":"V54-N54","v":0},{"$f":"IF(ISNUMBER(ROUND(V115/N54,2)),ROUND(V115/N54,2),\"/\")","v":"/"},null,{"$f":"AC54-Y54","v":0},{"$f":"IF(ISNUMBER(ROUND(Y115/Y54,2)),ROUND(Y115/Y54,2),\"/\")","v":"/"},{"$f":"AE54-AA54","v":0},{"$f":"IF(ISNUMBER(ROUND(AA115/AA54,2)),ROUND(AA115/AA54,2),\"/\")","v":"/"},{"$f":"AE54-AC54","v":0},{"$f":"IF(ISNUMBER(ROUND(AC115/AC54,2)),ROUND(AC115/AC54,2),\"/\")","v":"/"},{"$f":"AG54-AE54","v":0},{"$f":"IF(ISNUMBER(ROUND(AE115/AE54,2)),ROUND(AE115/AE54,2),\"/\")","v":"/"},{"$f":"AG54-Y54","v":0},{"$f":"IF(ISNUMBER(ROUND(AG115/Y54,2)),ROUND(AG115/Y54,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL115/(C54+N54+Y54),2)),ROUND(AL115/(C54+N54+Y54),2),\"/\")","v":"/"}]
[null,"Projectkost",{"$f":"C80-G80","v":0},{"$f":"IF(ISNUMBER(ROUND(C116/C60,2)),ROUND(C116/C60,2),\"/\")","v":"/"},{"$f":"E80-G80","v":0},{"$f":"IF(ISNUMBER(ROUND(E116/E60,2)),ROUND(E116/E60,2),\"/\")","v":"/"},{"$f":"G80-I80","v":0},{"$f":"IF(ISNUMBER(ROUND(G116/G60,2)),ROUND(G116/G60,2),\"/\")","v":"/"},{"$f":"I80-K80","v":0},{"$f":"IF(ISNUMBER(ROUND(I116/I60,2)),ROUND(I116/I60,2),\"/\")","v":"/"},{"$f":"E80-K80","v":0},{"$f":"IF(ISNUMBER(ROUND(K116/K60,2)),ROUND(K116/K60,2),\"/\")","v":"/"},null,{"$f":"N80-R80","v":0},{"$f":"IF(ISNUMBER(ROUND(N116/N60,2)),ROUND(N116/N60,2),\"/\")","v":"/"},{"$f":"P80-R80","v":0},{"$f":"IF(ISNUMBER(ROUND(P116/P60,2)),ROUND(P116/P60,2),\"/\")","v":"/"},{"$f":"R80-T80","v":0},{"$f":"IF(ISNUMBER(ROUND(R116/R60,2)),ROUND(R116/R60,2),\"/\")","v":"/"},{"$f":"T80-V80","v":0},{"$f":"IF(ISNUMBER(ROUND(T116/T60,2)),ROUND(T116/T60,2),\"/\")","v":"/"},{"$f":"P80-V80","v":0},{"$f":"IF(ISNUMBER(ROUND(V116/V60,2)),ROUND(V116/V60,2),\"/\")","v":"/"},null,{"$f":"Y80-AC80","v":0},{"$f":"IF(ISNUMBER(ROUND(Y116/Y60,2)),ROUND(Y116/Y60,2),\"/\")","v":"/"},{"$f":"AA80-AC80","v":0},{"$f":"IF(ISNUMBER(ROUND(AA116/AA60,2)),ROUND(AA116/AA60,2),\"/\")","v":"/"},{"$f":"AC80-AE80","v":0},{"$f":"IF(ISNUMBER(ROUND(AC116/AC60,2)),ROUND(AC116/AC60,2),\"/\")","v":"/"},{"$f":"AE80-AG80","v":0},{"$f":"IF(ISNUMBER(ROUND(AE116/AE60,2)),ROUND(AE116/AE60,2),\"/\")","v":"/"},{"$f":"AA80-AG80","v":0},{"$f":"IF(ISNUMBER(ROUND(AG116/AG60,2)),ROUND(AG116/AG60,2),\"/\")","v":"/"}]
[]
[null,"VIPA basisgegevens "]
[null,"basisbedrag  werken",{"$f":"IF(OR('Bouwkost NB'!B3=Bron!B9,'Bouwkost NB'!B3=Bron!B10),VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$2:$H$69,4,FALSE),IF('Bouwkost NB'!B3=Bron!#REF!,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$2:$H$69,6,FALSE),IF('Bouwkost NB'!B3=Bron!B11,VLOOKUP('Overzicht BTA'!C3,'Capaciteiten & forfaits'!$B$2:$H$69,4,FALSE),0)))","v":{"$error":"#REF!"}}]
[null,"basisbedrag meubilair",50]

{"sheet":"Bouwkost VERB","index":30,"n_rows":120,"n_cols":55,"rows_kept":120,"cut":false,"hidden":true,"merged":[[4,35,4,45],[0,2,0,4],[3,2,3,4],[7,2,7,11],[7,13,7,22],[7,24,7,33],[11,13,11,15],[11,24,11,26],[2,6,2,11],[12,2,12,4],[12,13,12,15],[12,24,12,26],[9,2,9,4],[9,13,9,15],[9,24,9,26],[10,2,10,4],[10,13,10,15],[10,24,10,26],[11,2,11,4]]}
[null,"Dossier nummer",{"$f":"'Overzicht project'!G4","v":0}]
[null,"Kostensoort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kies de zorgvorm","Kies de zorgvorm","Kies de zorgvorm","totaal",null,null,null,null,null,null,null,"Kies de zorgvorm","Kies de zorgvorm","Kies de zorgvorm","totaal"]
[null,{"$f":"Bron!B11","v":"Herconditionering"},null,null,null,null,"opgelet: per kostensoort moet er een apart tabblad worden ingevuld"]
[null,"Naam project ",{"$f":"'Overzicht project'!B34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"opp",0,0,0,{"$f":"SUM(AO4:AQ4)","v":0},null,null,null,null,null,null,"opp",0,0,0,{"$f":"SUM(AZ4:BB4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In dit tabblad dient u de raming voor de kostensoort 'nieuwbouw' in te vullen. De lichtgroene lijnen zijn verplicht in te vullen lijnen (vul deze ook als eerste in). De lichtblauwe lijnen zijn niet verplicht maar zeer wenselijk indien beschikbaar. "]
[]
[]
[null,null,{"$f":"'Overzicht project'!$C$40","v":"Algemeen ziekenhuis"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Overzicht project'!$C$41","v":"Kies de zorgvorm"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Overzicht project'!$C$42","v":"Kies de zorgvorm"}]
[]
[null,null,"BTW werken/technieken/afwerking",null,null,{"$f":"'Overzicht project'!D48","v":0.21},null,null,null,null,null,null,null,"BTW werken/technieken/afwerking",null,null,{"$f":"IF(OR($B$3=Bron!$B$9,$B$3=Bron!$B$15),21,IF($B$3=Bron!B10,'Overzicht BTA'!I15,IF($B$3=Bron!$B$11,'Overzicht BTA'!I17,IF($B$3=Bron!$B$12,'Overzicht BTA'!I16,IF($B$3=Bron!$C$16,'Overzicht BTA'!I19,IF($B$3=Bron!$B$10,'Overzicht BTA'!I19,IF($B$3=Bron!$B$14,'Overzicht BTA'!$C$17,21)))))))/100","v":0},null,null,null,null,null,null,null,"BTW werken/technieken/afwerking",null,null,{"$f":"IF(OR($B$3=Bron!$B$9,$B$3=Bron!$B$15),21,IF($B$3=Bron!B10,'Overzicht BTA'!O15,IF($B$3=Bron!$B$11,'Overzicht BTA'!O17,IF($B$3=Bron!$B$12,'Overzicht BTA'!O16,IF($B$3=Bron!$C$16,'Overzicht BTA'!O19,IF($B$3=Bron!$B$10,'Overzicht BTA'!O19,IF($B$3=Bron!$B$14,'Overzicht BTA'!$C$17,21)))))))/100","v":0}]
[null,null,"BTW los meubilair",null,null,0.21,null,null,null,null,null,null,null,"BTW los meubilair",null,null,0.21,null,null,null,null,null,null,null,"BTW los meubilair",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(4) Eindafrekening zorgvorm 1","(4) Eindafrekening zorgvorm 2","(4) Eindafrekening zorgvorm 3"]
[null,null,"BTW studiekosten & erelonen",null,null,0.21,null,null,null,null,null,null,null,"BTW studiekosten & erelonen",null,null,0.21,null,null,null,null,null,null,null,"BTW studiekosten & erelonen",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(H12*$AZ$4/$BC$4,0)","v":0},{"$f":"IFERROR(H12*$BA$4/$BC$4,0)","v":0},{"$f":"IFERROR(H12*$BB$4/$BC$4,0)","v":0}]
[null,null,"BTW kunstwerk",null,null,0.06,null,null,null,null,null,null,null,"BTW kunstwerk",null,null,0.06,null,null,null,null,null,null,null,"BTW kunstwerk",null,null,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Kostenevolutie EXCL.BTW","(1) Raming SB","BTW%","(1) Raming SB Gewijzigd","BTW%","(2) Voor aanbesteding","BTW%","(3) Gunning","BTW%","(4) Eindafrekening","BTW%",null,"(1) Raming SB","BTW%","(1) Raming SB Gewijzigd","BTW%","(2) Voor aanbesteding","BTW%","(3) Gunning","BTW%","(4) Eindafrekening","BTW%",null,"(1) Raming SB","BTW%","(1) Raming SB Gewijzigd","BTW%","(2) Voor aanbesteding","BTW%","(3) Gunning","BTW%","(4) Eindafrekening","BTW%",null,null,null,null,null,"(4) Eindafrekening zorgvorm 1","(4) Eindafrekening zorgvorm 2","(4) Eindafrekening zorgvorm 3",null,null,null,null,null,null,null,null,null,0,0,0]
[null,"PF0 Aankoop gebouw",0,null,{"$f":"C16","v":0},null,{"$f":"C16","v":0},null,{"$f":"C16","v":0},null,{"$f":"C16","v":0},null,null,0,null,{"$f":"N16","v":0},null,{"$f":"N16","v":0},null,{"$f":"N16","v":0},null,{"$f":"N16","v":0},null,null,{"$f":"'analyse bij belofte'!AG13","v":0},null,{"$f":"Y16","v":0},null,{"$f":"Y16","v":0},null,{"$f":"Y16","v":0},null,{"$f":"Y16","v":0},null,null,"STAPPEN",null,{"$f":"AG16+V16+K16","v":0},null,{"$f":"AKzondVERB!B13","v":0},{"$f":"AKzondVERB!H13","v":0},{"$f":"AKzondVERB!N13","v":0},null,null,null,null,null,null,null,null,null,0,0,0]
[null,"aankoopkost grond excl. kosten",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,{"$f":"IFERROR(K17*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K17*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K17*$AQ$4/$AR$4,0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0]
[null,"aankoopkost gebouw excl. kosten",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"notariskosten en registratierechten",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"PFO Indien erfpacht/opstal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"jaarvergoeding",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"eerste jaar erfpacht/opstal",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"laatste jaar erfpacht/opstal",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"PF1 Ruwbouw",0,null,{"$f":"C24","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"N24","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"Y24","v":0},null,null,null,null,null,null,null,null,"1. Vul eerst het TOTAAL in van de projectfase",null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Ruwbouw",0,{"$f":"F10","v":0.21},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},null,0,{"$f":"$Q$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},null,0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},null,"2. Vul daarna, indien gekend, detailbedragen in van bepaalde onderdelen",null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Schrijnwerk",0,{"$f":"$F$10","v":0.21},0,{"$f":"$AB$10","v":0},0,0,0,0,0,0,null,0,{"$f":"$Q$10","v":0},0,{"$f":"$AB$10","v":0},0,0,0,0,0,0,null,0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,0,0,0,0,0,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Dakwerken",0,{"$f":"$F$10","v":0.21},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Overige1:……………………………………………………….",0,{"$f":"$F$10","v":0.21},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Overige2:……………………………………………………….",0,{"$f":"$F$10","v":0.21},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Geen detail:",{"$f":"C24-SUM(C25:C29)","v":0},{"$f":"$F$10","v":0.21},{"$f":"E24-SUM(E25:E29)","v":0},0,{"$f":"G24-SUM(G25:G29)","v":0},0,{"$f":"I24-SUM(I25:I29)","v":0},0,{"$f":"K24-SUM(K25:K29)","v":0},0,null,{"$f":"N24-SUM(N25:N29)","v":0},0,{"$f":"P24-SUM(P25:P29)","v":0},0,{"$f":"R24-SUM(R25:R29)","v":0},0,{"$f":"T24-SUM(T25:T29)","v":0},0,{"$f":"V24-SUM(V25:V29)","v":0},0,null,{"$f":"Y24-SUM(Y25:Y29)","v":0},0,{"$f":"AA24-SUM(AA25:AA29)","v":0},0,{"$f":"AC24-SUM(AC25:AC29)","v":0},0,{"$f":"AE24-SUM(AE25:AE29)","v":0},0,{"$f":"AG24-SUM(AG25:AG29)","v":0},0,null,"3. Controle: hier staat het bedrag waarvoor geen detailbedragen bekend waren ",null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"PF2 Techn. Uitrusting",0,null,{"$f":"C31","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"N31","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"Y31","v":0},null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Sanitair",0,{"$f":"$F$10","v":0.21},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},null,0,{"$f":"$Q$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},null,0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"HVAC",0,0.21,0,{"$f":"$AB$10","v":0},0,0,0,0,0,0,null,0,{"$f":"$Q$10","v":0},0,{"$f":"$AB$10","v":0},0,0,0,0,0,0,null,0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,0,0,0,0,0,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Elektriciteit",0,0.21,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Lift",0,0.21,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Overige1:……………………………………………………….",0,0.21,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Overige2:……………………………………………………….",0,0.21,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Geen detail:",{"$f":"C31-SUM(C32:C37)","v":0},0.21,{"$f":"E31-SUM(E32:E37)","v":0},0,{"$f":"G31-SUM(G32:G37)","v":0},0,{"$f":"I31-SUM(I32:I37)","v":0},0,{"$f":"K31-SUM(K32:K37)","v":0},0,null,{"$f":"N31-SUM(N32:N37)","v":0},{"$f":"$Q$10","v":0},{"$f":"P31-SUM(P32:P37)","v":0},0,{"$f":"R31-SUM(R32:R37)","v":0},0,{"$f":"T31-SUM(T32:T37)","v":0},0,{"$f":"V31-SUM(V32:V37)","v":0},0,null,{"$f":"Y31-SUM(Y32:Y37)","v":0},0,{"$f":"AA31-SUM(AA32:AA37)","v":0},0,{"$f":"AC31-SUM(AC32:AC37)","v":0},0,{"$f":"AE31-SUM(AE32:AE37)","v":0},0,{"$f":"AG31-SUM(AG32:AG37)","v":0},0,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"PF3 Afwerking",0,null,{"$f":"C39","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"N39","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"Y39","v":0},null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Vloeren",0,{"$f":"$F$10","v":0.21},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},null,0,{"$f":"$Q$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},null,0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Wanden ",0,0.21,0,{"$f":"$AB$10","v":0},0,0,0,0,0,0,null,0,{"$f":"$Q$10","v":0},0,{"$f":"$AB$10","v":0},0,0,0,0,0,0,null,0,{"$f":"$AB$10","v":0},0,{"$f":"$AB$10","v":0},0,0,0,0,0,0,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Plafonds",0,0.21,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Vast meubilair",0,0.21,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Keuken ",0,0.21,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Overige1:……………………………………………………….",0,0.21,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Overige2:……………………………………………………….",0,0.21,0,0,0,0,0,0,0,0,null,0,{"$f":"$Q$10","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Geen detail:",{"$f":"C39-SUM(C40:C46)","v":0},0.21,{"$f":"E39-SUM(E40:E46)","v":0},0,{"$f":"G39-SUM(G40:G46)","v":0},0,{"$f":"I39-SUM(I40:I46)","v":0},0,{"$f":"K39-SUM(K40:K46)","v":0},0,null,{"$f":"N39-SUM(N40:N46)","v":0},{"$f":"$Q$10","v":0},{"$f":"P39-SUM(P40:P46)","v":0},0,{"$f":"R39-SUM(R40:R46)","v":0},0,{"$f":"T39-SUM(T40:T46)","v":0},0,{"$f":"V39-SUM(V40:V46)","v":0},0,null,{"$f":"Y39-SUM(Y40:Y46)","v":0},0,{"$f":"AA39-SUM(AA40:AA46)","v":0},0,{"$f":"AC39-SUM(AC40:AC46)","v":0},0,{"$f":"AE39-SUM(AE40:AE46)","v":0},0,{"$f":"AG39-SUM(AG40:AG46)","v":0},0,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Subtotaal PF1-2-3",{"$f":"C24+C31+C39","v":0},null,{"$f":"E24+E31+E39","v":0},null,{"$f":"G24+G31+G39","v":0},null,{"$f":"I24+I31+I39","v":0},null,{"$f":"K24+K31+K39","v":0},null,null,{"$f":"N24+N31+N39","v":0},null,{"$f":"P24+P31+P39","v":0},null,{"$f":"R24+R31+R39","v":0},null,{"$f":"T24+T31+T39","v":0},null,{"$f":"V24+V31+V39","v":0},null,null,{"$f":"Y24+Y31+Y39","v":0},null,{"$f":"AA24+AA31+AA39","v":0},null,{"$f":"AC24+AC31+AC39","v":0},null,{"$f":"AE24+AE31+AE39","v":0},null,{"$f":"AG24+AG31+AG39","v":0},null,null,"4. Subtotalen worden automatisch berekend ",null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"PF4 Losse uitrusting en meubilering ",0,{"$f":"$F$11","v":0.21},{"$f":"C49","v":0},{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,0,{"$f":"$Q$11","v":0.21},{"$f":"N49","v":0},{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,0,{"$f":"$AB$11","v":0.21},{"$f":"Y49","v":0},{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Totaal PF1-2-3-4",{"$f":"SUM(C48+C49)","v":0},null,{"$f":"SUM(E48+E49)","v":0},null,{"$f":"SUM(G48+G49)","v":0},null,{"$f":"SUM(I48:I49)","v":0},null,{"$f":"SUM(K48:K49)","v":0},null,null,{"$f":"SUM(N48+N49)","v":0},null,{"$f":"SUM(P48+P49)","v":0},null,{"$f":"SUM(R48+R49)","v":0},null,{"$f":"SUM(T48:T49)","v":0},null,{"$f":"SUM(V48:V49)","v":0},null,null,{"$f":"SUM(Y48+Y49)","v":0},null,{"$f":"SUM(AA48+AA49)","v":0},null,{"$f":"SUM(AC48+AC49)","v":0},null,{"$f":"SUM(AE48:AE49)","v":0},null,{"$f":"SUM(AG48:AG49)","v":0},null,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Omgevingswerken",{"$f":"SUM(C52:C53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"C51","v":0},{"$f":"$AB$10","v":0},{"$f":"SUM(G52:G53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(I52:I53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(K52:K53)","v":0},{"$f":"$AB$10","v":0},null,0,{"$f":"$Q$10","v":0},{"$f":"N51","v":0},{"$f":"$AB$10","v":0},{"$f":"SUM(R52:R53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(T52:T53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(V52:V53)","v":0},{"$f":"$AB$10","v":0},null,0,{"$f":"$AB$10","v":0},{"$f":"Y51","v":0},{"$f":"$AB$10","v":0},{"$f":"SUM(AC52:AC53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(AE52:AE53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(AG52:AG53)","v":0},{"$f":"$AB$10","v":0},null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"- Buitenverharding, - constructies en - meubilair",0,{"$f":"$F$10","v":0.21},{"$f":"C52","v":0},{"$f":"$AB$10","v":0},0,null,0,null,0,0,null,null,{"$f":"$Q$10","v":0},{"$f":"N52","v":0},{"$f":"$AB$10","v":0},0,null,0,null,0,0,null,null,{"$f":"$AB$10","v":0},{"$f":"Y52","v":0},{"$f":"$AB$10","v":0},0,null,0,null,0,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"- Groenaanleg",0,{"$f":"$F$10","v":0.21},{"$f":"C53","v":0},0,0,null,0,null,0,0,null,null,0,{"$f":"N53","v":0},0,0,null,0,null,0,0,null,null,0,{"$f":"Y53","v":0},0,0,null,0,null,0,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Afbraakwerken ",0,{"$f":"$F$10","v":0.21},{"$f":"C54","v":0},0,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0,null,0,0,{"$f":"N54","v":0},0,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0,null,0,0,{"$f":"Y54","v":0},0,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Kunstwerk",{"$f":"IFERROR(kunst!$B$11*('Overzicht BTA'!$D$17/'Overzicht project'!E66),0)","v":0},{"$f":"$F$13","v":0.06},{"$f":"IFERROR(kunst!$M$11*('Overzicht BTA'!$D$57/'Overzicht project_gewijzigd'!E28),0)","v":0},{"$f":"$AB$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$AB$13","v":0.06},null,{"$f":"IFERROR(kunst!$B$11*('Overzicht BTA'!$J$17/'Overzicht project'!E66),0)","v":0},{"$f":"$Q$13","v":0.06},{"$f":"IFERROR(kunst!$M$11*('Overzicht BTA'!$J$57/'Overzicht project_gewijzigd'!E28),0)","v":0},{"$f":"$AB$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$AB$13","v":0.06},null,{"$f":"IFERROR(kunst!$B$11*('Overzicht BTA'!$P$17/'Overzicht project'!E66),0)","v":0},{"$f":"$AB$13","v":0.06},{"$f":"IFERROR(kunst!$M$11*('Overzicht BTA'!$P$57/'Overzicht project_gewijzigd'!E28),0)","v":0},{"$f":"$AB$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$AB$13","v":0.06},null,null,null,0,null,{"$f":"IFERROR(K55*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K55*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K55*$AQ$4/$AR$4,0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Ondergrondse parking",0,{"$f":"$F$11","v":0.21},{"$f":"C56","v":0},{"$f":"$AB$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,0.21,null,0,{"$f":"$Q$11","v":0.21},{"$f":"N56","v":0},{"$f":"$AB$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,0.21,null,0,{"$f":"$AB$11","v":0.21},{"$f":"Y56","v":0},{"$f":"$AB$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,0.21]
[null,"Aansluitingen nutsvoorzieningen",0,{"$f":"$F$10","v":0.21},{"$f":"C57","v":0},{"$f":"$AB$10","v":0},0,0.21,0,0.21,0,{"$f":"$AB$10","v":0},null,null,{"$f":"$Q$10","v":0},{"$f":"N57","v":0},{"$f":"$AB$10","v":0},0,0.21,0,0.21,0,{"$f":"$AB$10","v":0},null,null,{"$f":"$AB$10","v":0},{"$f":"Y57","v":0},{"$f":"$AB$10","v":0},0,0.21,0,0.21,0,{"$f":"$AB$10","v":0},null,null,null,{"$f":"AG57+V57+K57","v":0},null,{"$f":"IFERROR(K57*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K57*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K57*$AQ$4/$AR$4,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(H57*$AZ$4/$BC$4,0)","v":0},{"$f":"IFERROR(H57*$BA$4/$BC$4,0)","v":0},{"$f":"IFERROR(H57*$BB$4/$BC$4,0)","v":0}]
[null,"Prijsherzieningen",0,{"$f":"$F$10","v":0.21},{"$f":"C58","v":0},{"$f":"$AB$10","v":0},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0,null,null,{"$f":"$F$10","v":0.21},{"$f":"N58","v":0},{"$f":"$AB$10","v":0},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0,null,null,{"$f":"$AB$10","v":0},{"$f":"Y58","v":0},{"$f":"$AB$10","v":0},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Meerwerken",0,{"$f":"$F$10","v":0.21},{"$f":"C59","v":0},0,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0,null,null,{"$f":"$F$10","v":0.21},{"$f":"N59","v":0},0,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0,null,null,0,{"$f":"Y59","v":0},0,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Totaal ",{"$f":"SUM(C50:C59)","v":0},null,{"$f":"SUM(E50:E59)","v":0},null,{"$f":"SUM(G50:G59)","v":0},null,{"$f":"SUM(I50:I59)","v":0},null,{"$f":"SUM(K50:K59)","v":0},null,null,{"$f":"SUM(N50:N59)","v":0},null,{"$f":"SUM(P50:P59)","v":0},null,{"$f":"SUM(R50:R59)","v":0},null,{"$f":"SUM(T50:T59)","v":0},null,{"$f":"SUM(V50:V59)","v":0},null,null,{"$f":"SUM(Y50:Y59)","v":0},null,{"$f":"SUM(AA50:AA59)","v":0},null,{"$f":"SUM(AC50:AC59)","v":0},null,{"$f":"SUM(AE50:AE59)","v":0},null,{"$f":"SUM(AG50:AG59)","v":0},null,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Studiekosten en erelonen",0,null,{"$f":"C62","v":0},null,0,null,0,null,0,null,null,0,null,{"$f":"N62","v":0},null,0,null,0,null,0,null,null,0,null,{"$f":"Y62","v":0},null,0,null,0,null,0,null,null,"5. Ook hier: eerst totaal invullen, daarna verdeling ",null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Haalbaarheidsstudie en masterplanning",0,{"$f":"$F$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},null,null,{"$f":"$Q$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},null,null,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"- Mobiliteit",0,0.21,0,{"$f":"$AB$12","v":0.21},0,0.21,0,0.21,0,0.21,null,null,{"$f":"$Q$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,0.21,0,0.21,0,0.21,null,null,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"- Omgevingskwaliteit (MER)",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Coordinatie/projectbegeleiding",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Architect",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K67*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K67*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K67*$AQ$4/$AR$4,0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Stabiliteit",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K68*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K68*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K68*$AQ$4/$AR$4,0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0]
[null,"- Grondstudie",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K69*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K69*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K69*$AQ$4/$AR$4,0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Technieken",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"- EPB-verslaggeving",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K71*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K71*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K71*$AQ$4/$AR$4,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ53:AZ55)+AZ12+AZ16","v":0},{"$f":"IFERROR(H71*$BA$4/$BC$4,0)","v":0},{"$f":"IFERROR(H71*$BB$4/$BC$4,0)","v":0}]
[null,"- Veiligheidscoördinatie",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K72*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K72*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K72*$AQ$4/$AR$4,0)","v":0}]
[null,"Toegankelijkheid",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K73*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K73*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K73*$AQ$4/$AR$4,0)","v":0}]
[null,"Akoestiek",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K74*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K74*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K74*$AQ$4/$AR$4,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(H74*$AZ$4/$BC$4,0)","v":0},{"$f":"IFERROR(H74*$BA$4/$BC$4,0)","v":0},{"$f":"IFERROR(H74*$BB$4/$BC$4,0)","v":0}]
[null,"Landschapsontwerp/ tuinontwerp",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K75*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K75*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K75*$AQ$4/$AR$4,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(H75*$AZ$4/$BC$4,0)","v":0},{"$f":"IFERROR(H75*$BA$4/$BC$4,0)","v":0},{"$f":"IFERROR(H75*$BB$4/$BC$4,0)","v":0}]
[null,"Overige1",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(H76*$AZ$4/$BC$4,0)","v":0},{"$f":"IFERROR(H76*$BA$4/$BC$4,0)","v":0},{"$f":"IFERROR(H76*$BB$4/$BC$4,0)","v":0}]
[null,"Overige2",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K77*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K77*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K77*$AQ$4/$AR$4,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(H77*$AZ$4/$BC$4,0)","v":0},{"$f":"IFERROR(H77*$BA$4/$BC$4,0)","v":0},{"$f":"IFERROR(H77*$BB$4/$BC$4,0)","v":0}]
[null,"Geen detail:",{"$f":"C62-SUM(C67:C77)","v":0},0.21,{"$f":"E62-SUM(E67:E77)","v":0},0.21,{"$f":"G62-SUM(G67:G77)","v":0},0.21,{"$f":"I62-SUM(I67:I77)","v":0},0.21,{"$f":"K62-SUM(K67:K77)","v":0},0.21,null,{"$f":"N62-SUM(N67:N77)","v":0},0.21,{"$f":"P62-SUM(P67:P77)","v":0},0.21,{"$f":"R62-SUM(R67:R77)","v":0},0.21,{"$f":"T62-SUM(T67:T77)","v":0},0.21,{"$f":"V62-SUM(V67:V77)","v":0},0.21,null,{"$f":"Y62-SUM(Y67:Y77)","v":0},0.21,{"$f":"AA62-SUM(AA67:AA77)","v":0},0.21,{"$f":"AC62-SUM(AC67:AC77)","v":0},0.21,{"$f":"AE62-SUM(AE67:AE77)","v":0},0.21,{"$f":"AG62-SUM(AG67:AG77)","v":0},0.21,null,null,null,0,null,{"$f":"IFERROR(K78*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K78*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K78*$AQ$4/$AR$4,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K79*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K79*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K79*$AQ$4/$AR$4,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"$H$79","v":0},{"$f":"$H$79","v":0},0]
[null,"Projectkost",{"$f":"C60+C62+C16","v":0},null,{"$f":"E60+E62+E16","v":0},null,{"$f":"G60+G62+G16","v":0},null,{"$f":"I60+I62+I16","v":0},null,{"$f":"SUM(K60:K62)+K16+K20","v":0},null,null,{"$f":"N60+N62+N16","v":0},null,{"$f":"P60+P62+P16","v":0},null,{"$f":"R60+R62+R16","v":0},null,{"$f":"T60+T62+T16","v":0},null,{"$f":"SUM(V60:V62)+V16+V20","v":0},null,null,{"$f":"Y60+Y62+Y16","v":0},null,{"$f":"AA60+AA62+AA16","v":0},null,{"$f":"AC60+AC62+AC16","v":0},null,{"$f":"AE60+AE62+AE16","v":0},null,{"$f":"SUM(AG60:AG62)+AG16+AG20","v":0},null,null,"(inclusief eventuele aankoop, PF0) ",null,{"$f":"AG80+V80+K80","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN61:AN63)+AN16+AN20","v":0},{"$f":"IFERROR(K81*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K81*$AQ$4/$AR$4,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"$H$81","v":0},{"$f":"$H$81","v":0},{"$f":"$H$81","v":0}]
[null,"Oppervlakte","(1) Raming SB",null,"(1) Raming SB Gewijzigd",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"6. Bij de hierboven vermelde bouwkost de bijhorende Bruto-oppervlakte "]
[null,"oppervlakte gebouw (bruto)",{"$f":"'Overzicht BTA'!D16","v":0},"m²",{"$f":"'Overzicht BTA'!D56","v":0},"m²",{"$f":"E83","v":0},"m²",{"$f":"C83","v":0},"m²",{"$f":"C83","v":0},"m²",null,{"$f":"'Overzicht BTA'!J16","v":0},"m²",{"$f":"'Overzicht BTA'!J56","v":0},"m²",{"$f":"N83","v":0},"m²",{"$f":"N83","v":0},"m²",{"$f":"N83","v":0},"m²",null,{"$f":"'Overzicht BTA'!P16","v":0},"m²",{"$f":"'Overzicht BTA'!P56","v":0},"m²",{"$f":"Y83","v":0},"m²",{"$f":"Y83","v":0},"m²",{"$f":"Y83","v":0},"m²"]
[null,"- waarvan kelder/zolder ",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,{"$f":"IFERROR(K84*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K84*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K84*$AQ$4/$AR$4,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AZ44/AZ74,0)","v":0},{"$f":"IFERROR(BA44/BA74,0)","v":0},{"$f":"IFERROR(BB44/BB74,0)","v":0}]
[null,"- waarvan ondergrondse parking ",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,{"$f":"IFERROR(K85*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K85*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K85*$AQ$4/$AR$4,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AZ46/AZ74,0)","v":0},{"$f":"IFERROR(BA46/BA74,0)","v":0},{"$f":"IFERROR(BB46/BB74,0)","v":0}]
[null,"oppervlakte omgevingswerken ",null,"m²",null,"m²",null,"m²",null,"m²",null,"m²",null,null,"m²",null,"m²",null,"m²",null,"m²",null,"m²",null,null,"m²",null,"m²",null,"m²",null,"m²",null,"m²",null,null,null,null,null,{"$f":"IFERROR(K86*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K86*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K86*$AQ$4/$AR$4,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AZ45/AZ74,0)","v":0},{"$f":"IFERROR(BA45/BA74,0)","v":0},{"$f":"IFERROR(BB45/BB74,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K87*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K87*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K87*$AQ$4/$AR$4,0)","v":0}]
[null,"Jaar",{"$f":"'Overzicht BTA'!$C$36","v":2022},null,{"$f":"'Overzicht BTA'!$C$37","v":2022},null,2020,null,2019,null,2020,null,null,{"$f":"'Overzicht BTA'!$C$36","v":2022},null,{"$f":"'Overzicht BTA'!$C$37","v":2022},null,2019,null,2019,null,2020,null,null,{"$f":"'Overzicht BTA'!$C$36","v":2022},null,{"$f":"'Overzicht BTA'!$C$37","v":2022},null,2019,null,2019,null,2020,null,null,"7. Jaartallen van de stappen (hierdoor wordt VIPA bouwplafond geïndexeerd)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H$88","v":0},{"$f":"$H$88","v":0},{"$f":"$H$88","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$89","v":0},{"$f":"$K$89","v":0},{"$f":"$K$89","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+AZ84/AZ88,0)","v":0},{"$f":"IFERROR(+BA84/BA88,0)","v":0},{"$f":"IFERROR(+BB84/BB88,0)","v":0}]
[null,"VIPA index",{"$f":"VLOOKUP(C88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(E88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(G88,Bron!$B$32:$C$44,2,FALSE)","v":1.6842900000000001},{"$f":"G90/C90-1","v":-0.16404109589041094},{"$f":"VLOOKUP(I88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"I90/C90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(K88,Bron!$B$32:$C$44,2,FALSE)","v":1.6842900000000001},{"$f":"K90/C90-1","v":-0.16404109589041094},null,{"$f":"VLOOKUP(N88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(P88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(R88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"R90/N90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(T88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"T90/N90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(V88,Bron!$B$32:$C$44,2,FALSE)","v":1.6842900000000001},{"$f":"V90/N90-1","v":-0.16404109589041094},null,{"$f":"VLOOKUP(Y88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(AA88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(AC88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"AC90/Y90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(AE88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"AE90/Y90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(AG88,Bron!$B$32:$C$44,2,FALSE)","v":1.6842900000000001},{"$f":"AG90/Y90-1","v":-0.16404109589041094},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H$90","v":-0.16404109589041094},{"$f":"$H$90","v":-0.16404109589041094},{"$f":"$H$90","v":-0.16404109589041094}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$91","v":0},{"$f":"$K$91","v":0},{"$f":"$K$91","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AZ85/AZ90,0)","v":0},{"$f":"IFERROR(BA85/BA90,0)","v":0},{"$f":"IFERROR(BB85/BB90,0)","v":0}]
[null,"Bouwkost / m²","(1) Raming SB",null,"(1) Raming SB Gewijzigd",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H$92","v":0},{"$f":"$H$92","v":0},{"$f":"$H$92","v":0}]
[null,"Bouwkost excl. meubilair / m²",{"$f":"IFERROR(C48/C83,0)","v":0},"/m²",{"$f":"IFERROR(E48/E83,0)","v":0},"/m²",{"$f":"IFERROR(G48/G83,0)","v":0},"/m²",{"$f":"IFERROR(I48/I83,0)","v":0},"/m²",{"$f":"IFERROR(K48/K83,0)","v":0},"/m²",null,{"$f":"IFERROR(N48/N83,0)","v":0},"/m²",{"$f":"IFERROR(P48/P83,0)","v":0},"/m²",{"$f":"IFERROR(R48/R83,0)","v":0},"/m²",{"$f":"IFERROR(T48/T83,0)","v":0},"/m²",{"$f":"IFERROR(V48/V83,0)","v":0},"/m²",null,{"$f":"IFERROR(Y48/Y83,0)","v":0},"/m²",{"$f":"IFERROR(AA48/AA83,0)","v":0},"/m²",{"$f":"IFERROR(AC48/AC83,0)","v":0},"/m²",{"$f":"IFERROR(AE48/AE83,0)","v":0},"/m²",{"$f":"IFERROR(AG48/AG83,0)","v":0},"/m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AZ86/AZ92,0)","v":0},{"$f":"IFERROR(BA86/BA92,0)","v":0},{"$f":"IFERROR(BB86/BB92,0)","v":0}]
[null,"Bouwkost incl. meubilair/m²",{"$f":"IFERROR(C50/C83,0)","v":0},"/m²",{"$f":"IFERROR(E50/E83,0)","v":0},"/m²",{"$f":"IFERROR(G50/G83,0)","v":0},"/m²",{"$f":"IFERROR(I50/I83,0)","v":0},"/m²",{"$f":"IFERROR(K50/K83,0)","v":0},"/m²",null,{"$f":"IFERROR(N50/N83,0)","v":0},"/m²",{"$f":"IFERROR(P50/P83,0)","v":0},"/m²",{"$f":"IFERROR(R50/R83,0)","v":0},"/m²",{"$f":"IFERROR(T50/T83,0)","v":0},"/m²",{"$f":"IFERROR(V50/V83,0)","v":0},"/m²",null,{"$f":"IFERROR(Y50/Y83,0)","v":0},"/m²",{"$f":"IFERROR(AA50/AA83,0)","v":0},"/m²",{"$f":"IFERROR(AC50/AC83,0)","v":0},"/m²",{"$f":"IFERROR(AE50/AE83,0)","v":0},"/m²",{"$f":"IFERROR(AG50/AG83,0)","v":0},"/m²",null,null,null,null,null,{"$f":"IFERROR(AN48/AN84,0)","v":0},{"$f":"IFERROR(AO48/AO84,0)","v":0},{"$f":"IFERROR(AP48/AP84,0)","v":0}]
[null,"Bouwkost meubilair/m²",{"$f":"IFERROR(C49/C83,0)","v":0},"/m²",{"$f":"IFERROR(E49/E83,0)","v":0},"/m²",{"$f":"IFERROR(G49/G83,0)","v":0},"/m²",{"$f":"IFERROR(I49/I83,0)","v":0},"/m²",{"$f":"IFERROR(K49/K83,0)","v":0},"/m²",null,{"$f":"IFERROR(N49/N83,0)","v":0},"/m²",{"$f":"IFERROR(P49/P83,0)","v":0},"/m²",{"$f":"IFERROR(R49/R83,0)","v":0},"/m²",{"$f":"IFERROR(T49/T83,0)","v":0},"/m²",{"$f":"IFERROR(V49/V83,0)","v":0},"/m²",null,{"$f":"IFERROR(Y49/Y83,0)","v":0},"/m²",{"$f":"IFERROR(AA49/AA83,0)","v":0},"/m²",{"$f":"IFERROR(AC49/AC83,0)","v":0},"/m²",{"$f":"IFERROR(AE49/AE83,0)","v":0},"/m²",{"$f":"IFERROR(AG49/AG83,0)","v":0},"/m²",null,null,null,null,null,{"$f":"IFERROR(AN50/AN84,0)","v":0},{"$f":"IFERROR(AO50/AO84,0)","v":0},{"$f":"IFERROR(AP50/AP84,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AZ47/AZ77,0)","v":0},{"$f":"IFERROR(BA47/BA77,0)","v":0},{"$f":"IFERROR(BB47/BB77,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AN49/AN84,0)","v":0},{"$f":"IFERROR(AO49/AO84,0)","v":0},{"$f":"IFERROR(AP49/AP84,0)","v":0}]
[null,"VIPA bouwplafond excl. meubilair /m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!C92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!C92*10/6)","v":{"$error":"#REF!"}},"/m²",{"$f":"IF(E2=\"verbouwing\",'Bouwkost NB'!E121*'Bouwkost NB'!E92*10/6*75%,'Bouwkost NB'!E121*'Bouwkost NB'!E92*10/6)","v":0},"/m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!G92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!G92*10/6)","v":{"$error":"#REF!"}},"/m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!I92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!I92*10/6)","v":{"$error":"#REF!"}},"/m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!K92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!K92*10/6)","v":{"$error":"#REF!"}},"/m²",null,{"$f":"IF(L3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!N92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!N92*10/6)","v":0},"/m²",{"$f":"IF(P2=\"verbouwing\",'Bouwkost NB'!P121*'Bouwkost NB'!P92*10/6*75%,'Bouwkost NB'!P121*'Bouwkost NB'!P92*10/6)","v":0},"/m²",{"$f":"IF(L3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!R92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!R92*10/6)","v":0},"/m²",{"$f":"IF(L3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!T92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!T92*10/6)","v":0},"/m²",{"$f":"IF(L3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!V92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!V92*10/6)","v":0},"/m²",null,{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!Y92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!Y92*10/6)","v":0},"/m²",{"$f":"IF(AO2=\"verbouwing\",'Bouwkost NB'!AA121*'Bouwkost NB'!AA92*10/6*75%,'Bouwkost NB'!AA121*'Bouwkost NB'!AA92*10/6)","v":0},"/m²",{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!AC92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!AC92*10/6)","v":0},"/m²",{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!AE92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!AE92*10/6)","v":0},"/m²",{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!AG92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!AG92*10/6)","v":0},"/m²"]
[null,"Verhouding tot VIPA bouwplafond ",{"$f":"IFERROR(+C93/C97,0)","v":0},null,{"$f":"IFERROR(+E93/E97,0)","v":0},null,{"$f":"IFERROR(+G93/G97,0)","v":0},null,{"$f":"IFERROR(+I93/I97,0)","v":0},null,{"$f":"IFERROR(+K93/K97,0)","v":0},null,null,{"$f":"IFERROR(+N93/N97,0)","v":0},null,{"$f":"IFERROR(+P93/P97,0)","v":0},null,{"$f":"IFERROR(+R93/R97,0)","v":0},null,{"$f":"IFERROR(+T93/T97,0)","v":0},null,{"$f":"IFERROR(+V93/V97,0)","v":0},null,null,{"$f":"IFERROR(+Y93/Y97,0)","v":0},null,{"$f":"IFERROR(+AA93/AA97,0)","v":0},null,{"$f":"IFERROR(+AC93/AC97,0)","v":0},null,{"$f":"IFERROR(+AE93/AE97,0)","v":0},null,{"$f":"IFERROR(+AG93/AG97,0)","v":0},null,null,null,null,null,null,{"$f":"$K$98","v":0},{"$f":"$K$98","v":0},{"$f":"$K$98","v":0}]
[null,"VIPA bouwplafond incl. meubilair /m²",{"$f":"C97+C101","v":{"$error":"#REF!"}},"/m²",{"$f":"E97+E101","v":167.9},"/m²",{"$f":"G97+G101","v":{"$error":"#REF!"}},"/m²",{"$f":"I97+I101","v":{"$error":"#REF!"}},"/m²",{"$f":"K97+K101","v":{"$error":"#REF!"}},"/m²",null,{"$f":"N97+N101","v":0},"/m²",{"$f":"P97+P101","v":0},"/m²",{"$f":"R97+R101","v":0},"/m²",{"$f":"T97+T101","v":0},"/m²",{"$f":"V97+V101","v":0},"/m²",null,{"$f":"Y97+Y101","v":0},"/m²",{"$f":"AA97+AA101","v":0},"/m²",{"$f":"AC97+AC101","v":0},"/m²",{"$f":"AE97+AE101","v":0},"/m²",{"$f":"AG97+AG101","v":0},"/m²",null,null,null,null,null,{"$f":"IFERROR(+AN94/AN98,0)","v":0},{"$f":"IFERROR(+AO94/AO98,0)","v":0},{"$f":"IFERROR(+AP94/AP98,0)","v":0}]
[null,"Verhouding tot VIPA bouwplafond ",{"$f":"IFERROR(C94/C99,0)","v":0},null,{"$f":"IFERROR(E94/E99,0)","v":0},null,{"$f":"IFERROR(G94/G99,0)","v":0},null,{"$f":"IFERROR(I94/I99,0)","v":0},null,{"$f":"IFERROR(K94/K99,0)","v":0},null,null,{"$f":"IFERROR(N94/N99,0)","v":0},null,{"$f":"IFERROR(P94/P99,0)","v":0},null,{"$f":"IFERROR(R94/R99,0)","v":0},null,{"$f":"IFERROR(T94/T99,0)","v":0},null,{"$f":"IFERROR(V94/V99,0)","v":0},null,null,{"$f":"IFERROR(Y94/Y99,0)","v":0},null,{"$f":"IFERROR(AA94/AA99,0)","v":0},null,{"$f":"IFERROR(AC94/AC99,0)","v":0},null,{"$f":"IFERROR(AE94/AE99,0)","v":0},null,{"$f":"IFERROR(AG94/AG99,0)","v":0},null,null,null,null,null,null,{"$f":"$K$100","v":0},{"$f":"$K$100","v":0},{"$f":"$K$100","v":0}]
[null,"VIPA bouwplafond meubilair/m²",{"$f":"'Bouwkost NB'!$C$122*'Bouwkost NB'!$C$92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!$C$122*'Bouwkost NB'!$C$92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!C122*'Bouwkost NB'!G92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!C122*'Bouwkost NB'!I92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!C122*'Bouwkost NB'!K92*10/6","v":167.9},"/m²",null,{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!N92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!P122*'Bouwkost NB'!P92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!R92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!T92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!V92*10/6","v":0},"/m²",null,{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!Y92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!AA122*'Bouwkost NB'!AA92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!AC92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!AE92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!AG92*10/6","v":0},"/m²",null,null,null,null,null,{"$f":"IFERROR(AN95/AN100,0)","v":0},{"$f":"IFERROR(AO95/AO100,0)","v":0},{"$f":"IFERROR(AP95/AP100,0)","v":0}]
[null,"Verhouding tot VIPA bouwplafond ",{"$f":"IFERROR(C95/C101,0)","v":0},null,{"$f":"IFERROR(E95/E101,0)","v":0},null,{"$f":"IFERROR(G95/G101,0)","v":0},null,{"$f":"IFERROR(I95/I101,0)","v":0},null,{"$f":"IFERROR(K95/K101,0)","v":0},null,null,{"$f":"IFERROR(N95/N101,0)","v":0},null,{"$f":"IFERROR(P95/P101,0)","v":0},null,{"$f":"IFERROR(R95/R101,0)","v":0},null,{"$f":"IFERROR(T95/T101,0)","v":0},null,{"$f":"IFERROR(V95/V101,0)","v":0},null,null,{"$f":"IFERROR(Y95/Y101,0)","v":0},null,{"$f":"IFERROR(AA95/AA101,0)","v":0},null,{"$f":"IFERROR(AC95/AC101,0)","v":0},null,{"$f":"IFERROR(AE95/AE101,0)","v":0},null,{"$f":"IFERROR(AG95/AG101,0)","v":0},null,null,null,null,null,null,{"$f":"$K$102","v":0},{"$f":"$K$102","v":0},{"$f":"$K$102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AN96/AN102,0)","v":0},{"$f":"IFERROR(AO96/AO102,0)","v":0},{"$f":"IFERROR(AP96/AP102,0)","v":0}]
[null,"Omgevingswerken/m²",{"$f":"IFERROR(#REF!/C86,0)","v":0},null,{"$f":"IFERROR(#REF!/E86,0)","v":0},null,{"$f":"IFERROR(#REF!/G86,0)","v":0},null,{"$f":"IFERROR(#REF!/I86,0)","v":0},null,{"$f":"IFERROR(#REF!/K86,0)","v":0},null,null,{"$f":"IFERROR(#REF!/N86,0)","v":0},null,{"$f":"IFERROR(#REF!/P86,0)","v":0},null,{"$f":"IFERROR(#REF!/R86,0)","v":0},null,{"$f":"IFERROR(#REF!/T86,0)","v":0},null,{"$f":"IFERROR(#REF!/V86,0)","v":0},null,null,{"$f":"IFERROR(#REF!/Y86,0)","v":0},null,{"$f":"IFERROR(#REF!/AA86,0)","v":0},null,{"$f":"IFERROR(#REF!/AC86,0)","v":0},null,{"$f":"IFERROR(#REF!/AE86,0)","v":0},null,{"$f":"IFERROR(#REF!/AG86,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AN51/AN87,0)","v":0},{"$f":"IFERROR(AO51/AO87,0)","v":0},{"$f":"IFERROR(AP51/AP87,0)","v":0}]
[null,"Kostenevolutie tussen de fasen","tussen (1) - (2) ",null,"tussen (1) - (2) ",null,"tussen (2)-(3)",null,"tussen (3)-(4)",null,"tussen (1) - (4)",null,null,"tussen (1) - (2) ",null,"tussen (1) - (2) ",null,"tussen (2)-(3)",null,"tussen (3)-(4)",null,"tussen (1) - (4)",null,null,"tussen (1) - (2) ",null,"tussen (1) - (2) ",null,"tussen (2)-(3)",null,"tussen (3)-(4)",null,"tussen (1) - (4)"]
[null,"PF1 Ruwbouw",{"$f":"G24-C24","v":0},{"$f":"IF(ISNUMBER(ROUND(C107/C24,2)),ROUND(C107/C24,2),\"/\")","v":"/"},{"$f":"G24-E24","v":0},{"$f":"IF(ISNUMBER(ROUND(E107/E24,2)),ROUND(E107/E24,2),\"/\")","v":"/"},{"$f":"I24-G24","v":0},{"$f":"IF(ISNUMBER(ROUND(G107/G24,2)),ROUND(G107/G24,2),\"/\")","v":"/"},{"$f":"K24-I24","v":0},{"$f":"IF(ISNUMBER(ROUND(I107/I24,2)),ROUND(I107/I24,2),\"/\")","v":"/"},{"$f":"K24-C24","v":0},{"$f":"IF(ISNUMBER(ROUND(K107/C24,2)),ROUND(K107/C24,2),\"/\")","v":"/"},null,{"$f":"R24-N24","v":0},{"$f":"IF(ISNUMBER(ROUND(N107/N24,2)),ROUND(N107/N24,2),\"/\")","v":"/"},{"$f":"T24-P24","v":0},{"$f":"IF(ISNUMBER(ROUND(P107/P24,2)),ROUND(P107/P24,2),\"/\")","v":"/"},{"$f":"T24-R24","v":0},{"$f":"IF(ISNUMBER(ROUND(R107/R24,2)),ROUND(R107/R24,2),\"/\")","v":"/"},{"$f":"V24-T24","v":0},{"$f":"IF(ISNUMBER(ROUND(T107/T24,2)),ROUND(T107/T24,2),\"/\")","v":"/"},{"$f":"V24-N24","v":0},{"$f":"IF(ISNUMBER(ROUND(V107/N24,2)),ROUND(V107/N24,2),\"/\")","v":"/"},null,{"$f":"AC24-Y24","v":0},{"$f":"IF(ISNUMBER(ROUND(Y107/Y24,2)),ROUND(Y107/Y24,2),\"/\")","v":"/"},{"$f":"AE24-AA24","v":0},{"$f":"IF(ISNUMBER(ROUND(AA107/AA24,2)),ROUND(AA107/AA24,2),\"/\")","v":"/"},{"$f":"AE24-AC24","v":0},{"$f":"IF(ISNUMBER(ROUND(AC107/AC24,2)),ROUND(AC107/AC24,2),\"/\")","v":"/"},{"$f":"AG24-AE24","v":0},{"$f":"IF(ISNUMBER(ROUND(AE107/AE24,2)),ROUND(AE107/AE24,2),\"/\")","v":"/"},{"$f":"AG24-Y24","v":0},{"$f":"IF(ISNUMBER(ROUND(AG107/Y24,2)),ROUND(AG107/Y24,2),\"/\")","v":"/"},null,null,null,{"$f":"AG107+V107+K107","v":0},{"$f":"IF(ISNUMBER(ROUND(AL107/(C24+N24+Y24),2)),ROUND(AL107/(C24+N24+Y24),2),\"/\")","v":"/"}]
[null,"PF2 Techn. Uitrusting",{"$f":"G31-C31","v":0},{"$f":"IF(ISNUMBER(ROUND(C108/C31,2)),ROUND(C108/C31,2),\"/\")","v":"/"},{"$f":"G31-E31","v":0},{"$f":"IF(ISNUMBER(ROUND(E108/E31,2)),ROUND(E108/E31,2),\"/\")","v":"/"},{"$f":"I31-G31","v":0},{"$f":"IF(ISNUMBER(ROUND(G108/G31,2)),ROUND(G108/G31,2),\"/\")","v":"/"},{"$f":"K31-I31","v":0},{"$f":"IF(ISNUMBER(ROUND(I108/I31,2)),ROUND(I108/I31,2),\"/\")","v":"/"},{"$f":"K31-C31","v":0},{"$f":"IF(ISNUMBER(ROUND(K108/C31,2)),ROUND(K108/C31,2),\"/\")","v":"/"},null,{"$f":"R31-N31","v":0},{"$f":"IF(ISNUMBER(ROUND(N108/N31,2)),ROUND(N108/N31,2),\"/\")","v":"/"},{"$f":"T31-P31","v":0},{"$f":"IF(ISNUMBER(ROUND(P108/P31,2)),ROUND(P108/P31,2),\"/\")","v":"/"},{"$f":"T31-R31","v":0},{"$f":"IF(ISNUMBER(ROUND(R108/R31,2)),ROUND(R108/R31,2),\"/\")","v":"/"},{"$f":"V31-T31","v":0},{"$f":"IF(ISNUMBER(ROUND(T108/T31,2)),ROUND(T108/T31,2),\"/\")","v":"/"},{"$f":"V31-N31","v":0},{"$f":"IF(ISNUMBER(ROUND(V108/N31,2)),ROUND(V108/N31,2),\"/\")","v":"/"},null,{"$f":"AC31-Y31","v":0},{"$f":"IF(ISNUMBER(ROUND(Y108/Y31,2)),ROUND(Y108/Y31,2),\"/\")","v":"/"},{"$f":"AE31-AA31","v":0},{"$f":"IF(ISNUMBER(ROUND(AA108/AA31,2)),ROUND(AA108/AA31,2),\"/\")","v":"/"},{"$f":"AE31-AC31","v":0},{"$f":"IF(ISNUMBER(ROUND(AC108/AC31,2)),ROUND(AC108/AC31,2),\"/\")","v":"/"},{"$f":"AG31-AE31","v":0},{"$f":"IF(ISNUMBER(ROUND(AE108/AE31,2)),ROUND(AE108/AE31,2),\"/\")","v":"/"},{"$f":"AG31-Y31","v":0},{"$f":"IF(ISNUMBER(ROUND(AG108/Y31,2)),ROUND(AG108/Y31,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL108/(Y31+C31+N31),2)),ROUND(AL108/(Y31+C31+N31),2),\"/\")","v":"/"}]
[null,"PF3 Afwerking",{"$f":"G39-C39","v":0},{"$f":"IF(ISNUMBER(ROUND(C109/C39,2)),ROUND(C109/C39,2),\"/\")","v":"/"},{"$f":"G39-E39","v":0},{"$f":"IF(ISNUMBER(ROUND(E109/E39,2)),ROUND(E109/E39,2),\"/\")","v":"/"},{"$f":"I39-G39","v":0},{"$f":"IF(ISNUMBER(ROUND(G109/G39,2)),ROUND(G109/G39,2),\"/\")","v":"/"},{"$f":"K39-I39","v":0},{"$f":"IF(ISNUMBER(ROUND(I109/I39,2)),ROUND(I109/I39,2),\"/\")","v":"/"},{"$f":"K39-C39","v":0},{"$f":"IF(ISNUMBER(ROUND(K109/C39,2)),ROUND(K109/C39,2),\"/\")","v":"/"},null,{"$f":"R39-N39","v":0},{"$f":"IF(ISNUMBER(ROUND(N109/N39,2)),ROUND(N109/N39,2),\"/\")","v":"/"},{"$f":"T39-P39","v":0},{"$f":"IF(ISNUMBER(ROUND(P109/P39,2)),ROUND(P109/P39,2),\"/\")","v":"/"},{"$f":"T39-R39","v":0},{"$f":"IF(ISNUMBER(ROUND(R109/R39,2)),ROUND(R109/R39,2),\"/\")","v":"/"},{"$f":"V39-T39","v":0},{"$f":"IF(ISNUMBER(ROUND(T109/T39,2)),ROUND(T109/T39,2),\"/\")","v":"/"},{"$f":"V39-N39","v":0},{"$f":"IF(ISNUMBER(ROUND(V109/N39,2)),ROUND(V109/N39,2),\"/\")","v":"/"},null,{"$f":"AC39-Y39","v":0},{"$f":"IF(ISNUMBER(ROUND(Y109/Y39,2)),ROUND(Y109/Y39,2),\"/\")","v":"/"},{"$f":"AE39-AA39","v":0},{"$f":"IF(ISNUMBER(ROUND(AA109/AA39,2)),ROUND(AA109/AA39,2),\"/\")","v":"/"},{"$f":"AE39-AC39","v":0},{"$f":"IF(ISNUMBER(ROUND(AC109/AC39,2)),ROUND(AC109/AC39,2),\"/\")","v":"/"},{"$f":"AG39-AE39","v":0},{"$f":"IF(ISNUMBER(ROUND(AE109/AE39,2)),ROUND(AE109/AE39,2),\"/\")","v":"/"},{"$f":"AG39-Y39","v":0},{"$f":"IF(ISNUMBER(ROUND(AG109/Y39,2)),ROUND(AG109/Y39,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL109/(C39+N39+Y39),2)),ROUND(AL109/(C39+N39+Y39),2),\"/\")","v":"/"}]
[null,"Subtotaal PF1-2-3",{"$f":"SUM(C107:C109)","v":0},{"$f":"IF(ISNUMBER(ROUND(C110/C48,2)),ROUND(C110/C48,2),\"/\")","v":"/"},{"$f":"SUM(E107:E109)","v":0},{"$f":"IF(ISNUMBER(ROUND(E110/E48,2)),ROUND(E110/E48,2),\"/\")","v":"/"},{"$f":"SUM(G107:G109)","v":0},{"$f":"IF(ISNUMBER(ROUND(G110/G48,2)),ROUND(G110/G48,2),\"/\")","v":"/"},{"$f":"SUM(I107:I109)","v":0},{"$f":"IF(ISNUMBER(ROUND(I110/I48,2)),ROUND(I110/I48,2),\"/\")","v":"/"},{"$f":"SUM(K107:K109)","v":0},{"$f":"IF(ISNUMBER(ROUND(K110/C48,2)),ROUND(K110/C48,2),\"/\")","v":"/"},null,{"$f":"SUM(N107:N109)","v":0},{"$f":"IF(ISNUMBER(ROUND(N110/N48,2)),ROUND(N110/N48,2),\"/\")","v":"/"},{"$f":"SUM(P107:P109)","v":0},{"$f":"IF(ISNUMBER(ROUND(P110/P48,2)),ROUND(P110/P48,2),\"/\")","v":"/"},{"$f":"SUM(R107:R109)","v":0},{"$f":"IF(ISNUMBER(ROUND(R110/R48,2)),ROUND(R110/R48,2),\"/\")","v":"/"},{"$f":"SUM(T107:T109)","v":0},{"$f":"IF(ISNUMBER(ROUND(T110/T48,2)),ROUND(T110/T48,2),\"/\")","v":"/"},{"$f":"SUM(V107:V109)","v":0},{"$f":"IF(ISNUMBER(ROUND(V110/N48,2)),ROUND(V110/N48,2),\"/\")","v":"/"},null,{"$f":"SUM(Y107:Y109)","v":0},{"$f":"IF(ISNUMBER(ROUND(Y110/Y48,2)),ROUND(Y110/Y48,2),\"/\")","v":"/"},{"$f":"SUM(AA107:AA109)","v":0},{"$f":"IF(ISNUMBER(ROUND(AA110/AA48,2)),ROUND(AA110/AA48,2),\"/\")","v":"/"},{"$f":"SUM(AC107:AC109)","v":0},{"$f":"IF(ISNUMBER(ROUND(AC110/AC48,2)),ROUND(AC110/AC48,2),\"/\")","v":"/"},{"$f":"SUM(AE107:AE109)","v":0},{"$f":"IF(ISNUMBER(ROUND(AE110/AE48,2)),ROUND(AE110/AE48,2),\"/\")","v":"/"},{"$f":"SUM(AG107:AG109)","v":0},{"$f":"IF(ISNUMBER(ROUND(AG110/Y48,2)),ROUND(AG110/Y48,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL110/(C48+N48+Y48),2)),ROUND(AL110/(C48+N48+Y48),2),\"/\")","v":"/"}]
[null,"PF4 Losse uitrusting en meubilering ",{"$f":"G49-C49","v":0},{"$f":"IF(ISNUMBER(ROUND(C111/C49,2)),ROUND(C111/C49,2),\"/\")","v":"/"},{"$f":"I49-E49","v":0},{"$f":"IF(ISNUMBER(ROUND(E111/E49,2)),ROUND(E111/E49,2),\"/\")","v":"/"},{"$f":"I49-G49","v":0},{"$f":"IF(ISNUMBER(ROUND(G111/G49,2)),ROUND(G111/G49,2),\"/\")","v":"/"},{"$f":"K49-I49","v":0},{"$f":"IF(ISNUMBER(ROUND(I111/I49,2)),ROUND(I111/I49,2),\"/\")","v":"/"},{"$f":"K49-C49","v":0},{"$f":"IF(ISNUMBER(ROUND(K111/C49,2)),ROUND(K111/C49,2),\"/\")","v":"/"},null,{"$f":"R49-N49","v":0},{"$f":"IF(ISNUMBER(ROUND(N111/N49,2)),ROUND(N111/N49,2),\"/\")","v":"/"},{"$f":"T49-P49","v":0},{"$f":"IF(ISNUMBER(ROUND(P111/P49,2)),ROUND(P111/P49,2),\"/\")","v":"/"},{"$f":"T49-R49","v":0},{"$f":"IF(ISNUMBER(ROUND(R111/R49,2)),ROUND(R111/R49,2),\"/\")","v":"/"},{"$f":"V49-T49","v":0},{"$f":"IF(ISNUMBER(ROUND(T111/T49,2)),ROUND(T111/T49,2),\"/\")","v":"/"},{"$f":"V49-N49","v":0},{"$f":"IF(ISNUMBER(ROUND(V111/N49,2)),ROUND(V111/N49,2),\"/\")","v":"/"},null,{"$f":"AC49-Y49","v":0},{"$f":"IF(ISNUMBER(ROUND(Y111/Y49,2)),ROUND(Y111/Y49,2),\"/\")","v":"/"},{"$f":"AE49-AA49","v":0},{"$f":"IF(ISNUMBER(ROUND(AA111/AA49,2)),ROUND(AA111/AA49,2),\"/\")","v":"/"},{"$f":"AE49-AC49","v":0},{"$f":"IF(ISNUMBER(ROUND(AC111/AC49,2)),ROUND(AC111/AC49,2),\"/\")","v":"/"},{"$f":"AG49-AE49","v":0},{"$f":"IF(ISNUMBER(ROUND(AE111/AE49,2)),ROUND(AE111/AE49,2),\"/\")","v":"/"},{"$f":"AG49-Y49","v":0},{"$f":"IF(ISNUMBER(ROUND(AG111/Y49,2)),ROUND(AG111/Y49,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL111/(C49+N49+Y49),2)),ROUND(AL111/(C49+N49+Y49),2),\"/\")","v":"/"}]
[null,"Totaal",{"$f":"SUM(C110:C111)","v":0},{"$f":"IF(ISNUMBER(ROUND(C112/C60,2)),ROUND(C112/C60,2),\"/\")","v":"/"},{"$f":"SUM(E110:E111)","v":0},{"$f":"IF(ISNUMBER(ROUND(E112/E60,2)),ROUND(E112/E60,2),\"/\")","v":"/"},{"$f":"SUM(G110:G111)","v":0},{"$f":"IF(ISNUMBER(ROUND(G112/G60,2)),ROUND(G112/G60,2),\"/\")","v":"/"},{"$f":"SUM(I110:I111)","v":0},{"$f":"IF(ISNUMBER(ROUND(I112/I60,2)),ROUND(I112/I60,2),\"/\")","v":"/"},{"$f":"SUM(K110:K111)","v":0},{"$f":"IF(ISNUMBER(ROUND(K112/C60,2)),ROUND(K112/C60,2),\"/\")","v":"/"},null,{"$f":"SUM(N110:N111)","v":0},{"$f":"IF(ISNUMBER(ROUND(N112/N60,2)),ROUND(N112/N60,2),\"/\")","v":"/"},{"$f":"SUM(P110:P111)","v":0},{"$f":"IF(ISNUMBER(ROUND(P112/P60,2)),ROUND(P112/P60,2),\"/\")","v":"/"},{"$f":"SUM(R110:R111)","v":0},{"$f":"IF(ISNUMBER(ROUND(R112/R60,2)),ROUND(R112/R60,2),\"/\")","v":"/"},{"$f":"SUM(T110:T111)","v":0},{"$f":"IF(ISNUMBER(ROUND(T112/T60,2)),ROUND(T112/T60,2),\"/\")","v":"/"},{"$f":"SUM(V110:V111)","v":0},{"$f":"IF(ISNUMBER(ROUND(V112/N60,2)),ROUND(V112/N60,2),\"/\")","v":"/"},null,{"$f":"SUM(Y110:Y111)","v":0},{"$f":"IF(ISNUMBER(ROUND(Y112/Y60,2)),ROUND(Y112/Y60,2),\"/\")","v":"/"},{"$f":"SUM(AA110:AA111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AA112/AA60,2)),ROUND(AA112/AA60,2),\"/\")","v":"/"},{"$f":"SUM(AC110:AC111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AC112/AC60,2)),ROUND(AC112/AC60,2),\"/\")","v":"/"},{"$f":"SUM(AE110:AE111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AE112/AE60,2)),ROUND(AE112/AE60,2),\"/\")","v":"/"},{"$f":"SUM(AG110:AG111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AG112/Y60,2)),ROUND(AG112/Y60,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL112/(C50+N50+Y50),2)),ROUND(AL112/(C50+N50+Y50),2),\"/\")","v":"/"}]
[null,"Totaal (incl. onvoorziene kosten)",{"$f":"C60-G60","v":0},{"$f":"IF(ISNUMBER(ROUND(C113/C61,2)),ROUND(C113/C61,2),\"/\")","v":"/"},{"$f":"G60-E60","v":0},{"$f":"IF(ISNUMBER(ROUND(E113/E61,2)),ROUND(E113/E61,2),\"/\")","v":"/"},{"$f":"I60-G60","v":0},{"$f":"IF(ISNUMBER(ROUND(G113/G61,2)),ROUND(G113/G61,2),\"/\")","v":"/"},{"$f":"K60-I60","v":0},{"$f":"IF(ISNUMBER(ROUND(I113/I61,2)),ROUND(I113/I61,2),\"/\")","v":"/"},{"$f":"E60-K60","v":0},{"$f":"IF(ISNUMBER(ROUND(K113/K61,2)),ROUND(K113/K61,2),\"/\")","v":"/"},null,{"$f":"N60-R60","v":0},{"$f":"IF(ISNUMBER(ROUND(N113/N61,2)),ROUND(N113/N61,2),\"/\")","v":"/"},{"$f":"R60-P60","v":0},{"$f":"IF(ISNUMBER(ROUND(P113/P61,2)),ROUND(P113/P61,2),\"/\")","v":"/"},{"$f":"T60-R60","v":0},{"$f":"IF(ISNUMBER(ROUND(R113/R61,2)),ROUND(R113/R61,2),\"/\")","v":"/"},{"$f":"V60-T60","v":0},{"$f":"IF(ISNUMBER(ROUND(T113/T61,2)),ROUND(T113/T61,2),\"/\")","v":"/"},{"$f":"P60-V60","v":0},{"$f":"IF(ISNUMBER(ROUND(V113/V61,2)),ROUND(V113/V61,2),\"/\")","v":"/"},null,{"$f":"Y60-AC60","v":0},{"$f":"IF(ISNUMBER(ROUND(Y113/Y61,2)),ROUND(Y113/Y61,2),\"/\")","v":"/"},{"$f":"AC60-AA60","v":0},{"$f":"IF(ISNUMBER(ROUND(AA113/AA61,2)),ROUND(AA113/AA61,2),\"/\")","v":"/"},{"$f":"AE60-AC60","v":0},{"$f":"IF(ISNUMBER(ROUND(AC113/AC61,2)),ROUND(AC113/AC61,2),\"/\")","v":"/"},{"$f":"AG60-AE60","v":0},{"$f":"IF(ISNUMBER(ROUND(AE113/AE61,2)),ROUND(AE113/AE61,2),\"/\")","v":"/"},{"$f":"AA60-AG60","v":0},{"$f":"IF(ISNUMBER(ROUND(AG113/AG61,2)),ROUND(AG113/AG61,2),\"/\")","v":"/"}]
[null,"Omgevingswerken",{"$f":"G51-C51","v":0},{"$f":"IF(ISNUMBER(ROUND(C114/C51,2)),ROUND(C114/C51,2),\"/\")","v":"/"},{"$f":"I51-E51","v":0},{"$f":"IF(ISNUMBER(ROUND(E114/E51,2)),ROUND(E114/E51,2),\"/\")","v":"/"},{"$f":"I51-G51","v":0},{"$f":"IF(ISNUMBER(ROUND(G114/G51,2)),ROUND(G114/G51,2),\"/\")","v":"/"},{"$f":"K51-I51","v":0},{"$f":"IF(ISNUMBER(ROUND(I114/I51,2)),ROUND(I114/I51,2),\"/\")","v":"/"},{"$f":"K51-C51","v":0},{"$f":"IF(ISNUMBER(ROUND(K114/C51,2)),ROUND(K114/C51,2),\"/\")","v":"/"},null,{"$f":"R51-N51","v":0},{"$f":"IF(ISNUMBER(ROUND(N114/N51,2)),ROUND(N114/N51,2),\"/\")","v":"/"},{"$f":"T51-P51","v":0},{"$f":"IF(ISNUMBER(ROUND(P114/P51,2)),ROUND(P114/P51,2),\"/\")","v":"/"},{"$f":"T51-R51","v":0},{"$f":"IF(ISNUMBER(ROUND(R114/R51,2)),ROUND(R114/R51,2),\"/\")","v":"/"},{"$f":"V51-T51","v":0},{"$f":"IF(ISNUMBER(ROUND(T114/T51,2)),ROUND(T114/T51,2),\"/\")","v":"/"},{"$f":"V51-N51","v":0},{"$f":"IF(ISNUMBER(ROUND(V114/N51,2)),ROUND(V114/N51,2),\"/\")","v":"/"},null,{"$f":"AC51-Y51","v":0},{"$f":"IF(ISNUMBER(ROUND(Y114/Y51,2)),ROUND(Y114/Y51,2),\"/\")","v":"/"},{"$f":"AE51-AA51","v":0},{"$f":"IF(ISNUMBER(ROUND(AA114/AA51,2)),ROUND(AA114/AA51,2),\"/\")","v":"/"},{"$f":"AE51-AC51","v":0},{"$f":"IF(ISNUMBER(ROUND(AC114/AC51,2)),ROUND(AC114/AC51,2),\"/\")","v":"/"},{"$f":"AG51-AE51","v":0},{"$f":"IF(ISNUMBER(ROUND(AE114/AE51,2)),ROUND(AE114/AE51,2),\"/\")","v":"/"},{"$f":"AG51-Y51","v":0},{"$f":"IF(ISNUMBER(ROUND(AG114/Y51,2)),ROUND(AG114/Y51,2),\"/\")","v":"/"},null,null,null,{"$f":"AG114+V114+K114","v":0},{"$f":"IF(ISNUMBER(ROUND(AL114/(C51+N51+Y51),2)),ROUND(AL114/(C51+N51+Y51),2),\"/\")","v":"/"}]
[null,"Afbraakwerken ",{"$f":"G54-C54","v":0},{"$f":"IF(ISNUMBER(ROUND(C115/C54,2)),ROUND(C115/C54,2),\"/\")","v":"/"},{"$f":"I54-E54","v":0},{"$f":"IF(ISNUMBER(ROUND(E115/E54,2)),ROUND(E115/E54,2),\"/\")","v":"/"},{"$f":"I54-G54","v":0},{"$f":"IF(ISNUMBER(ROUND(G115/G54,2)),ROUND(G115/G54,2),\"/\")","v":"/"},{"$f":"K54-I54","v":0},{"$f":"IF(ISNUMBER(ROUND(I115/I54,2)),ROUND(I115/I54,2),\"/\")","v":"/"},{"$f":"K54-C54","v":0},{"$f":"IF(ISNUMBER(ROUND(K115/C54,2)),ROUND(K115/C54,2),\"/\")","v":"/"},null,{"$f":"R54-N54","v":0},{"$f":"IF(ISNUMBER(ROUND(N115/N54,2)),ROUND(N115/N54,2),\"/\")","v":"/"},{"$f":"T54-P54","v":0},{"$f":"IF(ISNUMBER(ROUND(P115/P54,2)),ROUND(P115/P54,2),\"/\")","v":"/"},{"$f":"T54-R54","v":0},{"$f":"IF(ISNUMBER(ROUND(R115/R54,2)),ROUND(R115/R54,2),\"/\")","v":"/"},{"$f":"V54-T54","v":0},{"$f":"IF(ISNUMBER(ROUND(T115/T54,2)),ROUND(T115/T54,2),\"/\")","v":"/"},{"$f":"V54-N54","v":0},{"$f":"IF(ISNUMBER(ROUND(V115/N54,2)),ROUND(V115/N54,2),\"/\")","v":"/"},null,{"$f":"AC54-Y54","v":0},{"$f":"IF(ISNUMBER(ROUND(Y115/Y54,2)),ROUND(Y115/Y54,2),\"/\")","v":"/"},{"$f":"AE54-AA54","v":0},{"$f":"IF(ISNUMBER(ROUND(AA115/AA54,2)),ROUND(AA115/AA54,2),\"/\")","v":"/"},{"$f":"AE54-AC54","v":0},{"$f":"IF(ISNUMBER(ROUND(AC115/AC54,2)),ROUND(AC115/AC54,2),\"/\")","v":"/"},{"$f":"AG54-AE54","v":0},{"$f":"IF(ISNUMBER(ROUND(AE115/AE54,2)),ROUND(AE115/AE54,2),\"/\")","v":"/"},{"$f":"AG54-Y54","v":0},{"$f":"IF(ISNUMBER(ROUND(AG115/Y54,2)),ROUND(AG115/Y54,2),\"/\")","v":"/"},null,null,null,{"$f":"AG115+V115+K115","v":0},{"$f":"IF(ISNUMBER(ROUND(AL115/(C54+N54+Y54),2)),ROUND(AL115/(C54+N54+Y54),2),\"/\")","v":"/"}]
[null,"Projectkost",{"$f":"C80-G80","v":0},{"$f":"IF(ISNUMBER(ROUND(C116/C60,2)),ROUND(C116/C60,2),\"/\")","v":"/"},{"$f":"E80-G80","v":0},{"$f":"IF(ISNUMBER(ROUND(E116/E60,2)),ROUND(E116/E60,2),\"/\")","v":"/"},{"$f":"G80-I80","v":0},{"$f":"IF(ISNUMBER(ROUND(G116/G60,2)),ROUND(G116/G60,2),\"/\")","v":"/"},{"$f":"I80-K80","v":0},{"$f":"IF(ISNUMBER(ROUND(I116/I60,2)),ROUND(I116/I60,2),\"/\")","v":"/"},{"$f":"E80-K80","v":0},{"$f":"IF(ISNUMBER(ROUND(K116/K60,2)),ROUND(K116/K60,2),\"/\")","v":"/"},null,{"$f":"N80-R80","v":0},{"$f":"IF(ISNUMBER(ROUND(N116/N60,2)),ROUND(N116/N60,2),\"/\")","v":"/"},{"$f":"P80-R80","v":0},{"$f":"IF(ISNUMBER(ROUND(P116/P60,2)),ROUND(P116/P60,2),\"/\")","v":"/"},{"$f":"R80-T80","v":0},{"$f":"IF(ISNUMBER(ROUND(R116/R60,2)),ROUND(R116/R60,2),\"/\")","v":"/"},{"$f":"T80-V80","v":0},{"$f":"IF(ISNUMBER(ROUND(T116/T60,2)),ROUND(T116/T60,2),\"/\")","v":"/"},{"$f":"P80-V80","v":0},{"$f":"IF(ISNUMBER(ROUND(V116/V60,2)),ROUND(V116/V60,2),\"/\")","v":"/"},null,{"$f":"Y80-AC80","v":0},{"$f":"IF(ISNUMBER(ROUND(Y116/Y60,2)),ROUND(Y116/Y60,2),\"/\")","v":"/"},{"$f":"AA80-AC80","v":0},{"$f":"IF(ISNUMBER(ROUND(AA116/AA60,2)),ROUND(AA116/AA60,2),\"/\")","v":"/"},{"$f":"AC80-AE80","v":0},{"$f":"IF(ISNUMBER(ROUND(AC116/AC60,2)),ROUND(AC116/AC60,2),\"/\")","v":"/"},{"$f":"AE80-AG80","v":0},{"$f":"IF(ISNUMBER(ROUND(AE116/AE60,2)),ROUND(AE116/AE60,2),\"/\")","v":"/"},{"$f":"AA80-AG80","v":0},{"$f":"IF(ISNUMBER(ROUND(AG116/AG60,2)),ROUND(AG116/AG60,2),\"/\")","v":"/"}]
[]
[null,"VIPA basisgegevens "]
[null,"basisbedrag  werken",{"$f":"IF(OR('Bouwkost NB'!B3=Bron!B9,'Bouwkost NB'!B3=Bron!B10),VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$2:$H$69,4,FALSE),IF('Bouwkost NB'!B3=Bron!#REF!,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$2:$H$69,6,FALSE),IF('Bouwkost NB'!B3=Bron!B11,VLOOKUP('Overzicht BTA'!C3,'Capaciteiten & forfaits'!$B$2:$H$69,4,FALSE),0)))","v":{"$error":"#REF!"}}]
[null,"basisbedrag meubilair",50]

{"sheet":"Bouwkost IER","index":31,"n_rows":120,"n_cols":54,"rows_kept":120,"cut":false,"hidden":true,"merged":[[12,2,12,4],[12,13,12,15],[12,24,12,26],[10,2,10,4],[10,13,10,15],[10,24,10,26],[11,2,11,4],[11,13,11,15],[11,24,11,26],[7,24,7,33],[3,35,3,45],[4,35,4,45],[9,2,9,4],[9,13,9,15],[9,24,9,26],[0,2,0,4],[3,2,3,4],[7,2,7,11],[2,6,2,11],[7,13,7,22]]}
[null,"Dossier nummer",{"$f":"'Overzicht project'!G4","v":0}]
[null,"Kostensoort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kies de zorgvorm","Kies de zorgvorm","Kies de zorgvorm","totaal"]
[null,{"$f":"Bron!B12","v":0},null,null,null,null,"opgelet: per kostensoort moet er een apart tabblad worden ingevuld",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"opgelet: per kostensoort moet er een apart tabblad worden ingevuld"]
[null,"Naam project ",{"$f":"'Overzicht project'!B34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In dit tabblad dient u de raming voor de kostensoort 'nieuwbouw' in te vullen. De lichtgroene lijnen zijn verplicht in te vullen lijnen (vul deze ook als eerste in). De lichtblauwe lijnen zijn niet verplicht maar zeer wenselijk indien beschikbaar. "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In dit tabblad dient u de raming voor de kostensoort 'nieuwbouw' in te vullen. De lichtgroene lijnen zijn verplicht in te vullen lijnen (vul deze ook als eerste in). De lichtblauwe lijnen zijn niet verplicht maar zeer wenselijk indien beschikbaar. "]
[]
[]
[null,null,{"$f":"'Overzicht project'!$C$40","v":"Algemeen ziekenhuis"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Overzicht project'!$C$41","v":"Kies de zorgvorm"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Overzicht project'!$C$42","v":"Kies de zorgvorm"}]
[]
[null,null,"BTW werken/technieken/afwerking",null,null,{"$f":"IF(OR($B$3=Bron!$B$9,$B$3=Bron!$B$15),21,IF($B$3=Bron!#REF!,'Overzicht BTA'!C15,IF($B$3=Bron!$B$11,'Overzicht BTA'!C17,IF($B$3=Bron!$B$12,'Overzicht BTA'!C16,IF($B$3=Bron!$C$16,'Overzicht BTA'!C19,IF($B$3=Bron!$B$10,'Overzicht BTA'!C19,IF($B$3=Bron!$B$14,'Overzicht BTA'!$C$17,21)))))))/100","v":0.21},null,null,null,null,null,null,null,"BTW werken/technieken/afwerking",null,null,{"$f":"IF(OR($B$3=Bron!$B$9,$B$3=Bron!$B$15),21,IF($B$3=Bron!#REF!,'Overzicht BTA'!I15,IF($B$3=Bron!$B$11,'Overzicht BTA'!I17,IF($B$3=Bron!$B$12,'Overzicht BTA'!I16,IF($B$3=Bron!$C$16,'Overzicht BTA'!I19,IF($B$3=Bron!$B$10,'Overzicht BTA'!I19,IF($B$3=Bron!$B$14,'Overzicht BTA'!$C$17,21)))))))/100","v":0.21},null,null,null,null,null,null,null,"BTW werken/technieken/afwerking",null,null,{"$f":"IF(OR($B$3=Bron!$B$9,$B$3=Bron!$B$15),21,IF($B$3=Bron!#REF!,'Overzicht BTA'!O15,IF($B$3=Bron!$B$11,'Overzicht BTA'!O17,IF($B$3=Bron!$B$12,'Overzicht BTA'!O16,IF($B$3=Bron!$C$16,'Overzicht BTA'!O19,IF($B$3=Bron!$B$10,'Overzicht BTA'!O19,IF($B$3=Bron!$B$14,'Overzicht BTA'!$C$17,21)))))))/100","v":0.21}]
[null,null,"BTW los meubilair",null,null,0.21,null,null,null,null,null,null,null,"BTW los meubilair",null,null,0.21,null,null,null,null,null,null,null,"BTW los meubilair",null,null,0.21]
[null,null,"BTW studiekosten & erelonen",null,null,0.21,null,null,null,null,null,null,null,"BTW studiekosten & erelonen",null,null,0.21,null,null,null,null,null,null,null,"BTW studiekosten & erelonen",null,null,0.21]
[null,null,"BTW kunstwerk",null,null,0.06,null,null,null,null,null,null,null,"BTW kunstwerk",null,null,0.06,null,null,null,null,null,null,null,"BTW kunstwerk",null,null,0.06]
[]
[null,"Kostenevolutie EXCL.BTW","(1) Raming SB","BTW%","(1) Raming SB Gewijzigd","BTW%","(2) Voor aanbesteding","BTW%","(3) Gunning","BTW%","(4) Eindafrekening","BTW%",null,"(1) Raming SB","BTW%","(1) Raming SB Gewijzigd","BTW%","(2) Voor aanbesteding","BTW%","(3) Gunning","BTW%","(4) Eindafrekening","BTW%",null,"(1) Raming SB","BTW%","(1) Raming SB Gewijzigd","BTW%","(2) Voor aanbesteding","BTW%","(3) Gunning","BTW%","(4) Eindafrekening","BTW%",null,null,null,null,null,"(4) Eindafrekening zorgvorm 1","(4) Eindafrekening zorgvorm 2","(4) Eindafrekening zorgvorm 3"]
[null,"PF0 Aankoop gebouw",0,null,{"$f":"C16","v":0},null,{"$f":"C16","v":0},null,{"$f":"C16","v":0},null,{"$f":"C16","v":0},null,null,0,null,{"$f":"N16","v":0},null,{"$f":"N16","v":0},null,{"$f":"N16","v":0},null,{"$f":"N16","v":0},null,null,0,null,{"$f":"Y16","v":0},null,{"$f":"Y16","v":0},null,{"$f":"Y16","v":0},null,{"$f":"Y16","v":0},null,null,"STAPPEN",null,{"$f":"AG16+V16+K16","v":0},null,{"$f":"AKzondVERB!B13","v":0},{"$f":"AKzondVERB!H13","v":0},{"$f":"AKzondVERB!N13","v":0}]
[null,"aankoopkost grond excl. kosten",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,{"$f":"AG17+V17+K17","v":0},null,{"$f":"IFERROR(K17*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K17*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K17*$AQ$4/$AR$4,0)","v":0}]
[null,"aankoopkost gebouw excl. kosten",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0]
[null,"notariskosten en registratierechten",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0]
[null,"PFO Indien erfpacht/opstal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,"jaarvergoeding",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0]
[null,"eerste jaar erfpacht/opstal",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0]
[null,"laatste jaar erfpacht/opstal",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0]
[null,"PF1 Ruwbouw",0,null,{"$f":"C24","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"N24","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"Y24","v":0},null,null,null,null,null,null,null,null,"1. Vul eerst het TOTAAL in van de projectfase",null,0,null,0,0,0]
[null,"Ruwbouw",0,{"$f":"F10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},null,0,{"$f":"$Q$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},null,0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},null,"2. Vul daarna, indien gekend, detailbedragen in van bepaalde onderdelen",null,0,null,0,0,0]
[null,"Schrijnwerk",0,{"$f":"$F$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,0.21,null,0,{"$f":"$Q$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,0.21,null,0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Dakwerken",0,{"$f":"$F$10","v":0.21},0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Overige1:……………………………………………………….",0,{"$f":"$F$10","v":0.21},0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Overige2:……………………………………………………….",0,{"$f":"$F$10","v":0.21},0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Geen detail:",{"$f":"C24-SUM(C25:C29)","v":0},{"$f":"$F$10","v":0.21},{"$f":"E24-SUM(E25:E29)","v":0},0.21,{"$f":"G24-SUM(G25:G29)","v":0},0.21,{"$f":"I24-SUM(I25:I29)","v":0},0.21,{"$f":"K24-SUM(K25:K29)","v":0},0.21,null,{"$f":"N24-SUM(N25:N29)","v":0},0.21,{"$f":"P24-SUM(P25:P29)","v":0},0.21,{"$f":"R24-SUM(R25:R29)","v":0},0.21,{"$f":"T24-SUM(T25:T29)","v":0},0.21,{"$f":"V24-SUM(V25:V29)","v":0},0.21,null,{"$f":"Y24-SUM(Y25:Y29)","v":0},0.21,{"$f":"AA24-SUM(AA25:AA29)","v":0},0.21,{"$f":"AC24-SUM(AC25:AC29)","v":0},0.21,{"$f":"AE24-SUM(AE25:AE29)","v":0},0.21,{"$f":"AG24-SUM(AG25:AG29)","v":0},0.21,null,"3. Controle: hier staat het bedrag waarvoor geen detailbedragen bekend waren ",null,0,null,0,0,0]
[null,"PF2 Techn. Uitrusting",0,null,{"$f":"C31","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"N31","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"Y31","v":0},null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,"Sanitair",0,{"$f":"$F$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},null,0,{"$f":"$Q$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},null,0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},null,null,null,0,null,0,0,0]
[null,"HVAC",0,0.21,0,{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,0.21,null,0,{"$f":"$Q$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,0.21,null,0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Elektriciteit",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Lift",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Overige1:……………………………………………………….",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Overige2:……………………………………………………….",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Geen detail:",{"$f":"C31-SUM(C32:C37)","v":0},0.21,{"$f":"E31-SUM(E32:E37)","v":0},0.21,{"$f":"G31-SUM(G32:G37)","v":0},0.21,{"$f":"I31-SUM(I32:I37)","v":0},0.21,{"$f":"K31-SUM(K32:K37)","v":0},0.21,null,{"$f":"N31-SUM(N32:N37)","v":0},{"$f":"$Q$10","v":0.21},{"$f":"P31-SUM(P32:P37)","v":0},0.21,{"$f":"R31-SUM(R32:R37)","v":0},0.21,{"$f":"T31-SUM(T32:T37)","v":0},0.21,{"$f":"V31-SUM(V32:V37)","v":0},0.21,null,{"$f":"Y31-SUM(Y32:Y37)","v":0},0.21,{"$f":"AA31-SUM(AA32:AA37)","v":0},0.21,{"$f":"AC31-SUM(AC32:AC37)","v":0},0.21,{"$f":"AE31-SUM(AE32:AE37)","v":0},0.21,{"$f":"AG31-SUM(AG32:AG37)","v":0},0.21,null,null,null,0,null,0,0,0]
[null,"PF3 Afwerking",0,null,{"$f":"C39","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"N39","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"Y39","v":0},null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,"Vloeren",0,{"$f":"$F$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},null,0,{"$f":"$Q$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},null,0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},null,null,null,0,null,0,0,0]
[null,"Wanden ",0,0.21,0,{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,0.21,null,0,{"$f":"$Q$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,0.21,null,0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Plafonds",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Vast meubilair",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Keuken ",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Overige1:……………………………………………………….",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Overige2:……………………………………………………….",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,{"$f":"$Q$10","v":0.21},0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Geen detail:",{"$f":"C39-SUM(C40:C46)","v":0},0.21,{"$f":"E39-SUM(E40:E46)","v":0},0.21,{"$f":"G39-SUM(G40:G46)","v":0},0.21,{"$f":"I39-SUM(I40:I46)","v":0},0.21,{"$f":"K39-SUM(K40:K46)","v":0},0.21,null,{"$f":"N39-SUM(N40:N46)","v":0},{"$f":"$Q$10","v":0.21},{"$f":"P39-SUM(P40:P46)","v":0},0.21,{"$f":"R39-SUM(R40:R46)","v":0},0.21,{"$f":"T39-SUM(T40:T46)","v":0},0.21,{"$f":"V39-SUM(V40:V46)","v":0},0.21,null,{"$f":"Y39-SUM(Y40:Y46)","v":0},0.21,{"$f":"AA39-SUM(AA40:AA46)","v":0},0.21,{"$f":"AC39-SUM(AC40:AC46)","v":0},0.21,{"$f":"AE39-SUM(AE40:AE46)","v":0},0.21,{"$f":"AG39-SUM(AG40:AG46)","v":0},0.21,null,null,null,0,null,0,0,0]
[null,"Subtotaal PF1-2-3",{"$f":"C24+C31+C39","v":0},null,{"$f":"E24+E31+E39","v":0},null,{"$f":"G24+G31+G39","v":0},null,{"$f":"I24+I31+I39","v":0},null,{"$f":"K24+K31+K39","v":0},null,null,{"$f":"N24+N31+N39","v":0},null,{"$f":"P24+P31+P39","v":0},null,{"$f":"R24+R31+R39","v":0},null,{"$f":"T24+T31+T39","v":0},null,{"$f":"V24+V31+V39","v":0},null,null,{"$f":"Y24+Y31+Y39","v":0},null,{"$f":"AA24+AA31+AA39","v":0},null,{"$f":"AC24+AC31+AC39","v":0},null,{"$f":"AE24+AE31+AE39","v":0},null,{"$f":"AG24+AG31+AG39","v":0},null,null,"4. Subtotalen worden automatisch berekend ",null,0,null,0,0,0]
[null,"PF4 Losse uitrusting en meubilering ",0,{"$f":"$F$11","v":0.21},{"$f":"C49","v":0},{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,0,{"$f":"$Q$11","v":0.21},{"$f":"N49","v":0},{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,0,{"$f":"$AB$11","v":0.21},{"$f":"Y49","v":0},{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,null,null,0,null,0,0,0]
[null,"Totaal PF1-2-3-4",{"$f":"SUM(C48+C49)","v":0},null,{"$f":"SUM(E48+E49)","v":0},null,{"$f":"SUM(G48+G49)","v":0},null,{"$f":"SUM(I48:I49)","v":0},null,{"$f":"SUM(K48:K49)","v":0},null,null,{"$f":"SUM(N48+N49)","v":0},null,{"$f":"SUM(P48+P49)","v":0},null,{"$f":"SUM(R48+R49)","v":0},null,{"$f":"SUM(T48:T49)","v":0},null,{"$f":"SUM(V48:V49)","v":0},null,null,{"$f":"SUM(Y48+Y49)","v":0},null,{"$f":"SUM(AA48+AA49)","v":0},null,{"$f":"SUM(AC48+AC49)","v":0},null,{"$f":"SUM(AE48:AE49)","v":0},null,{"$f":"SUM(AG48:AG49)","v":0},null,null,null,null,0,null,0,0,0]
[null,"Omgevingswerken",0,{"$f":"$F$10","v":0.21},{"$f":"C51","v":0},{"$f":"$AB$10","v":0.21},{"$f":"SUM(G52:G53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(I52:I53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(K52:K53)","v":0},{"$f":"$AB$10","v":0.21},null,0,{"$f":"$Q$10","v":0.21},{"$f":"N51","v":0},{"$f":"$AB$10","v":0.21},{"$f":"SUM(R52:R53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(T52:T53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(V52:V53)","v":0},{"$f":"$AB$10","v":0.21},null,0,{"$f":"$AB$10","v":0.21},{"$f":"Y51","v":0},{"$f":"$AB$10","v":0.21},{"$f":"SUM(AC52:AC53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(AE52:AE53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(AG52:AG53)","v":0},{"$f":"$AB$10","v":0.21},null,null,null,0,null,0,0,0]
[null,"- Buitenverharding, - constructies en - meubilair",0,{"$f":"$F$10","v":0.21},{"$f":"C52","v":0},{"$f":"$AB$10","v":0.21},0,null,0,null,0,0.21,null,null,{"$f":"$Q$10","v":0.21},{"$f":"N52","v":0},{"$f":"$AB$10","v":0.21},0,null,0,null,0,0.21,null,null,{"$f":"$AB$10","v":0.21},{"$f":"Y52","v":0},{"$f":"$AB$10","v":0.21},0,null,0,null,0,0.21,null,null,null,0]
[null,"- Groenaanleg",0,{"$f":"$F$10","v":0.21},{"$f":"C53","v":0},0.21,0,null,0,null,0,0.21,null,null,0.21,{"$f":"N53","v":0},0.21,0,null,0,null,0,0.21,null,null,0.21,{"$f":"Y53","v":0},0.21,0,null,0,null,0,0.21,null,null,null,0]
[null,"Afbraakwerken ",0,{"$f":"$F$10","v":0.21},{"$f":"C54","v":0},0.21,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0.21,null,0,0.21,{"$f":"N54","v":0},0.21,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0.21,null,0,0.21,{"$f":"Y54","v":0},0.21,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0.21,null,null,null,0]
[null,"Kunstwerk",{"$f":"IFERROR(kunst!$B$11*('Overzicht BTA'!$D$16/'Overzicht project'!E66),0)","v":0},{"$f":"$F$13","v":0.06},{"$f":"IFERROR(kunst!$M$11*('Overzicht BTA'!$D$56/'Overzicht project_gewijzigd'!E28),0)","v":0},{"$f":"$AB$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$AB$13","v":0.06},null,{"$f":"IFERROR(kunst!$B$11*('Overzicht BTA'!$J$16/'Overzicht project'!E66),0)","v":0},{"$f":"$Q$13","v":0.06},{"$f":"IFERROR(kunst!$M$11*('Overzicht BTA'!$J$56/'Overzicht project_gewijzigd'!E28),0)","v":0},{"$f":"$AB$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$AB$13","v":0.06},null,{"$f":"IFERROR(kunst!$B$11*('Overzicht BTA'!$P$16/'Overzicht project'!E66),0)","v":0},{"$f":"$AB$13","v":0.06},{"$f":"IFERROR(kunst!$M$11*('Overzicht BTA'!$P$56/'Overzicht project_gewijzigd'!E28),0)","v":0},{"$f":"$AB$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$AB$13","v":0.06},null,null,null,0,null,{"$f":"IFERROR(K55*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K55*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K55*$AQ$4/$AR$4,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(H55*$AZ$4/$BC$4,0)","v":0},{"$f":"IFERROR(H55*$BA$4/$BC$4,0)","v":0},{"$f":"IFERROR(H55*$BB$4/$BC$4,0)","v":0}]
[null,"Ondergrondse parking",0,{"$f":"$F$11","v":0.21},{"$f":"C56","v":0},{"$f":"$AB$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,0.21,null,0,{"$f":"$Q$11","v":0.21},{"$f":"N56","v":0},{"$f":"$AB$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,0.21,null,0,{"$f":"$AB$11","v":0.21},{"$f":"Y56","v":0},{"$f":"$AB$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,0.21]
[null,"Aansluitingen nutsvoorzieningen",0,{"$f":"$F$10","v":0.21},{"$f":"C57","v":0},{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,{"$f":"$AB$10","v":0.21},null,null,{"$f":"$Q$10","v":0.21},{"$f":"N57","v":0},{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,{"$f":"$AB$10","v":0.21},null,null,{"$f":"$AB$10","v":0.21},{"$f":"Y57","v":0},{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,{"$f":"$AB$10","v":0.21},null,null,null,0,null,{"$f":"IFERROR(K57*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K57*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K57*$AQ$4/$AR$4,0)","v":0}]
[null,"Prijsherzieningen",0,{"$f":"$F$10","v":0.21},{"$f":"C58","v":0},{"$f":"$AB$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0.21,null,null,{"$f":"$F$10","v":0.21},{"$f":"N58","v":0},{"$f":"$AB$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0.21,null,null,{"$f":"$AB$10","v":0.21},{"$f":"Y58","v":0},{"$f":"$AB$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0.21,null,null,null,0,null,0,0,0]
[null,"Meerwerken",0,{"$f":"$F$10","v":0.21},0,0.21,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0.21,null,null,{"$f":"$F$10","v":0.21},0,0.21,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0.21,null,null,0.21,0,0.21,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0.21,null,null,null,0,null,0,0,0]
[null,"Totaal ",{"$f":"SUM(C50:C59)","v":0},null,{"$f":"SUM(E50:E59)","v":0},null,{"$f":"SUM(G50:G59)","v":0},null,{"$f":"SUM(I50:I59)","v":0},null,{"$f":"SUM(K50:K59)","v":0},null,null,{"$f":"SUM(N50:N59)","v":0},null,{"$f":"SUM(P50:P59)","v":0},null,{"$f":"SUM(R50:R59)","v":0},null,{"$f":"SUM(T50:T59)","v":0},null,{"$f":"SUM(V50:V59)","v":0},null,null,{"$f":"SUM(Y50:Y59)","v":0},null,{"$f":"SUM(AA50:AA59)","v":0},null,{"$f":"SUM(AC50:AC59)","v":0},null,{"$f":"SUM(AE50:AE59)","v":0},null,{"$f":"SUM(AG50:AG59)","v":0},null,null,null,null,0,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,"Studiekosten en erelonen",0,null,{"$f":"C62","v":0},null,0,null,0,null,0,null,null,0,null,{"$f":"N62","v":0},null,0,null,0,null,0,null,null,0,null,{"$f":"Y62","v":0},null,0,null,0,null,0,null,null,"5. Ook hier: eerst totaal invullen, daarna verdeling ",null,0,null,0,0,0]
[null,"Haalbaarheidsstudie en masterplanning",0,{"$f":"$F$12","v":0.21},{"$f":"C63","v":0},{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},null,0,{"$f":"$Q$12","v":0.21},{"$f":"N63","v":0},{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},null,0,{"$f":"$AB$12","v":0.21},{"$f":"Y63","v":0},{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},null,null,null,0,null,0,0,0]
[null,"- Mobiliteit",0,0.21,{"$f":"C64","v":0},{"$f":"$AB$12","v":0.21},0,0.21,0,0.21,0,0.21,null,0,{"$f":"$Q$12","v":0.21},{"$f":"N64","v":0},{"$f":"$AB$12","v":0.21},0,0.21,0,0.21,0,0.21,null,0,{"$f":"$AB$12","v":0.21},{"$f":"Y64","v":0},{"$f":"$AB$12","v":0.21},0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"- Omgevingskwaliteit (MER)",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Coordinatie/projectbegeleiding",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Architect",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K67*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K67*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K67*$AQ$4/$AR$4,0)","v":0}]
[null,"Stabiliteit",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K68*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K68*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K68*$AQ$4/$AR$4,0)","v":0}]
[null,"- Grondstudie",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K69*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K69*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K69*$AQ$4/$AR$4,0)","v":0}]
[null,"Technieken",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"- EPB-verslaggeving",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K71*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K71*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K71*$AQ$4/$AR$4,0)","v":0}]
[null,"- Veiligheidscoördinatie",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K72*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K72*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K72*$AQ$4/$AR$4,0)","v":0}]
[null,"Toegankelijkheid",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K73*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K73*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K73*$AQ$4/$AR$4,0)","v":0}]
[null,"Akoestiek",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K74*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K74*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K74*$AQ$4/$AR$4,0)","v":0}]
[null,"Landschapsontwerp/ tuinontwerp",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K75*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K75*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K75*$AQ$4/$AR$4,0)","v":0}]
[null,"Overige1",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Overige2",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K77*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K77*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K77*$AQ$4/$AR$4,0)","v":0}]
[null,"Geen detail:",{"$f":"C62-SUM(C67:C77)","v":0},0.21,{"$f":"E62-SUM(E67:E77)","v":0},0.21,{"$f":"G62-SUM(G67:G77)","v":0},0.21,{"$f":"I62-SUM(I67:I77)","v":0},0.21,{"$f":"K62-SUM(K67:K77)","v":0},0.21,null,{"$f":"N62-SUM(N67:N77)","v":0},0.21,{"$f":"P62-SUM(P67:P77)","v":0},0.21,{"$f":"R62-SUM(R67:R77)","v":0},0.21,{"$f":"T62-SUM(T67:T77)","v":0},0.21,{"$f":"V62-SUM(V67:V77)","v":0},0.21,null,{"$f":"Y62-SUM(Y67:Y77)","v":0},0.21,{"$f":"AA62-SUM(AA67:AA77)","v":0},0.21,{"$f":"AC62-SUM(AC67:AC77)","v":0},0.21,{"$f":"AE62-SUM(AE67:AE77)","v":0},0.21,{"$f":"AG62-SUM(AG67:AG77)","v":0},0.21,null,null,null,0,null,{"$f":"IFERROR(K78*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K78*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K78*$AQ$4/$AR$4,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K79*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K79*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K79*$AQ$4/$AR$4,0)","v":0}]
[null,"Projectkost",{"$f":"C60+C62+C16","v":0},null,{"$f":"E60+E62+E16","v":0},null,{"$f":"G60+G62+G16","v":0},null,{"$f":"I60+I62+I16","v":0},null,{"$f":"SUM(K60:K62)+K16+K20","v":0},null,null,{"$f":"N60+N62+N16","v":0},null,{"$f":"P60+P62+P16","v":0},null,{"$f":"R60+R62+R16","v":0},null,{"$f":"T60+T62+T16","v":0},null,{"$f":"SUM(V60:V62)+V16+V20","v":0},null,null,{"$f":"Y60+Y62+Y16","v":0},null,{"$f":"AA60+AA62+AA16","v":0},null,{"$f":"AC60+AC62+AC16","v":0},null,{"$f":"AE60+AE62+AE16","v":0},null,{"$f":"SUM(AG60:AG62)+AG16+AG20","v":0},null,null,"(inclusief eventuele aankoop, PF0) ",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN61:AN63)+AN16+AN20","v":0},{"$f":"IFERROR(K81*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K81*$AQ$4/$AR$4,0)","v":0}]
[null,"Oppervlakte","(1) Raming SB",null,"(1) Raming SB Gewijzigd",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"6. Bij de hierboven vermelde bouwkost de bijhorende Bruto-oppervlakte "]
[null,"oppervlakte gebouw (bruto)",{"$f":"'Overzicht BTA'!D16","v":0},"m²",{"$f":"'Overzicht BTA'!D56","v":0},"m²",{"$f":"C83","v":0},"m²",{"$f":"C83","v":0},"m²",{"$f":"C83","v":0},"m²",null,{"$f":"'Overzicht BTA'!J16","v":0},"m²",{"$f":"'Overzicht BTA'!J56","v":0},"m²",{"$f":"N83","v":0},"m²",{"$f":"N83","v":0},"m²",{"$f":"N83","v":0},"m²",null,{"$f":"'Overzicht BTA'!P16","v":0},"m²",{"$f":"'Overzicht BTA'!P56","v":0},"m²",{"$f":"Y83","v":0},"m²",{"$f":"Y83","v":0},"m²",{"$f":"Y83","v":0},"m²"]
[null,"- waarvan kelder/zolder ",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,{"$f":"IFERROR(K84*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K84*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K84*$AQ$4/$AR$4,0)","v":0}]
[null,"- waarvan ondergrondse parking ",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,{"$f":"IFERROR(K85*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K85*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K85*$AQ$4/$AR$4,0)","v":0}]
[null,"oppervlakte omgevingswerken ",null,"m²",null,"m²",null,"m²",null,"m²",null,"m²",null,null,"m²",null,"m²",null,"m²",null,"m²",null,"m²",null,null,"m²",null,"m²",null,"m²",null,"m²",null,"m²",null,null,null,null,null,{"$f":"IFERROR(K86*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K86*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K86*$AQ$4/$AR$4,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K87*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K87*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K87*$AQ$4/$AR$4,0)","v":0}]
[null,"Jaar",{"$f":"'Overzicht BTA'!$C$36","v":2022},null,{"$f":"'Overzicht BTA'!$C$37","v":2022},null,2020,null,2019,null,2020,null,null,{"$f":"'Overzicht BTA'!$C$36","v":2022},null,{"$f":"'Overzicht BTA'!$C$37","v":2022},null,2019,null,2019,null,2020,null,null,{"$f":"'Overzicht BTA'!$C$36","v":2022},null,{"$f":"'Overzicht BTA'!$C$37","v":2022},null,2019,null,2019,null,2020,null,null,"7. Jaartallen van de stappen (hierdoor wordt VIPA bouwplafond geïndexeerd)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$89","v":0},{"$f":"$K$89","v":0},{"$f":"$K$89","v":0}]
[null,"VIPA index",{"$f":"VLOOKUP(C88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(E88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(G88,Bron!$B$32:$C$44,2,FALSE)","v":1.6842900000000001},{"$f":"G90/C90-1","v":-0.16404109589041094},{"$f":"VLOOKUP(I88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"I90/C90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(K88,Bron!$B$32:$C$44,2,FALSE)","v":1.6842900000000001},{"$f":"K90/C90-1","v":-0.16404109589041094},null,{"$f":"VLOOKUP(N88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(P88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(R88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"R90/N90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(T88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"T90/N90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(V88,Bron!$B$32:$C$44,2,FALSE)","v":1.6842900000000001},{"$f":"V90/N90-1","v":-0.16404109589041094},null,{"$f":"VLOOKUP(Y88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(AA88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(AC88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"AC90/Y90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(AE88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"AE90/Y90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(AG88,Bron!$B$32:$C$44,2,FALSE)","v":1.6842900000000001},{"$f":"AG90/Y90-1","v":-0.16404109589041094}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$91","v":0},{"$f":"$K$91","v":0},{"$f":"$K$91","v":0}]
[null,"Bouwkost / m²","(1) Raming SB",null,"(1) Raming SB Gewijzigd",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening"]
[null,"Bouwkost excl. meubilair / m²",{"$f":"IFERROR(C48/C83,0)","v":0},"/m²",{"$f":"IFERROR(E48/E83,0)","v":0},"/m²",{"$f":"IFERROR(G48/G83,0)","v":0},"/m²",{"$f":"IFERROR(I48/I83,0)","v":0},"/m²",{"$f":"IFERROR(K48/K83,0)","v":0},"/m²",null,{"$f":"IFERROR(N48/N83,0)","v":0},"/m²",{"$f":"IFERROR(P48/P83,0)","v":0},"/m²",{"$f":"IFERROR(R48/R83,0)","v":0},"/m²",{"$f":"IFERROR(T48/T83,0)","v":0},"/m²",{"$f":"IFERROR(V48/V83,0)","v":0},"/m²",null,{"$f":"IFERROR(Y48/Y83,0)","v":0},"/m²",{"$f":"IFERROR(AA48/AA83,0)","v":0},"/m²",{"$f":"IFERROR(AC48/AC83,0)","v":0},"/m²",{"$f":"IFERROR(AE48/AE83,0)","v":0},"/m²",{"$f":"IFERROR(AG48/AG83,0)","v":0},"/m²"]
[null,"Bouwkost incl. meubilair/m²",{"$f":"IFERROR(C50/C83,0)","v":0},"/m²",{"$f":"IFERROR(E50/E83,0)","v":0},"/m²",{"$f":"IFERROR(G50/G83,0)","v":0},"/m²",{"$f":"IFERROR(I50/I83,0)","v":0},"/m²",{"$f":"IFERROR(K50/K83,0)","v":0},"/m²",null,{"$f":"IFERROR(N50/N83,0)","v":0},"/m²",{"$f":"IFERROR(P50/P83,0)","v":0},"/m²",{"$f":"IFERROR(R50/R83,0)","v":0},"/m²",{"$f":"IFERROR(T50/T83,0)","v":0},"/m²",{"$f":"IFERROR(V50/V83,0)","v":0},"/m²",null,{"$f":"IFERROR(Y50/Y83,0)","v":0},"/m²",{"$f":"IFERROR(AA50/AA83,0)","v":0},"/m²",{"$f":"IFERROR(AC50/AC83,0)","v":0},"/m²",{"$f":"IFERROR(AE50/AE83,0)","v":0},"/m²",{"$f":"IFERROR(AG50/AG83,0)","v":0},"/m²",null,null,null,null,null,{"$f":"IFERROR(AN48/AN84,0)","v":0},{"$f":"IFERROR(AO48/AO84,0)","v":0},{"$f":"IFERROR(AP48/AP84,0)","v":0}]
[null,"Bouwkost meubilair/m²",{"$f":"IFERROR(C49/C83,0)","v":0},"/m²",{"$f":"IFERROR(E49/E83,0)","v":0},"/m²",{"$f":"IFERROR(G49/G83,0)","v":0},"/m²",{"$f":"IFERROR(I49/I83,0)","v":0},"/m²",{"$f":"IFERROR(K49/K83,0)","v":0},"/m²",null,{"$f":"IFERROR(N49/N83,0)","v":0},"/m²",{"$f":"IFERROR(P49/P83,0)","v":0},"/m²",{"$f":"IFERROR(R49/R83,0)","v":0},"/m²",{"$f":"IFERROR(T49/T83,0)","v":0},"/m²",{"$f":"IFERROR(V49/V83,0)","v":0},"/m²",null,{"$f":"IFERROR(Y49/Y83,0)","v":0},"/m²",{"$f":"IFERROR(AA49/AA83,0)","v":0},"/m²",{"$f":"IFERROR(AC49/AC83,0)","v":0},"/m²",{"$f":"IFERROR(AE49/AE83,0)","v":0},"/m²",{"$f":"IFERROR(AG49/AG83,0)","v":0},"/m²",null,null,null,null,null,{"$f":"IFERROR(AN50/AN84,0)","v":0},{"$f":"IFERROR(AO50/AO84,0)","v":0},{"$f":"IFERROR(AP50/AP84,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AN49/AN84,0)","v":0},{"$f":"IFERROR(AO49/AO84,0)","v":0},{"$f":"IFERROR(AP49/AP84,0)","v":0}]
[null,"VIPA bouwplafond excl. meubilair /m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!C92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!C92*10/6)","v":{"$error":"#REF!"}},"/m²",{"$f":"IF(E3=\"verbouwing\",'Bouwkost NB'!E121*'Bouwkost NB'!E92*10/6*75%,'Bouwkost NB'!E121*'Bouwkost NB'!E92*10/6)","v":0},"/m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!G92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!G92*10/6)","v":{"$error":"#REF!"}},"/m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!I92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!I92*10/6)","v":{"$error":"#REF!"}},"/m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!K92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!K92*10/6)","v":{"$error":"#REF!"}},"/m²",null,{"$f":"IF(L3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!N92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!N92*10/6)","v":0},"/m²",{"$f":"IF(P2=\"verbouwing\",'Bouwkost NB'!P121*'Bouwkost NB'!P92*10/6*75%,'Bouwkost NB'!P121*'Bouwkost NB'!P92*10/6)","v":0},"/m²",{"$f":"IF(L3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!R92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!R92*10/6)","v":0},"/m²",{"$f":"IF(L3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!T92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!T92*10/6)","v":0},"/m²",{"$f":"IF(L3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!V92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!V92*10/6)","v":0},"/m²",null,{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!Y92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!Y92*10/6)","v":0},"/m²",{"$f":"IF(AO2=\"verbouwing\",'Bouwkost NB'!AA121*'Bouwkost NB'!AA92*10/6*75%,'Bouwkost NB'!AA121*'Bouwkost NB'!AA92*10/6)","v":0},"/m²",{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!AC92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!AC92*10/6)","v":0},"/m²",{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!AE92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!AE92*10/6)","v":0},"/m²",{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!AG92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!AG92*10/6)","v":0},"/m²"]
[null,"Verhouding tot VIPA bouwplafond ",{"$f":"IFERROR(+C93/C97,0)","v":0},null,{"$f":"IFERROR(+E93/E97,0)","v":0},null,{"$f":"IFERROR(+G93/G97,0)","v":0},null,{"$f":"IFERROR(+I93/I97,0)","v":0},null,{"$f":"IFERROR(+K93/K97,0)","v":0},null,null,{"$f":"IFERROR(+N93/N97,0)","v":0},null,{"$f":"IFERROR(+P93/P97,0)","v":0},null,{"$f":"IFERROR(+R93/R97,0)","v":0},null,{"$f":"IFERROR(+T93/T97,0)","v":0},null,{"$f":"IFERROR(+V93/V97,0)","v":0},null,null,{"$f":"IFERROR(+Y93/Y97,0)","v":0},null,{"$f":"IFERROR(+AA93/AA97,0)","v":0},null,{"$f":"IFERROR(+AC93/AC97,0)","v":0},null,{"$f":"IFERROR(+AE93/AE97,0)","v":0},null,{"$f":"IFERROR(+AG93/AG97,0)","v":0},null,null,null,null,null,null,{"$f":"$K$98","v":0},{"$f":"$K$98","v":0},{"$f":"$K$98","v":0}]
[null,"VIPA bouwplafond incl. meubilair /m²",{"$f":"C97+C101","v":{"$error":"#REF!"}},"/m²",{"$f":"E97+E101","v":167.9},"/m²",{"$f":"G97+G101","v":{"$error":"#REF!"}},"/m²",{"$f":"I97+I101","v":{"$error":"#REF!"}},"/m²",{"$f":"K97+K101","v":{"$error":"#REF!"}},"/m²",null,{"$f":"N97+N101","v":0},"/m²",{"$f":"P97+P101","v":0},"/m²",{"$f":"R97+R101","v":0},"/m²",{"$f":"T97+T101","v":0},"/m²",{"$f":"V97+V101","v":0},"/m²",null,{"$f":"Y97+Y101","v":0},"/m²",{"$f":"AA97+AA101","v":0},"/m²",{"$f":"AC97+AC101","v":0},"/m²",{"$f":"AE97+AE101","v":0},"/m²",{"$f":"AG97+AG101","v":0},"/m²",null,null,null,null,null,{"$f":"IFERROR(+AN94/AN98,0)","v":0},{"$f":"IFERROR(+AO94/AO98,0)","v":0},{"$f":"IFERROR(+AP94/AP98,0)","v":0}]
[null,"Verhouding tot VIPA bouwplafond ",{"$f":"IFERROR(C94/C99,0)","v":0},null,{"$f":"IFERROR(E94/E99,0)","v":0},null,{"$f":"IFERROR(G94/G99,0)","v":0},null,{"$f":"IFERROR(I94/I99,0)","v":0},null,{"$f":"IFERROR(K94/K99,0)","v":0},null,null,{"$f":"IFERROR(N94/N99,0)","v":0},null,{"$f":"IFERROR(P94/P99,0)","v":0},null,{"$f":"IFERROR(R94/R99,0)","v":0},null,{"$f":"IFERROR(T94/T99,0)","v":0},null,{"$f":"IFERROR(V94/V99,0)","v":0},null,null,{"$f":"IFERROR(Y94/Y99,0)","v":0},null,{"$f":"IFERROR(AA94/AA99,0)","v":0},null,{"$f":"IFERROR(AC94/AC99,0)","v":0},null,{"$f":"IFERROR(AE94/AE99,0)","v":0},null,{"$f":"IFERROR(AG94/AG99,0)","v":0},null,null,null,null,null,null,{"$f":"$K$100","v":0},{"$f":"$K$100","v":0},{"$f":"$K$100","v":0}]
[null,"VIPA bouwplafond meubilair/m²",{"$f":"'Bouwkost NB'!$C$122*'Bouwkost NB'!$C$92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!$C$122*'Bouwkost NB'!$C$92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!C122*'Bouwkost NB'!G92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!C122*'Bouwkost NB'!I92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!C122*'Bouwkost NB'!K92*10/6","v":167.9},"/m²",null,{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!N92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!P122*'Bouwkost NB'!P92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!R92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!T92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!V92*10/6","v":0},"/m²",null,{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!Y92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!AA122*'Bouwkost NB'!AA92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!AC92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!AE92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!AG92*10/6","v":0},"/m²",null,null,null,null,null,{"$f":"IFERROR(AN95/AN100,0)","v":0},{"$f":"IFERROR(AO95/AO100,0)","v":0},{"$f":"IFERROR(AP95/AP100,0)","v":0}]
[null,"Verhouding tot VIPA bouwplafond ",{"$f":"IFERROR(C95/C101,0)","v":0},null,{"$f":"IFERROR(E95/E101,0)","v":0},null,{"$f":"IFERROR(G95/G101,0)","v":0},null,{"$f":"IFERROR(I95/I101,0)","v":0},null,{"$f":"IFERROR(K95/K101,0)","v":0},null,null,{"$f":"IFERROR(N95/N101,0)","v":0},null,{"$f":"IFERROR(P95/P101,0)","v":0},null,{"$f":"IFERROR(R95/R101,0)","v":0},null,{"$f":"IFERROR(T95/T101,0)","v":0},null,{"$f":"IFERROR(V95/V101,0)","v":0},null,null,{"$f":"IFERROR(Y95/Y101,0)","v":0},null,{"$f":"IFERROR(AA95/AA101,0)","v":0},null,{"$f":"IFERROR(AC95/AC101,0)","v":0},null,{"$f":"IFERROR(AE95/AE101,0)","v":0},null,{"$f":"IFERROR(AG95/AG101,0)","v":0},null,null,null,null,null,null,{"$f":"$K$102","v":0},{"$f":"$K$102","v":0},{"$f":"$K$102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AN96/AN102,0)","v":0},{"$f":"IFERROR(AO96/AO102,0)","v":0},{"$f":"IFERROR(AP96/AP102,0)","v":0}]
[null,"Omgevingswerken/m²",{"$f":"IFERROR(#REF!/C86,0)","v":0},null,{"$f":"IFERROR(#REF!/E86,0)","v":0},null,{"$f":"IFERROR(#REF!/G86,0)","v":0},null,{"$f":"IFERROR(#REF!/I86,0)","v":0},null,{"$f":"IFERROR(#REF!/K86,0)","v":0},null,null,{"$f":"IFERROR(#REF!/N86,0)","v":0},null,{"$f":"IFERROR(#REF!/P86,0)","v":0},null,{"$f":"IFERROR(#REF!/R86,0)","v":0},null,{"$f":"IFERROR(#REF!/T86,0)","v":0},null,{"$f":"IFERROR(#REF!/V86,0)","v":0},null,null,{"$f":"IFERROR(#REF!/Y86,0)","v":0},null,{"$f":"IFERROR(#REF!/AA86,0)","v":0},null,{"$f":"IFERROR(#REF!/AC86,0)","v":0},null,{"$f":"IFERROR(#REF!/AE86,0)","v":0},null,{"$f":"IFERROR(#REF!/AG86,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AN51/AN87,0)","v":0},{"$f":"IFERROR(AO51/AO87,0)","v":0},{"$f":"IFERROR(AP51/AP87,0)","v":0}]
[null,"Kostenevolutie tussen de fasen","tussen (1) - (2) ",null,"tussen (1) - (2) ",null,"tussen (2)-(3)",null,"tussen (3)-(4)",null,"tussen (1) - (4)",null,null,"tussen (1) - (2) ",null,"tussen (1) - (2) ",null,"tussen (2)-(3)",null,"tussen (3)-(4)",null,"tussen (1) - (4)",null,null,"tussen (1) - (2) ",null,"tussen (1) - (2) ",null,"tussen (2)-(3)",null,"tussen (3)-(4)",null,"tussen (1) - (4)"]
[null,"PF1 Ruwbouw",{"$f":"G24-C24","v":0},{"$f":"IF(ISNUMBER(ROUND(C107/C24,2)),ROUND(C107/C24,2),\"/\")","v":"/"},{"$f":"G24-E24","v":0},{"$f":"IF(ISNUMBER(ROUND(E107/E24,2)),ROUND(E107/E24,2),\"/\")","v":"/"},{"$f":"I24-G24","v":0},{"$f":"IF(ISNUMBER(ROUND(G107/G24,2)),ROUND(G107/G24,2),\"/\")","v":"/"},{"$f":"K24-I24","v":0},{"$f":"IF(ISNUMBER(ROUND(I107/I24,2)),ROUND(I107/I24,2),\"/\")","v":"/"},{"$f":"K24-C24","v":0},{"$f":"IF(ISNUMBER(ROUND(K107/C24,2)),ROUND(K107/C24,2),\"/\")","v":"/"},null,{"$f":"R24-N24","v":0},{"$f":"IF(ISNUMBER(ROUND(N107/N24,2)),ROUND(N107/N24,2),\"/\")","v":"/"},{"$f":"T24-P24","v":0},{"$f":"IF(ISNUMBER(ROUND(P107/P24,2)),ROUND(P107/P24,2),\"/\")","v":"/"},{"$f":"T24-R24","v":0},{"$f":"IF(ISNUMBER(ROUND(R107/R24,2)),ROUND(R107/R24,2),\"/\")","v":"/"},{"$f":"V24-T24","v":0},{"$f":"IF(ISNUMBER(ROUND(T107/T24,2)),ROUND(T107/T24,2),\"/\")","v":"/"},{"$f":"V24-N24","v":0},{"$f":"IF(ISNUMBER(ROUND(V107/N24,2)),ROUND(V107/N24,2),\"/\")","v":"/"},null,{"$f":"AC24-Y24","v":0},{"$f":"IF(ISNUMBER(ROUND(Y107/Y24,2)),ROUND(Y107/Y24,2),\"/\")","v":"/"},{"$f":"AE24-AA24","v":0},{"$f":"IF(ISNUMBER(ROUND(AA107/AA24,2)),ROUND(AA107/AA24,2),\"/\")","v":"/"},{"$f":"AE24-AC24","v":0},{"$f":"IF(ISNUMBER(ROUND(AC107/AC24,2)),ROUND(AC107/AC24,2),\"/\")","v":"/"},{"$f":"AG24-AE24","v":0},{"$f":"IF(ISNUMBER(ROUND(AE107/AE24,2)),ROUND(AE107/AE24,2),\"/\")","v":"/"},{"$f":"AG24-Y24","v":0},{"$f":"IF(ISNUMBER(ROUND(AG107/Y24,2)),ROUND(AG107/Y24,2),\"/\")","v":"/"},null,null,null,{"$f":"AG107+V107+K107","v":0},{"$f":"IF(ISNUMBER(ROUND(AL107/(C24+N24+Y24),2)),ROUND(AL107/(C24+N24+Y24),2),\"/\")","v":"/"}]
[null,"PF2 Techn. Uitrusting",{"$f":"G31-C31","v":0},{"$f":"IF(ISNUMBER(ROUND(C108/C31,2)),ROUND(C108/C31,2),\"/\")","v":"/"},{"$f":"G31-E31","v":0},{"$f":"IF(ISNUMBER(ROUND(E108/E31,2)),ROUND(E108/E31,2),\"/\")","v":"/"},{"$f":"I31-G31","v":0},{"$f":"IF(ISNUMBER(ROUND(G108/G31,2)),ROUND(G108/G31,2),\"/\")","v":"/"},{"$f":"K31-I31","v":0},{"$f":"IF(ISNUMBER(ROUND(I108/I31,2)),ROUND(I108/I31,2),\"/\")","v":"/"},{"$f":"K31-C31","v":0},{"$f":"IF(ISNUMBER(ROUND(K108/C31,2)),ROUND(K108/C31,2),\"/\")","v":"/"},null,{"$f":"R31-N31","v":0},{"$f":"IF(ISNUMBER(ROUND(N108/N31,2)),ROUND(N108/N31,2),\"/\")","v":"/"},{"$f":"T31-P31","v":0},{"$f":"IF(ISNUMBER(ROUND(P108/P31,2)),ROUND(P108/P31,2),\"/\")","v":"/"},{"$f":"T31-R31","v":0},{"$f":"IF(ISNUMBER(ROUND(R108/R31,2)),ROUND(R108/R31,2),\"/\")","v":"/"},{"$f":"V31-T31","v":0},{"$f":"IF(ISNUMBER(ROUND(T108/T31,2)),ROUND(T108/T31,2),\"/\")","v":"/"},{"$f":"V31-N31","v":0},{"$f":"IF(ISNUMBER(ROUND(V108/N31,2)),ROUND(V108/N31,2),\"/\")","v":"/"},null,{"$f":"AC31-Y31","v":0},{"$f":"IF(ISNUMBER(ROUND(Y108/Y31,2)),ROUND(Y108/Y31,2),\"/\")","v":"/"},{"$f":"AE31-AA31","v":0},{"$f":"IF(ISNUMBER(ROUND(AA108/AA31,2)),ROUND(AA108/AA31,2),\"/\")","v":"/"},{"$f":"AE31-AC31","v":0},{"$f":"IF(ISNUMBER(ROUND(AC108/AC31,2)),ROUND(AC108/AC31,2),\"/\")","v":"/"},{"$f":"AG31-AE31","v":0},{"$f":"IF(ISNUMBER(ROUND(AE108/AE31,2)),ROUND(AE108/AE31,2),\"/\")","v":"/"},{"$f":"AG31-Y31","v":0},{"$f":"IF(ISNUMBER(ROUND(AG108/Y31,2)),ROUND(AG108/Y31,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL108/(Y31+C31+N31),2)),ROUND(AL108/(Y31+C31+N31),2),\"/\")","v":"/"}]
[null,"PF3 Afwerking",{"$f":"G39-C39","v":0},{"$f":"IF(ISNUMBER(ROUND(C109/C39,2)),ROUND(C109/C39,2),\"/\")","v":"/"},{"$f":"G39-E39","v":0},{"$f":"IF(ISNUMBER(ROUND(E109/E39,2)),ROUND(E109/E39,2),\"/\")","v":"/"},{"$f":"I39-G39","v":0},{"$f":"IF(ISNUMBER(ROUND(G109/G39,2)),ROUND(G109/G39,2),\"/\")","v":"/"},{"$f":"K39-I39","v":0},{"$f":"IF(ISNUMBER(ROUND(I109/I39,2)),ROUND(I109/I39,2),\"/\")","v":"/"},{"$f":"K39-C39","v":0},{"$f":"IF(ISNUMBER(ROUND(K109/C39,2)),ROUND(K109/C39,2),\"/\")","v":"/"},null,{"$f":"R39-N39","v":0},{"$f":"IF(ISNUMBER(ROUND(N109/N39,2)),ROUND(N109/N39,2),\"/\")","v":"/"},{"$f":"T39-P39","v":0},{"$f":"IF(ISNUMBER(ROUND(P109/P39,2)),ROUND(P109/P39,2),\"/\")","v":"/"},{"$f":"T39-R39","v":0},{"$f":"IF(ISNUMBER(ROUND(R109/R39,2)),ROUND(R109/R39,2),\"/\")","v":"/"},{"$f":"V39-T39","v":0},{"$f":"IF(ISNUMBER(ROUND(T109/T39,2)),ROUND(T109/T39,2),\"/\")","v":"/"},{"$f":"V39-N39","v":0},{"$f":"IF(ISNUMBER(ROUND(V109/N39,2)),ROUND(V109/N39,2),\"/\")","v":"/"},null,{"$f":"AC39-Y39","v":0},{"$f":"IF(ISNUMBER(ROUND(Y109/Y39,2)),ROUND(Y109/Y39,2),\"/\")","v":"/"},{"$f":"AE39-AA39","v":0},{"$f":"IF(ISNUMBER(ROUND(AA109/AA39,2)),ROUND(AA109/AA39,2),\"/\")","v":"/"},{"$f":"AE39-AC39","v":0},{"$f":"IF(ISNUMBER(ROUND(AC109/AC39,2)),ROUND(AC109/AC39,2),\"/\")","v":"/"},{"$f":"AG39-AE39","v":0},{"$f":"IF(ISNUMBER(ROUND(AE109/AE39,2)),ROUND(AE109/AE39,2),\"/\")","v":"/"},{"$f":"AG39-Y39","v":0},{"$f":"IF(ISNUMBER(ROUND(AG109/Y39,2)),ROUND(AG109/Y39,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL109/(C39+N39+Y39),2)),ROUND(AL109/(C39+N39+Y39),2),\"/\")","v":"/"}]
[null,"Subtotaal PF1-2-3",{"$f":"SUM(C107:C109)","v":0},{"$f":"IF(ISNUMBER(ROUND(C110/C48,2)),ROUND(C110/C48,2),\"/\")","v":"/"},{"$f":"SUM(E107:E109)","v":0},{"$f":"IF(ISNUMBER(ROUND(E110/E48,2)),ROUND(E110/E48,2),\"/\")","v":"/"},{"$f":"SUM(G107:G109)","v":0},{"$f":"IF(ISNUMBER(ROUND(G110/G48,2)),ROUND(G110/G48,2),\"/\")","v":"/"},{"$f":"SUM(I107:I109)","v":0},{"$f":"IF(ISNUMBER(ROUND(I110/I48,2)),ROUND(I110/I48,2),\"/\")","v":"/"},{"$f":"SUM(K107:K109)","v":0},{"$f":"IF(ISNUMBER(ROUND(K110/C48,2)),ROUND(K110/C48,2),\"/\")","v":"/"},null,{"$f":"SUM(N107:N109)","v":0},{"$f":"IF(ISNUMBER(ROUND(N110/N48,2)),ROUND(N110/N48,2),\"/\")","v":"/"},{"$f":"SUM(P107:P109)","v":0},{"$f":"IF(ISNUMBER(ROUND(P110/P48,2)),ROUND(P110/P48,2),\"/\")","v":"/"},{"$f":"SUM(R107:R109)","v":0},{"$f":"IF(ISNUMBER(ROUND(R110/R48,2)),ROUND(R110/R48,2),\"/\")","v":"/"},{"$f":"SUM(T107:T109)","v":0},{"$f":"IF(ISNUMBER(ROUND(T110/T48,2)),ROUND(T110/T48,2),\"/\")","v":"/"},{"$f":"SUM(V107:V109)","v":0},{"$f":"IF(ISNUMBER(ROUND(V110/N48,2)),ROUND(V110/N48,2),\"/\")","v":"/"},null,{"$f":"SUM(Y107:Y109)","v":0},{"$f":"IF(ISNUMBER(ROUND(Y110/Y48,2)),ROUND(Y110/Y48,2),\"/\")","v":"/"},{"$f":"SUM(AA107:AA109)","v":0},{"$f":"IF(ISNUMBER(ROUND(AA110/AA48,2)),ROUND(AA110/AA48,2),\"/\")","v":"/"},{"$f":"SUM(AC107:AC109)","v":0},{"$f":"IF(ISNUMBER(ROUND(AC110/AC48,2)),ROUND(AC110/AC48,2),\"/\")","v":"/"},{"$f":"SUM(AE107:AE109)","v":0},{"$f":"IF(ISNUMBER(ROUND(AE110/AE48,2)),ROUND(AE110/AE48,2),\"/\")","v":"/"},{"$f":"SUM(AG107:AG109)","v":0},{"$f":"IF(ISNUMBER(ROUND(AG110/Y48,2)),ROUND(AG110/Y48,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL110/(C48+N48+Y48),2)),ROUND(AL110/(C48+N48+Y48),2),\"/\")","v":"/"}]
[null,"PF4 Losse uitrusting en meubilering ",{"$f":"G49-C49","v":0},{"$f":"IF(ISNUMBER(ROUND(C111/C49,2)),ROUND(C111/C49,2),\"/\")","v":"/"},{"$f":"I49-E49","v":0},{"$f":"IF(ISNUMBER(ROUND(E111/E49,2)),ROUND(E111/E49,2),\"/\")","v":"/"},{"$f":"I49-G49","v":0},{"$f":"IF(ISNUMBER(ROUND(G111/G49,2)),ROUND(G111/G49,2),\"/\")","v":"/"},{"$f":"K49-I49","v":0},{"$f":"IF(ISNUMBER(ROUND(I111/I49,2)),ROUND(I111/I49,2),\"/\")","v":"/"},{"$f":"K49-C49","v":0},{"$f":"IF(ISNUMBER(ROUND(K111/C49,2)),ROUND(K111/C49,2),\"/\")","v":"/"},null,{"$f":"R49-N49","v":0},{"$f":"IF(ISNUMBER(ROUND(N111/N49,2)),ROUND(N111/N49,2),\"/\")","v":"/"},{"$f":"T49-P49","v":0},{"$f":"IF(ISNUMBER(ROUND(P111/P49,2)),ROUND(P111/P49,2),\"/\")","v":"/"},{"$f":"T49-R49","v":0},{"$f":"IF(ISNUMBER(ROUND(R111/R49,2)),ROUND(R111/R49,2),\"/\")","v":"/"},{"$f":"V49-T49","v":0},{"$f":"IF(ISNUMBER(ROUND(T111/T49,2)),ROUND(T111/T49,2),\"/\")","v":"/"},{"$f":"V49-N49","v":0},{"$f":"IF(ISNUMBER(ROUND(V111/N49,2)),ROUND(V111/N49,2),\"/\")","v":"/"},null,{"$f":"AC49-Y49","v":0},{"$f":"IF(ISNUMBER(ROUND(Y111/Y49,2)),ROUND(Y111/Y49,2),\"/\")","v":"/"},{"$f":"AE49-AA49","v":0},{"$f":"IF(ISNUMBER(ROUND(AA111/AA49,2)),ROUND(AA111/AA49,2),\"/\")","v":"/"},{"$f":"AE49-AC49","v":0},{"$f":"IF(ISNUMBER(ROUND(AC111/AC49,2)),ROUND(AC111/AC49,2),\"/\")","v":"/"},{"$f":"AG49-AE49","v":0},{"$f":"IF(ISNUMBER(ROUND(AE111/AE49,2)),ROUND(AE111/AE49,2),\"/\")","v":"/"},{"$f":"AG49-Y49","v":0},{"$f":"IF(ISNUMBER(ROUND(AG111/Y49,2)),ROUND(AG111/Y49,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL111/(C49+N49+Y49),2)),ROUND(AL111/(C49+N49+Y49),2),\"/\")","v":"/"}]
[null,"Totaal",{"$f":"SUM(C110:C111)","v":0},{"$f":"IF(ISNUMBER(ROUND(C112/C60,2)),ROUND(C112/C60,2),\"/\")","v":"/"},{"$f":"SUM(E110:E111)","v":0},{"$f":"IF(ISNUMBER(ROUND(E112/E60,2)),ROUND(E112/E60,2),\"/\")","v":"/"},{"$f":"SUM(G110:G111)","v":0},{"$f":"IF(ISNUMBER(ROUND(G112/G60,2)),ROUND(G112/G60,2),\"/\")","v":"/"},{"$f":"SUM(I110:I111)","v":0},{"$f":"IF(ISNUMBER(ROUND(I112/I60,2)),ROUND(I112/I60,2),\"/\")","v":"/"},{"$f":"SUM(K110:K111)","v":0},{"$f":"IF(ISNUMBER(ROUND(K112/C60,2)),ROUND(K112/C60,2),\"/\")","v":"/"},null,{"$f":"SUM(N110:N111)","v":0},{"$f":"IF(ISNUMBER(ROUND(N112/N60,2)),ROUND(N112/N60,2),\"/\")","v":"/"},{"$f":"SUM(P110:P111)","v":0},{"$f":"IF(ISNUMBER(ROUND(P112/P60,2)),ROUND(P112/P60,2),\"/\")","v":"/"},{"$f":"SUM(R110:R111)","v":0},{"$f":"IF(ISNUMBER(ROUND(R112/R60,2)),ROUND(R112/R60,2),\"/\")","v":"/"},{"$f":"SUM(T110:T111)","v":0},{"$f":"IF(ISNUMBER(ROUND(T112/T60,2)),ROUND(T112/T60,2),\"/\")","v":"/"},{"$f":"SUM(V110:V111)","v":0},{"$f":"IF(ISNUMBER(ROUND(V112/N60,2)),ROUND(V112/N60,2),\"/\")","v":"/"},null,{"$f":"SUM(Y110:Y111)","v":0},{"$f":"IF(ISNUMBER(ROUND(Y112/Y60,2)),ROUND(Y112/Y60,2),\"/\")","v":"/"},{"$f":"SUM(AA110:AA111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AA112/AA60,2)),ROUND(AA112/AA60,2),\"/\")","v":"/"},{"$f":"SUM(AC110:AC111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AC112/AC60,2)),ROUND(AC112/AC60,2),\"/\")","v":"/"},{"$f":"SUM(AE110:AE111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AE112/AE60,2)),ROUND(AE112/AE60,2),\"/\")","v":"/"},{"$f":"SUM(AG110:AG111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AG112/Y60,2)),ROUND(AG112/Y60,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL112/(C50+N50+Y50),2)),ROUND(AL112/(C50+N50+Y50),2),\"/\")","v":"/"}]
[null,"Totaal (incl. onvoorziene kosten)",{"$f":"C60-G60","v":0},{"$f":"IF(ISNUMBER(ROUND(C113/C61,2)),ROUND(C113/C61,2),\"/\")","v":"/"},{"$f":"G60-E60","v":0},{"$f":"IF(ISNUMBER(ROUND(E113/E61,2)),ROUND(E113/E61,2),\"/\")","v":"/"},{"$f":"I60-G60","v":0},{"$f":"IF(ISNUMBER(ROUND(G113/G61,2)),ROUND(G113/G61,2),\"/\")","v":"/"},{"$f":"K60-I60","v":0},{"$f":"IF(ISNUMBER(ROUND(I113/I61,2)),ROUND(I113/I61,2),\"/\")","v":"/"},{"$f":"E60-K60","v":0},{"$f":"IF(ISNUMBER(ROUND(K113/K61,2)),ROUND(K113/K61,2),\"/\")","v":"/"},null,{"$f":"N60-R60","v":0},{"$f":"IF(ISNUMBER(ROUND(N113/N61,2)),ROUND(N113/N61,2),\"/\")","v":"/"},{"$f":"R60-P60","v":0},{"$f":"IF(ISNUMBER(ROUND(P113/P61,2)),ROUND(P113/P61,2),\"/\")","v":"/"},{"$f":"T60-R60","v":0},{"$f":"IF(ISNUMBER(ROUND(R113/R61,2)),ROUND(R113/R61,2),\"/\")","v":"/"},{"$f":"V60-T60","v":0},{"$f":"IF(ISNUMBER(ROUND(T113/T61,2)),ROUND(T113/T61,2),\"/\")","v":"/"},{"$f":"P60-V60","v":0},{"$f":"IF(ISNUMBER(ROUND(V113/V61,2)),ROUND(V113/V61,2),\"/\")","v":"/"},null,{"$f":"Y60-AC60","v":0},{"$f":"IF(ISNUMBER(ROUND(Y113/Y61,2)),ROUND(Y113/Y61,2),\"/\")","v":"/"},{"$f":"AC60-AA60","v":0},{"$f":"IF(ISNUMBER(ROUND(AA113/AA61,2)),ROUND(AA113/AA61,2),\"/\")","v":"/"},{"$f":"AE60-AC60","v":0},{"$f":"IF(ISNUMBER(ROUND(AC113/AC61,2)),ROUND(AC113/AC61,2),\"/\")","v":"/"},{"$f":"AG60-AE60","v":0},{"$f":"IF(ISNUMBER(ROUND(AE113/AE61,2)),ROUND(AE113/AE61,2),\"/\")","v":"/"},{"$f":"AA60-AG60","v":0},{"$f":"IF(ISNUMBER(ROUND(AG113/AG61,2)),ROUND(AG113/AG61,2),\"/\")","v":"/"}]
[null,"Omgevingswerken",{"$f":"G51-C51","v":0},{"$f":"IF(ISNUMBER(ROUND(C114/C51,2)),ROUND(C114/C51,2),\"/\")","v":"/"},{"$f":"I51-E51","v":0},{"$f":"IF(ISNUMBER(ROUND(E114/E51,2)),ROUND(E114/E51,2),\"/\")","v":"/"},{"$f":"I51-G51","v":0},{"$f":"IF(ISNUMBER(ROUND(G114/G51,2)),ROUND(G114/G51,2),\"/\")","v":"/"},{"$f":"K51-I51","v":0},{"$f":"IF(ISNUMBER(ROUND(I114/I51,2)),ROUND(I114/I51,2),\"/\")","v":"/"},{"$f":"K51-C51","v":0},{"$f":"IF(ISNUMBER(ROUND(K114/C51,2)),ROUND(K114/C51,2),\"/\")","v":"/"},null,{"$f":"R51-N51","v":0},{"$f":"IF(ISNUMBER(ROUND(N114/N51,2)),ROUND(N114/N51,2),\"/\")","v":"/"},{"$f":"T51-P51","v":0},{"$f":"IF(ISNUMBER(ROUND(P114/P51,2)),ROUND(P114/P51,2),\"/\")","v":"/"},{"$f":"T51-R51","v":0},{"$f":"IF(ISNUMBER(ROUND(R114/R51,2)),ROUND(R114/R51,2),\"/\")","v":"/"},{"$f":"V51-T51","v":0},{"$f":"IF(ISNUMBER(ROUND(T114/T51,2)),ROUND(T114/T51,2),\"/\")","v":"/"},{"$f":"V51-N51","v":0},{"$f":"IF(ISNUMBER(ROUND(V114/N51,2)),ROUND(V114/N51,2),\"/\")","v":"/"},null,{"$f":"AC51-Y51","v":0},{"$f":"IF(ISNUMBER(ROUND(Y114/Y51,2)),ROUND(Y114/Y51,2),\"/\")","v":"/"},{"$f":"AE51-AA51","v":0},{"$f":"IF(ISNUMBER(ROUND(AA114/AA51,2)),ROUND(AA114/AA51,2),\"/\")","v":"/"},{"$f":"AE51-AC51","v":0},{"$f":"IF(ISNUMBER(ROUND(AC114/AC51,2)),ROUND(AC114/AC51,2),\"/\")","v":"/"},{"$f":"AG51-AE51","v":0},{"$f":"IF(ISNUMBER(ROUND(AE114/AE51,2)),ROUND(AE114/AE51,2),\"/\")","v":"/"},{"$f":"AG51-Y51","v":0},{"$f":"IF(ISNUMBER(ROUND(AG114/Y51,2)),ROUND(AG114/Y51,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL114/(C51+N51+Y51),2)),ROUND(AL114/(C51+N51+Y51),2),\"/\")","v":"/"}]
[null,"Afbraakwerken ",{"$f":"G54-C54","v":0},{"$f":"IF(ISNUMBER(ROUND(C115/C54,2)),ROUND(C115/C54,2),\"/\")","v":"/"},{"$f":"I54-E54","v":0},{"$f":"IF(ISNUMBER(ROUND(E115/E54,2)),ROUND(E115/E54,2),\"/\")","v":"/"},{"$f":"I54-G54","v":0},{"$f":"IF(ISNUMBER(ROUND(G115/G54,2)),ROUND(G115/G54,2),\"/\")","v":"/"},{"$f":"K54-I54","v":0},{"$f":"IF(ISNUMBER(ROUND(I115/I54,2)),ROUND(I115/I54,2),\"/\")","v":"/"},{"$f":"K54-C54","v":0},{"$f":"IF(ISNUMBER(ROUND(K115/C54,2)),ROUND(K115/C54,2),\"/\")","v":"/"},null,{"$f":"R54-N54","v":0},{"$f":"IF(ISNUMBER(ROUND(N115/N54,2)),ROUND(N115/N54,2),\"/\")","v":"/"},{"$f":"T54-P54","v":0},{"$f":"IF(ISNUMBER(ROUND(P115/P54,2)),ROUND(P115/P54,2),\"/\")","v":"/"},{"$f":"T54-R54","v":0},{"$f":"IF(ISNUMBER(ROUND(R115/R54,2)),ROUND(R115/R54,2),\"/\")","v":"/"},{"$f":"V54-T54","v":0},{"$f":"IF(ISNUMBER(ROUND(T115/T54,2)),ROUND(T115/T54,2),\"/\")","v":"/"},{"$f":"V54-N54","v":0},{"$f":"IF(ISNUMBER(ROUND(V115/N54,2)),ROUND(V115/N54,2),\"/\")","v":"/"},null,{"$f":"AC54-Y54","v":0},{"$f":"IF(ISNUMBER(ROUND(Y115/Y54,2)),ROUND(Y115/Y54,2),\"/\")","v":"/"},{"$f":"AE54-AA54","v":0},{"$f":"IF(ISNUMBER(ROUND(AA115/AA54,2)),ROUND(AA115/AA54,2),\"/\")","v":"/"},{"$f":"AE54-AC54","v":0},{"$f":"IF(ISNUMBER(ROUND(AC115/AC54,2)),ROUND(AC115/AC54,2),\"/\")","v":"/"},{"$f":"AG54-AE54","v":0},{"$f":"IF(ISNUMBER(ROUND(AE115/AE54,2)),ROUND(AE115/AE54,2),\"/\")","v":"/"},{"$f":"AG54-Y54","v":0},{"$f":"IF(ISNUMBER(ROUND(AG115/Y54,2)),ROUND(AG115/Y54,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL115/(C54+N54+Y54),2)),ROUND(AL115/(C54+N54+Y54),2),\"/\")","v":"/"}]
[null,"Projectkost",{"$f":"C80-G80","v":0},{"$f":"IF(ISNUMBER(ROUND(C116/C60,2)),ROUND(C116/C60,2),\"/\")","v":"/"},{"$f":"E80-G80","v":0},{"$f":"IF(ISNUMBER(ROUND(E116/E60,2)),ROUND(E116/E60,2),\"/\")","v":"/"},{"$f":"G80-I80","v":0},{"$f":"IF(ISNUMBER(ROUND(G116/G60,2)),ROUND(G116/G60,2),\"/\")","v":"/"},{"$f":"I80-K80","v":0},{"$f":"IF(ISNUMBER(ROUND(I116/I60,2)),ROUND(I116/I60,2),\"/\")","v":"/"},{"$f":"E80-K80","v":0},{"$f":"IF(ISNUMBER(ROUND(K116/K60,2)),ROUND(K116/K60,2),\"/\")","v":"/"},null,{"$f":"N80-R80","v":0},{"$f":"IF(ISNUMBER(ROUND(N116/N60,2)),ROUND(N116/N60,2),\"/\")","v":"/"},{"$f":"P80-R80","v":0},{"$f":"IF(ISNUMBER(ROUND(P116/P60,2)),ROUND(P116/P60,2),\"/\")","v":"/"},{"$f":"R80-T80","v":0},{"$f":"IF(ISNUMBER(ROUND(R116/R60,2)),ROUND(R116/R60,2),\"/\")","v":"/"},{"$f":"T80-V80","v":0},{"$f":"IF(ISNUMBER(ROUND(T116/T60,2)),ROUND(T116/T60,2),\"/\")","v":"/"},{"$f":"P80-V80","v":0},{"$f":"IF(ISNUMBER(ROUND(V116/V60,2)),ROUND(V116/V60,2),\"/\")","v":"/"},null,{"$f":"Y80-AC80","v":0},{"$f":"IF(ISNUMBER(ROUND(Y116/Y60,2)),ROUND(Y116/Y60,2),\"/\")","v":"/"},{"$f":"AA80-AC80","v":0},{"$f":"IF(ISNUMBER(ROUND(AA116/AA60,2)),ROUND(AA116/AA60,2),\"/\")","v":"/"},{"$f":"AC80-AE80","v":0},{"$f":"IF(ISNUMBER(ROUND(AC116/AC60,2)),ROUND(AC116/AC60,2),\"/\")","v":"/"},{"$f":"AE80-AG80","v":0},{"$f":"IF(ISNUMBER(ROUND(AE116/AE60,2)),ROUND(AE116/AE60,2),\"/\")","v":"/"},{"$f":"AA80-AG80","v":0},{"$f":"IF(ISNUMBER(ROUND(AG116/AG60,2)),ROUND(AG116/AG60,2),\"/\")","v":"/"}]
[]
[null,"VIPA basisgegevens "]
[null,"basisbedrag  werken",{"$f":"IF(OR('Bouwkost NB'!B3=Bron!B9,'Bouwkost NB'!B3=Bron!B10),VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$2:$H$69,4,FALSE),IF('Bouwkost NB'!B3=Bron!#REF!,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$2:$H$69,6,FALSE),IF('Bouwkost NB'!B3=Bron!B11,VLOOKUP('Overzicht BTA'!C3,'Capaciteiten & forfaits'!$B$2:$H$69,4,FALSE),0)))","v":{"$error":"#REF!"}}]
[null,"basisbedrag meubilair",50]

{"sheet":"Bouwkost VOLT","index":32,"n_rows":120,"n_cols":44,"rows_kept":120,"cut":false,"hidden":true,"merged":[[12,2,12,4],[12,13,12,15],[12,24,12,26],[10,2,10,4],[10,13,10,15],[10,24,10,26],[11,2,11,4],[11,13,11,15],[11,24,11,26],[7,24,7,33],[4,35,4,45],[9,2,9,4],[9,13,9,15],[9,24,9,26],[0,2,0,4],[3,2,3,4],[7,2,7,11],[2,6,2,11],[7,13,7,22]]}
[null,"Dossier nummer",{"$f":"'Overzicht project'!G4","v":0}]
[null,"Kostensoort",0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kies de zorgvorm","Kies de zorgvorm","Kies de zorgvorm","totaal"]
[null,{"$f":"Bron!C15","v":0},null,null,null,null,"opgelet: per kostensoort moet er een apart tabblad worden ingevuld"]
[null,"Naam project ",{"$f":"'Overzicht project'!B34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"opp",0,0,0,{"$f":"SUM(AO4:AQ4)","v":0}]
[null,{"$f":"Bron!C16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In dit tabblad dient u de raming voor de kostensoort 'nieuwbouw' in te vullen. De lichtgroene lijnen zijn verplicht in te vullen lijnen (vul deze ook als eerste in). De lichtblauwe lijnen zijn niet verplicht maar zeer wenselijk indien beschikbaar. "]
[]
[]
[null,null,{"$f":"'Overzicht project'!$C$40","v":"Algemeen ziekenhuis"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Overzicht project'!$C$41","v":"Kies de zorgvorm"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Overzicht project'!$C$42","v":"Kies de zorgvorm"}]
[]
[null,null,"BTW werken/technieken/afwerking",null,null,{"$f":"IF(OR($B$3=Bron!$B$9,$B$3=Bron!$B$15),21,IF($B$3=Bron!#REF!,'Overzicht BTA'!C15,IF($B$3=Bron!$B$11,'Overzicht BTA'!C17,IF($B$3=Bron!$B$12,'Overzicht BTA'!C16,IF($B$3=Bron!$C$16,'Overzicht BTA'!C19,IF($B$3=Bron!$B$10,'Overzicht BTA'!C19,IF($B$3=Bron!$B$14,'Overzicht BTA'!$C$17,21)))))))/100","v":0.21},null,null,null,null,null,null,null,"BTW werken/technieken/afwerking",null,null,{"$f":"IF(OR($B$3=Bron!$B$9,$B$3=Bron!$B$15),21,IF($B$3=Bron!#REF!,'Overzicht BTA'!I15,IF($B$3=Bron!$B$11,'Overzicht BTA'!I17,IF($B$3=Bron!$B$12,'Overzicht BTA'!I16,IF($B$3=Bron!$C$16,'Overzicht BTA'!I19,IF($B$3=Bron!$B$10,'Overzicht BTA'!I19,IF($B$3=Bron!$B$14,'Overzicht BTA'!$C$17,21)))))))/100","v":0.21},null,null,null,null,null,null,null,"BTW werken/technieken/afwerking",null,null,{"$f":"IF(OR($B$3=Bron!$B$9,$B$3=Bron!$B$15),21,IF($B$3=Bron!#REF!,'Overzicht BTA'!O15,IF($B$3=Bron!$B$11,'Overzicht BTA'!O17,IF($B$3=Bron!$B$12,'Overzicht BTA'!O16,IF($B$3=Bron!$C$16,'Overzicht BTA'!O19,IF($B$3=Bron!$B$10,'Overzicht BTA'!O19,IF($B$3=Bron!$B$14,'Overzicht BTA'!$C$17,21)))))))/100","v":0.21}]
[null,null,"BTW los meubilair",null,null,0.21,null,null,null,null,null,null,null,"BTW los meubilair",null,null,0.21,null,null,null,null,null,null,null,"BTW los meubilair",null,null,0.21]
[null,null,"BTW studiekosten & erelonen",null,null,0.21,null,null,null,null,null,null,null,"BTW studiekosten & erelonen",null,null,0.21,null,null,null,null,null,null,null,"BTW studiekosten & erelonen",null,null,0.21]
[null,null,"BTW kunstwerk",null,null,0.06,null,null,null,null,null,null,null,"BTW kunstwerk",null,null,0.06,null,null,null,null,null,null,null,"BTW kunstwerk",null,null,0.06]
[]
[null,"Kostenevolutie EXCL.BTW","(1) Raming SB","BTW%","(1) Raming SB Gewijzigd","BTW%","(2) Voor aanbesteding","BTW%","(3) Gunning","BTW%","(4) Eindafrekening","BTW%",null,"(1) Raming SB","BTW%","(1) Raming SB Gewijzigd","BTW%","(2) Voor aanbesteding","BTW%","(3) Gunning","BTW%","(4) Eindafrekening","BTW%",null,"(1) Raming SB","BTW%","(1) Raming SB Gewijzigd","BTW%","(2) Voor aanbesteding","BTW%","(3) Gunning","BTW%","(4) Eindafrekening","BTW%",null,null,null,null,null,"(4) Eindafrekening zorgvorm 1","(4) Eindafrekening zorgvorm 2","(4) Eindafrekening zorgvorm 3"]
[null,"PF0 Aankoop gebouw",0,null,{"$f":"C16","v":0},null,{"$f":"C16","v":0},null,{"$f":"C16","v":0},null,{"$f":"C16","v":0},null,null,0,null,{"$f":"'analyse bij belofte'!Y13","v":0},null,{"$f":"N16","v":0},null,{"$f":"N16","v":0},null,{"$f":"N16","v":0},null,null,0,null,{"$f":"Y16","v":0},null,{"$f":"Y16","v":0},null,{"$f":"Y16","v":0},null,{"$f":"Y16","v":0},null,null,"STAPPEN",null,{"$f":"AG16+V16+K16","v":0},null,{"$f":"AKzondVERB!B13","v":0},{"$f":"AKzondVERB!H13","v":0},{"$f":"AKzondVERB!N13","v":0}]
[null,"aankoopkost grond excl. kosten",0,null,{"$f":"C17","v":0},null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,{"$f":"AG17+V17+K17","v":0},null,{"$f":"IFERROR(K17*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K17*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K17*$AQ$4/$AR$4,0)","v":0}]
[null,"aankoopkost gebouw excl. kosten",0,null,{"$f":"C18","v":0},null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0]
[null,"notariskosten en registratierechten",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0]
[null,"PFO Indien erfpacht/opstal",null,null,{"$f":"C20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,"jaarvergoeding",0,null,{"$f":"C21","v":0},null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0]
[null,"eerste jaar erfpacht/opstal",0,null,{"$f":"C22","v":0},null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0]
[null,"laatste jaar erfpacht/opstal",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,null,0,0,0]
[null,"PF1 Ruwbouw",0,null,{"$f":"C24","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX('analyse bij belofte'!$B$1:$N$19,14,MATCH(TRUE,EXACT('Bouwkost NB'!$B$3,'analyse bij belofte'!$B$1:$N$1),0))","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"Y24","v":0},null,null,null,null,null,null,null,null,"1. Vul eerst het TOTAAL in van de projectfase",null,0,null,0,0,0]
[null,"Ruwbouw",0,{"$f":"F10","v":0.21},{"$f":"C25","v":0},{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},null,0,{"$f":"$Q$10","v":0.21},0,{"$f":"$Q$10","v":0.21},0,{"$f":"$Q$10","v":0.21},0,{"$f":"$Q$10","v":0.21},0,{"$f":"$Q$10","v":0.21},null,0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},null,"2. Vul daarna, indien gekend, detailbedragen in van bepaalde onderdelen",null,0,null,0,0,0]
[null,"Schrijnwerk",0,{"$f":"$F$10","v":0.21},{"$f":"C26","v":0},0.21,0,0.21,0,0.21,0,0.21,null,0,{"$f":"$Q$10","v":0.21},0,0.21,0,0.21,0,0.21,0,0.21,null,0,{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Dakwerken",0,{"$f":"$F$10","v":0.21},0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Overige1:……………………………………………………….",0,{"$f":"$F$10","v":0.21},0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Overige2:……………………………………………………….",0,{"$f":"$F$10","v":0.21},0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Geen detail:",{"$f":"C24-SUM(C25:C29)","v":0},{"$f":"$F$10","v":0.21},0,0.21,{"$f":"G24-SUM(G25:G29)","v":0},0.21,{"$f":"I24-SUM(I25:I29)","v":0},0.21,{"$f":"K24-SUM(K25:K29)","v":0},0.21,null,{"$f":"N24-SUM(N25:N29)","v":0},0.21,{"$f":"P24-SUM(P25:P29)","v":0},0.21,{"$f":"R24-SUM(R25:R29)","v":0},0.21,{"$f":"T24-SUM(T25:T29)","v":0},0.21,{"$f":"V24-SUM(V25:V29)","v":0},0.21,null,{"$f":"Y24-SUM(Y25:Y29)","v":0},0.21,{"$f":"AA24-SUM(AA25:AA29)","v":0},0.21,{"$f":"AC24-SUM(AC25:AC29)","v":0},0.21,{"$f":"AE24-SUM(AE25:AE29)","v":0},0.21,{"$f":"AG24-SUM(AG25:AG29)","v":0},0.21,null,"3. Controle: hier staat het bedrag waarvoor geen detailbedragen bekend waren ",null,0,null,0,0,0]
[null,"PF2 Techn. Uitrusting",0,null,{"$f":"C31","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX('analyse bij belofte'!$B$1:$N$19,15,MATCH(TRUE,EXACT('Bouwkost NB'!$B$3,'analyse bij belofte'!$B$1:$N$1),0))","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"Y31","v":0},null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,"Sanitair",0,{"$f":"$F$10","v":0.21},{"$f":"C32","v":0},{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},null,0,{"$f":"$Q$10","v":0.21},0,{"$f":"$Q$10","v":0.21},0,{"$f":"$Q$10","v":0.21},0,{"$f":"$Q$10","v":0.21},0,{"$f":"$Q$10","v":0.21},null,0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},null,null,null,0,null,0,0,0]
[null,"HVAC",0,0.21,{"$f":"C33","v":0},0.21,0,0.21,0,0.21,0,0.21,null,0,{"$f":"$Q$10","v":0.21},0,0.21,0,0.21,0,0.21,0,0.21,null,0,{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Elektriciteit",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Lift",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Overige1:……………………………………………………….",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Overige2:……………………………………………………….",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Geen detail:",{"$f":"C31-SUM(C32:C37)","v":0},0.21,0,0.21,{"$f":"G31-SUM(G32:G37)","v":0},0.21,{"$f":"I31-SUM(I32:I37)","v":0},0.21,{"$f":"K31-SUM(K32:K37)","v":0},0.21,null,{"$f":"N31-SUM(N32:N37)","v":0},{"$f":"$Q$10","v":0.21},{"$f":"P31-SUM(P32:P37)","v":0},{"$f":"$Q$10","v":0.21},{"$f":"R31-SUM(R32:R37)","v":0},{"$f":"$Q$10","v":0.21},{"$f":"T31-SUM(T32:T37)","v":0},{"$f":"$Q$10","v":0.21},{"$f":"V31-SUM(V32:V37)","v":0},{"$f":"$Q$10","v":0.21},null,{"$f":"Y31-SUM(Y32:Y37)","v":0},0.21,{"$f":"AA31-SUM(AA32:AA37)","v":0},0.21,{"$f":"AC31-SUM(AC32:AC37)","v":0},0.21,{"$f":"AE31-SUM(AE32:AE37)","v":0},0.21,{"$f":"AG31-SUM(AG32:AG37)","v":0},0.21,null,null,null,0,null,0,0,0]
[null,"PF3 Afwerking",0,null,{"$f":"C39","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX('analyse bij belofte'!$B$1:$N$19,16,MATCH(TRUE,EXACT('Bouwkost NB'!$B$3,'analyse bij belofte'!$B$1:$N$1),0))","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"Y39","v":0},null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,"Vloeren",0,{"$f":"$F$10","v":0.21},{"$f":"C40","v":0},{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},null,0,{"$f":"$Q$10","v":0.21},0,{"$f":"$Q$10","v":0.21},0,{"$f":"$Q$10","v":0.21},0,{"$f":"$Q$10","v":0.21},0,{"$f":"$Q$10","v":0.21},null,0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},null,null,null,0,null,0,0,0]
[null,"Wanden ",0,0.21,{"$f":"C41","v":0},0.21,0,0.21,0,0.21,0,0.21,null,0,{"$f":"$Q$10","v":0.21},0,0.21,0,0.21,0,0.21,0,0.21,null,0,{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Plafonds",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Vast meubilair",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Keuken ",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Overige1:……………………………………………………….",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Overige2:……………………………………………………….",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,{"$f":"$Q$10","v":0.21},0,{"$f":"$Q$10","v":0.21},0,{"$f":"$Q$10","v":0.21},0,{"$f":"$Q$10","v":0.21},0,{"$f":"$Q$10","v":0.21},null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"Geen detail:",{"$f":"C39-SUM(C40:C46)","v":0},0.21,0,0.21,{"$f":"G39-SUM(G40:G46)","v":0},0.21,{"$f":"I39-SUM(I40:I46)","v":0},0.21,{"$f":"K39-SUM(K40:K46)","v":0},0.21,null,{"$f":"N39-SUM(N40:N46)","v":0},{"$f":"$Q$10","v":0.21},{"$f":"P39-SUM(P40:P46)","v":0},{"$f":"$Q$10","v":0.21},{"$f":"R39-SUM(R40:R46)","v":0},{"$f":"$Q$10","v":0.21},{"$f":"T39-SUM(T40:T46)","v":0},{"$f":"$Q$10","v":0.21},{"$f":"V39-SUM(V40:V46)","v":0},{"$f":"$Q$10","v":0.21},null,{"$f":"Y39-SUM(Y40:Y46)","v":0},0.21,{"$f":"AA39-SUM(AA40:AA46)","v":0},0.21,{"$f":"AC39-SUM(AC40:AC46)","v":0},0.21,{"$f":"AE39-SUM(AE40:AE46)","v":0},0.21,{"$f":"AG39-SUM(AG40:AG46)","v":0},0.21,null,null,null,0,null,0,0,0]
[null,"Subtotaal PF1-2-3",{"$f":"C24+C31+C39","v":0},null,{"$f":"E24+E31+E39","v":0},null,{"$f":"G24+G31+G39","v":0},null,{"$f":"I24+I31+I39","v":0},null,{"$f":"K24+K31+K39","v":0},null,null,{"$f":"N24+N31+N39","v":0},null,{"$f":"P24+P31+P39","v":0},null,{"$f":"R24+R31+R39","v":0},null,{"$f":"T24+T31+T39","v":0},null,{"$f":"V24+V31+V39","v":0},null,null,{"$f":"Y24+Y31+Y39","v":0},null,{"$f":"AA24+AA31+AA39","v":0},null,{"$f":"AC24+AC31+AC39","v":0},null,{"$f":"AE24+AE31+AE39","v":0},null,{"$f":"AG24+AG31+AG39","v":0},null,null,"4. Subtotalen worden automatisch berekend ",null,0,null,0,0,0]
[null,"PF4 Losse uitrusting en meubilering ",0,{"$f":"$F$11","v":0.21},{"$f":"C49","v":0},{"$f":"$F$11","v":0.21},null,{"$f":"$F$11","v":0.21},null,{"$f":"$F$11","v":0.21},null,{"$f":"$F$11","v":0.21},null,0,{"$f":"$Q$11","v":0.21},{"$f":"INDEX('analyse bij belofte'!$B$1:$N$19,18,MATCH(TRUE,EXACT('Bouwkost NB'!$B$3,'analyse bij belofte'!$B$1:$N$1),0))","v":{"$error":"#REF!"}},{"$f":"$Q$11","v":0.21},null,{"$f":"$Q$11","v":0.21},null,{"$f":"$Q$11","v":0.21},null,{"$f":"$Q$11","v":0.21},null,0,{"$f":"$AB$11","v":0.21},{"$f":"Y49","v":0},{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,null,null,0,null,0,0,0]
[null,"Totaal PF1-2-3-4",{"$f":"SUM(C48+C49)","v":0},null,{"$f":"SUM(E48+E49)","v":0},null,{"$f":"SUM(G48+G49)","v":0},null,{"$f":"SUM(I48:I49)","v":0},null,{"$f":"SUM(K48:K49)","v":0},null,null,{"$f":"SUM(N48+N49)","v":0},null,{"$f":"SUM(P48+P49)","v":{"$error":"#REF!"}},null,{"$f":"SUM(R48+R49)","v":0},null,{"$f":"SUM(T48:T49)","v":0},null,{"$f":"SUM(V48:V49)","v":0},null,null,{"$f":"SUM(Y48+Y49)","v":0},null,{"$f":"SUM(AA48+AA49)","v":0},null,{"$f":"SUM(AC48+AC49)","v":0},null,{"$f":"SUM(AE48:AE49)","v":0},null,{"$f":"SUM(AG48:AG49)","v":0},null,null,null,null,0,null,0,0,0]
[null,"Omgevingswerken",{"$f":"SUM(C52:C53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(E52:E53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(G52:G53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(I52:I53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(K52:K53)","v":0},{"$f":"$F$10","v":0.21},null,0,{"$f":"$Q$10","v":0.21},{"$f":"N51","v":0},{"$f":"$Q$10","v":0.21},{"$f":"SUM(R52:R53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(T52:T53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(V52:V53)","v":0},{"$f":"$Q$10","v":0.21},null,0,{"$f":"$AB$10","v":0.21},{"$f":"Y51","v":0},{"$f":"$AB$10","v":0.21},{"$f":"SUM(AC52:AC53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(AE52:AE53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(AG52:AG53)","v":0},{"$f":"$AB$10","v":0.21},null,null,null,0,null,0,0,0]
[null,"- Buitenverharding, - constructies en - meubilair",0,{"$f":"$F$10","v":0.21},0,null,0,null,0,null,0,null,null,0,{"$f":"$Q$10","v":0.21},0,0.21,0,null,0,null,0,0.21,null,0,{"$f":"$AB$10","v":0.21},{"$f":"Y52","v":0},0.21,0,null,0,null,0,0.21,null,null,null,0]
[null,"- Groenaanleg",0,{"$f":"$F$10","v":0.21},0,null,0,null,0,null,0,null,null,0,0.21,0,0.21,0,null,0,null,0,0.21,null,0,0.21,{"$f":"Y53","v":0},0.21,0,null,0,null,0,0.21,null,null,null,0]
[null,"Afbraakwerken ",0,{"$f":"$F$10","v":0.21},{"$f":"C54","v":0},{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},null,0,0.21,0,0.21,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0.21,null,0,0.21,{"$f":"Y54","v":0},0.21,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0.21,null,null,null,0]
[null,"Kunstwerk",{"$f":"IFERROR(kunst!$B$11*(('Overzicht BTA'!D18+'Overzicht BTA'!F19+'Overzicht BTA'!D19)/'Overzicht project'!E66),0)","v":0},0.06,{"$f":"IFERROR(kunst!$M$11*(('Overzicht BTA'!D58+'Overzicht BTA'!D59+'Overzicht BTA'!F59)/'Overzicht project_gewijzigd'!E28),0)","v":0},0.06,0,0.06,0,0.06,0,0.06,null,{"$f":"IFERROR(kunst!$B$11*(('Overzicht BTA'!J19+'Overzicht BTA'!L19+'Overzicht BTA'!J18)/'Overzicht project'!E66),0)","v":0},0.06,{"$f":"IFERROR(kunst!$M$11*(('Overzicht BTA'!J58+'Overzicht BTA'!L59+'Overzicht BTA'!J59)/'Overzicht project_gewijzigd'!E28),0)","v":0},0.06,0,0.06,0,0.06,0,0.06,null,{"$f":"IFERROR(kunst!$B$11*(('Overzicht BTA'!$P$19+'Overzicht BTA'!$R$19+'Overzicht BTA'!$P$18)/'Overzicht project'!E66),0)","v":0},0.06,{"$f":"IFERROR(kunst!$M$11*(('Overzicht BTA'!$P$58+'Overzicht BTA'!$R$59+'Overzicht BTA'!$P$59)/'Overzicht project_gewijzigd'!E28),0)","v":0},0.06,0,0.06,0,0.06,0,0.06,null,null,null,0,null,{"$f":"IFERROR(K55*$AP$5/$AS$5,0)","v":0},{"$f":"IFERROR(K55*$AQ$5/$AS$5,0)","v":0},{"$f":"IFERROR(K55*$AR$5/$AS$5,0)","v":0}]
[null,"Ondergrondse parking",0,{"$f":"$F$11","v":0.21},{"$f":"C56","v":0},{"$f":"$F$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,{"$f":"$F$11","v":0.21},null,0,{"$f":"$Q$11","v":0.21},{"$f":"N56","v":0},0.21,0,{"$f":"$F$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,0.21,null,0,{"$f":"$AB$11","v":0.21},{"$f":"Y56","v":0},0.21,0,{"$f":"$F$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,0.21]
[null,"Aansluitingen nutsvoorzieningen",0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0.21,0,0.21,0,0.21,null,0,{"$f":"$Q$10","v":0.21},0,{"$f":"$Q$10","v":0.21},0,0.21,0,0.21,0,{"$f":"$Q$10","v":0.21},null,0,{"$f":"$AB$10","v":0.21},{"$f":"Y57","v":0},{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,{"$f":"$AB$10","v":0.21},null,null,null,0,null,{"$f":"IFERROR(K57*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K57*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K57*$AQ$4/$AR$4,0)","v":0}]
[null,"Prijsherzieningen",0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},null,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},null,0,{"$f":"$AB$10","v":0.21},{"$f":"Y58","v":0},0.21,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0.21,null,null,null,0,null,0,0,0]
[null,"Meerwerken",0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},null,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},null,0,0.21,0,0.21,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0.21,null,null,null,0,null,0,0,0]
[null,"Totaal ",{"$f":"SUM(C50:C59)","v":0},null,{"$f":"SUM(E50:E59)","v":0},null,{"$f":"SUM(G50:G59)","v":0},null,{"$f":"SUM(I50:I59)","v":0},null,{"$f":"SUM(K50:K59)","v":0},null,null,{"$f":"SUM(N50:N59)","v":0},null,{"$f":"SUM(P50:P59)","v":{"$error":"#REF!"}},null,{"$f":"SUM(R50:R59)","v":0},null,{"$f":"SUM(T50:T59)","v":0},null,{"$f":"SUM(V50:V59)","v":0},null,null,{"$f":"SUM(Y50:Y59)","v":0},null,{"$f":"SUM(AA50:AA59)","v":0},null,{"$f":"SUM(AC50:AC59)","v":0},null,{"$f":"SUM(AE50:AE59)","v":0},null,{"$f":"SUM(AG50:AG59)","v":0},null,null,null,null,0,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]
[null,"Studiekosten en erelonen",0,null,{"$f":"C62","v":0},null,0,null,0,null,0,null,null,0,null,{"$f":"N62","v":0},null,0,null,0,null,0,null,null,0,null,{"$f":"Y62","v":0},null,0,null,0,null,0,null,null,"5. Ook hier: eerst totaal invullen, daarna verdeling ",null,0,null,0,0,0]
[null,"Haalbaarheidsstudie en masterplanning",0,{"$f":"$F$12","v":0.21},0,{"$f":"$F$12","v":0.21},0,{"$f":"$F$12","v":0.21},0,{"$f":"$F$12","v":0.21},0,{"$f":"$F$12","v":0.21},null,0,{"$f":"$Q$12","v":0.21},{"$f":"N63","v":0},{"$f":"$Q$12","v":0.21},0,{"$f":"$Q$12","v":0.21},0,{"$f":"$Q$12","v":0.21},0,{"$f":"$Q$12","v":0.21},null,0,{"$f":"$AB$12","v":0.21},{"$f":"Y63","v":0},{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},null,null,null,0,null,0,0,0]
[null,"- Mobiliteit",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,{"$f":"$Q$12","v":0.21},{"$f":"N64","v":0},0.21,0,0.21,0,0.21,0,0.21,null,0,{"$f":"$AB$12","v":0.21},{"$f":"Y64","v":0},0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,0,0,0]
[null,"- Omgevingskwaliteit (MER)",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Coordinatie/projectbegeleiding",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Architect",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K67*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K67*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K67*$AQ$4/$AR$4,0)","v":0}]
[null,"Stabiliteit",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K68*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K68*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K68*$AQ$4/$AR$4,0)","v":0}]
[null,"- Grondstudie",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K69*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K69*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K69*$AQ$4/$AR$4,0)","v":0}]
[null,"Technieken",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"- EPB-verslaggeving",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K71*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K71*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K71*$AQ$4/$AR$4,0)","v":0}]
[null,"- Veiligheidscoördinatie",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K72*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K72*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K72*$AQ$4/$AR$4,0)","v":0}]
[null,"Toegankelijkheid",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K73*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K73*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K73*$AQ$4/$AR$4,0)","v":0}]
[null,"Akoestiek",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K74*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K74*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K74*$AQ$4/$AR$4,0)","v":0}]
[null,"Landschapsontwerp/ tuinontwerp",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K75*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K75*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K75*$AQ$4/$AR$4,0)","v":0}]
[null,"Overige1",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Overige2",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0,null,{"$f":"IFERROR(K77*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K77*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K77*$AQ$4/$AR$4,0)","v":0}]
[null,"Geen detail:",{"$f":"C62-SUM(C67:C77)","v":0},0.21,{"$f":"E62-SUM(E67:E77)","v":0},0.21,{"$f":"G62-SUM(G67:G77)","v":0},0.21,{"$f":"I62-SUM(I67:I77)","v":0},0.21,{"$f":"K62-SUM(K67:K77)","v":0},0.21,null,{"$f":"N62-SUM(N67:N77)","v":0},0.21,{"$f":"P62-SUM(P67:P77)","v":0},0.21,{"$f":"R62-SUM(R67:R77)","v":0},0.21,{"$f":"T62-SUM(T67:T77)","v":0},0.21,{"$f":"V62-SUM(V67:V77)","v":0},0.21,null,0,0.21,{"$f":"AA62-SUM(AA67:AA77)","v":0},0.21,{"$f":"AC62-SUM(AC67:AC77)","v":0},0.21,{"$f":"AE62-SUM(AE67:AE77)","v":0},0.21,{"$f":"AG62-SUM(AG67:AG77)","v":0},0.21,null,null,null,0,null,{"$f":"IFERROR(K78*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K78*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K78*$AQ$4/$AR$4,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K79*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K79*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K79*$AQ$4/$AR$4,0)","v":0}]
[null,"Projectkost",{"$f":"C60+C62+C16","v":0},null,{"$f":"E60+E62+E16","v":0},null,{"$f":"G60+G62+G16","v":0},null,{"$f":"I60+I62+I16","v":0},null,{"$f":"SUM(K60:K62)+K16+K20","v":0},null,null,{"$f":"N60+N62+N16","v":0},null,{"$f":"P60+P62+P16","v":{"$error":"#REF!"}},null,{"$f":"R60+R62+R16","v":0},null,{"$f":"T60+T62+T16","v":0},null,{"$f":"SUM(V60:V62)+V16+V20","v":0},null,null,{"$f":"Y60+Y62+Y16","v":0},null,{"$f":"AA60+AA62+AA16","v":0},null,{"$f":"AC60+AC62+AC16","v":0},null,{"$f":"AE60+AE62+AE16","v":0},null,{"$f":"SUM(AG60:AG62)+AG16+AG20","v":0},null,null,"(inclusief eventuele aankoop, PF0) ",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN61:AN63)+AN16+AN20","v":0},{"$f":"IFERROR(K81*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K81*$AQ$4/$AR$4,0)","v":0}]
[null,"Oppervlakte","(1) Raming SB",null,"(1) Raming SB Gewijzigd",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening"]
[null,"oppervlakte gebouw (bruto)",{"$f":"'Overzicht BTA'!D18+'Overzicht BTA'!D19+'Overzicht BTA'!F19","v":0},"m²",{"$f":"'Overzicht BTA'!D58+'Overzicht BTA'!D59+'Overzicht BTA'!F59","v":0},"m²",{"$f":"C83","v":0},"m²",{"$f":"C83","v":0},"m²",{"$f":"C83","v":0},"m²",null,{"$f":"'Overzicht BTA'!J18+'Overzicht BTA'!J19+'Overzicht BTA'!L19","v":0},"m²",{"$f":"'Overzicht BTA'!J58+'Overzicht BTA'!J59+'Overzicht BTA'!L59","v":0},"m²",{"$f":"N83","v":0},"m²",{"$f":"N83","v":0},"m²",{"$f":"N83","v":0},"m²",null,{"$f":"'Overzicht BTA'!P18+'Overzicht BTA'!P19+'Overzicht BTA'!R19","v":0},"m²",{"$f":"'Overzicht BTA'!P58+'Overzicht BTA'!P59+'Overzicht BTA'!R59","v":0},"m²",{"$f":"Y83","v":0},"m²",{"$f":"Y83","v":0},"m²",{"$f":"Y83","v":0},"m²",null,"6. Bij de hierboven vermelde bouwkost de bijhorende Bruto-oppervlakte "]
[null,"- waarvan kelder/zolder ",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,{"$f":"IFERROR(K84*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K84*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K84*$AQ$4/$AR$4,0)","v":0}]
[null,"- waarvan ondergrondse parking ",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,null,{"$f":"IFERROR(K85*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K85*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K85*$AQ$4/$AR$4,0)","v":0}]
[null,"oppervlakte omgevingswerken ",null,"m²",null,"m²",null,"m²",null,"m²",null,"m²",null,null,"m²",null,"m²",null,"m²",null,"m²",null,"m²",null,null,"m²",null,"m²",null,"m²",null,"m²",null,"m²",null,null,null,null,null,{"$f":"IFERROR(K86*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K86*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K86*$AQ$4/$AR$4,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K87*$AO$4/$AR$4,0)","v":0},{"$f":"IFERROR(K87*$AP$4/$AR$4,0)","v":0},{"$f":"IFERROR(K87*$AQ$4/$AR$4,0)","v":0}]
[null,"Jaar",{"$f":"'Overzicht BTA'!$C$36","v":2022},null,{"$f":"'Overzicht BTA'!$C$37","v":2022},null,2020,null,2019,null,2020,null,null,{"$f":"'Overzicht BTA'!$C$36","v":2022},null,{"$f":"'Overzicht BTA'!$C$37","v":2022},null,2019,null,2019,null,2020,null,null,{"$f":"'Overzicht BTA'!$C$36","v":2022},null,{"$f":"'Overzicht BTA'!$C$37","v":2022},null,2019,null,2019,null,2020,null,null,"7. Jaartallen van de stappen (hierdoor wordt VIPA bouwplafond geïndexeerd)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$89","v":0},{"$f":"$K$89","v":0},{"$f":"$K$89","v":0}]
[null,"VIPA index",{"$f":"VLOOKUP(C88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(E88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(G88,Bron!$B$32:$C$44,2,FALSE)","v":1.6842900000000001},{"$f":"G90/C90-1","v":-0.16404109589041094},{"$f":"VLOOKUP(I88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"I90/C90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(K88,Bron!$B$32:$C$44,2,FALSE)","v":1.6842900000000001},{"$f":"K90/C90-1","v":-0.16404109589041094},null,{"$f":"VLOOKUP(N88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(P88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(R88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"R90/N90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(T88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"T90/N90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(V88,Bron!$B$32:$C$44,2,FALSE)","v":1.6842900000000001},{"$f":"V90/N90-1","v":-0.16404109589041094},null,{"$f":"VLOOKUP(Y88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(AA88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(AC88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"AC90/Y90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(AE88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"AE90/Y90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(AG88,Bron!$B$32:$C$44,2,FALSE)","v":1.6842900000000001},{"$f":"AG90/Y90-1","v":-0.16404109589041094}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K$91","v":0},{"$f":"$K$91","v":0},{"$f":"$K$91","v":0}]
[null,"Bouwkost / m²","(1) Raming SB",null,"(1) Raming SB Gewijzigd",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening"]
[null,"Bouwkost excl. meubilair / m²",{"$f":"IFERROR(C48/C83,0)","v":0},"/m²",{"$f":"IFERROR(E48/E83,0)","v":0},"/m²",{"$f":"IFERROR(G48/G83,0)","v":0},"/m²",{"$f":"IFERROR(I48/I83,0)","v":0},"/m²",{"$f":"IFERROR(K48/K83,0)","v":0},"/m²",null,{"$f":"IFERROR(N48/N83,0)","v":0},"/m²",{"$f":"IFERROR(P48/P83,0)","v":0},"/m²",{"$f":"IFERROR(R48/R83,0)","v":0},"/m²",{"$f":"IFERROR(T48/T83,0)","v":0},"/m²",{"$f":"IFERROR(V48/V83,0)","v":0},"/m²",null,{"$f":"IFERROR(Y48/Y83,0)","v":0},"/m²",{"$f":"IFERROR(AA48/AA83,0)","v":0},"/m²",{"$f":"IFERROR(AC48/AC83,0)","v":0},"/m²",{"$f":"IFERROR(AE48/AE83,0)","v":0},"/m²",{"$f":"IFERROR(AG48/AG83,0)","v":0},"/m²"]
[null,"Bouwkost incl. meubilair/m²",{"$f":"IFERROR(C50/C83,0)","v":0},"/m²",{"$f":"IFERROR(E50/E83,0)","v":0},"/m²",{"$f":"IFERROR(G50/G83,0)","v":0},"/m²",{"$f":"IFERROR(I50/I83,0)","v":0},"/m²",{"$f":"IFERROR(K50/K83,0)","v":0},"/m²",null,{"$f":"IFERROR(N50/N83,0)","v":0},"/m²",{"$f":"IFERROR(P50/P83,0)","v":0},"/m²",{"$f":"IFERROR(R50/R83,0)","v":0},"/m²",{"$f":"IFERROR(T50/T83,0)","v":0},"/m²",{"$f":"IFERROR(V50/V83,0)","v":0},"/m²",null,{"$f":"IFERROR(Y50/Y83,0)","v":0},"/m²",{"$f":"IFERROR(AA50/AA83,0)","v":0},"/m²",{"$f":"IFERROR(AC50/AC83,0)","v":0},"/m²",{"$f":"IFERROR(AE50/AE83,0)","v":0},"/m²",{"$f":"IFERROR(AG50/AG83,0)","v":0},"/m²",null,null,null,null,null,{"$f":"IFERROR(AN48/AN84,0)","v":0},{"$f":"IFERROR(AO48/AO84,0)","v":0},{"$f":"IFERROR(AP48/AP84,0)","v":0}]
[null,"Bouwkost meubilair/m²",{"$f":"IFERROR(C49/C83,0)","v":0},"/m²",{"$f":"IFERROR(E49/E83,0)","v":0},"/m²",{"$f":"IFERROR(G49/G83,0)","v":0},"/m²",{"$f":"IFERROR(I49/I83,0)","v":0},"/m²",{"$f":"IFERROR(K49/K83,0)","v":0},"/m²",null,{"$f":"IFERROR(N49/N83,0)","v":0},"/m²",{"$f":"IFERROR(P49/P83,0)","v":0},"/m²",{"$f":"IFERROR(R49/R83,0)","v":0},"/m²",{"$f":"IFERROR(T49/T83,0)","v":0},"/m²",{"$f":"IFERROR(V49/V83,0)","v":0},"/m²",null,{"$f":"IFERROR(Y49/Y83,0)","v":0},"/m²",{"$f":"IFERROR(AA49/AA83,0)","v":0},"/m²",{"$f":"IFERROR(AC49/AC83,0)","v":0},"/m²",{"$f":"IFERROR(AE49/AE83,0)","v":0},"/m²",{"$f":"IFERROR(AG49/AG83,0)","v":0},"/m²",null,null,null,null,null,{"$f":"IFERROR(AN50/AN84,0)","v":0},{"$f":"IFERROR(AO50/AO84,0)","v":0},{"$f":"IFERROR(AP50/AP84,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AN49/AN84,0)","v":0},{"$f":"IFERROR(AO49/AO84,0)","v":0},{"$f":"IFERROR(AP49/AP84,0)","v":0}]
[null,"VIPA bouwplafond excl. meubilair /m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!C92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!C92*10/6)","v":{"$error":"#REF!"}},"/m²",{"$f":"IF(E2=\"verbouwing\",'Bouwkost NB'!E121*'Bouwkost NB'!E92*10/6*75%,'Bouwkost NB'!E121*'Bouwkost NB'!E92*10/6)","v":0},"/m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!G92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!G92*10/6)","v":{"$error":"#REF!"}},"/m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!I92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!I92*10/6)","v":{"$error":"#REF!"}},"/m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!K92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!K92*10/6)","v":{"$error":"#REF!"}},"/m²",null,{"$f":"IF(L3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!N92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!N92*10/6)","v":0},"/m²",{"$f":"IF(P2=\"verbouwing\",'Bouwkost NB'!P121*'Bouwkost NB'!P92*10/6*75%,'Bouwkost NB'!P121*'Bouwkost NB'!P92*10/6)","v":0},"/m²",{"$f":"IF(L3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!R92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!R92*10/6)","v":0},"/m²",{"$f":"IF(L3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!T92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!T92*10/6)","v":0},"/m²",{"$f":"IF(L3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!V92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!V92*10/6)","v":0},"/m²",null,{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!Y92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!Y92*10/6)","v":0},"/m²",{"$f":"IF(AO2=\"verbouwing\",'Bouwkost NB'!AA121*'Bouwkost NB'!AA92*10/6*75%,'Bouwkost NB'!AA121*'Bouwkost NB'!AA92*10/6)","v":0},"/m²",{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!AC92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!AC92*10/6)","v":0},"/m²",{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!AE92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!AE92*10/6)","v":0},"/m²",{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!AG92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!AG92*10/6)","v":0},"/m²"]
[null,"Verhouding tot VIPA bouwplafond ",{"$f":"IFERROR(+C93/C97,0)","v":0},null,{"$f":"IFERROR(+E93/E97,0)","v":0},null,{"$f":"IFERROR(+G93/G97,0)","v":0},null,{"$f":"IFERROR(+I93/I97,0)","v":0},null,{"$f":"IFERROR(+K93/K97,0)","v":0},null,null,{"$f":"IFERROR(+N93/N97,0)","v":0},null,{"$f":"IFERROR(+P93/P97,0)","v":0},null,{"$f":"IFERROR(+R93/R97,0)","v":0},null,{"$f":"IFERROR(+T93/T97,0)","v":0},null,{"$f":"IFERROR(+V93/V97,0)","v":0},null,null,{"$f":"IFERROR(+Y93/Y97,0)","v":0},null,{"$f":"IFERROR(+AA93/AA97,0)","v":0},null,{"$f":"IFERROR(+AC93/AC97,0)","v":0},null,{"$f":"IFERROR(+AE93/AE97,0)","v":0},null,{"$f":"IFERROR(+AG93/AG97,0)","v":0},null,null,null,null,null,null,{"$f":"$K$98","v":0},{"$f":"$K$98","v":0},{"$f":"$K$98","v":0}]
[null,"VIPA bouwplafond incl. meubilair /m²",{"$f":"C97+C101","v":{"$error":"#REF!"}},"/m²",{"$f":"E97+E101","v":167.9},"/m²",{"$f":"G97+G101","v":{"$error":"#REF!"}},"/m²",{"$f":"I97+I101","v":{"$error":"#REF!"}},"/m²",{"$f":"K97+K101","v":{"$error":"#REF!"}},"/m²",null,{"$f":"N97+N101","v":0},"/m²",{"$f":"P97+P101","v":0},"/m²",{"$f":"R97+R101","v":0},"/m²",{"$f":"T97+T101","v":0},"/m²",{"$f":"V97+V101","v":0},"/m²",null,{"$f":"Y97+Y101","v":0},"/m²",{"$f":"AA97+AA101","v":0},"/m²",{"$f":"AC97+AC101","v":0},"/m²",{"$f":"AE97+AE101","v":0},"/m²",{"$f":"AG97+AG101","v":0},"/m²",null,null,null,null,null,{"$f":"IFERROR(+AN94/AN98,0)","v":0},{"$f":"IFERROR(+AO94/AO98,0)","v":0},{"$f":"IFERROR(+AP94/AP98,0)","v":0}]
[null,"Verhouding tot VIPA bouwplafond ",{"$f":"IFERROR(C94/C99,0)","v":0},null,{"$f":"IFERROR(E94/E99,0)","v":0},null,{"$f":"IFERROR(G94/G99,0)","v":0},null,{"$f":"IFERROR(I94/I99,0)","v":0},null,{"$f":"IFERROR(K94/K99,0)","v":0},null,null,{"$f":"IFERROR(N94/N99,0)","v":0},null,{"$f":"IFERROR(P94/P99,0)","v":0},null,{"$f":"IFERROR(R94/R99,0)","v":0},null,{"$f":"IFERROR(T94/T99,0)","v":0},null,{"$f":"IFERROR(V94/V99,0)","v":0},null,null,{"$f":"IFERROR(Y94/Y99,0)","v":0},null,{"$f":"IFERROR(AA94/AA99,0)","v":0},null,{"$f":"IFERROR(AC94/AC99,0)","v":0},null,{"$f":"IFERROR(AE94/AE99,0)","v":0},null,{"$f":"IFERROR(AG94/AG99,0)","v":0},null,null,null,null,null,null,{"$f":"$K$100","v":0},{"$f":"$K$100","v":0},{"$f":"$K$100","v":0}]
[null,"VIPA bouwplafond meubilair/m²",{"$f":"'Bouwkost NB'!$C$122*'Bouwkost NB'!$C$92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!$C$122*'Bouwkost NB'!$C$92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!C122*'Bouwkost NB'!G92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!C122*'Bouwkost NB'!I92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!C122*'Bouwkost NB'!K92*10/6","v":167.9},"/m²",null,{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!N92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!P122*'Bouwkost NB'!P92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!R92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!T92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!V92*10/6","v":0},"/m²",null,{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!Y92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!AA122*'Bouwkost NB'!AA92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!AC92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!AE92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!AG92*10/6","v":0},"/m²",null,null,null,null,null,{"$f":"IFERROR(AN95/AN100,0)","v":0},{"$f":"IFERROR(AO95/AO100,0)","v":0},{"$f":"IFERROR(AP95/AP100,0)","v":0}]
[null,"Verhouding tot VIPA bouwplafond ",{"$f":"IFERROR(C95/C101,0)","v":0},null,{"$f":"IFERROR(E95/E101,0)","v":0},null,{"$f":"IFERROR(G95/G101,0)","v":0},null,{"$f":"IFERROR(I95/I101,0)","v":0},null,{"$f":"IFERROR(K95/K101,0)","v":0},null,null,{"$f":"IFERROR(N95/N101,0)","v":0},null,{"$f":"IFERROR(P95/P101,0)","v":0},null,{"$f":"IFERROR(R95/R101,0)","v":0},null,{"$f":"IFERROR(T95/T101,0)","v":0},null,{"$f":"IFERROR(V95/V101,0)","v":0},null,null,{"$f":"IFERROR(Y95/Y101,0)","v":0},null,{"$f":"IFERROR(AA95/AA101,0)","v":0},null,{"$f":"IFERROR(AC95/AC101,0)","v":0},null,{"$f":"IFERROR(AE95/AE101,0)","v":0},null,{"$f":"IFERROR(AG95/AG101,0)","v":0},null,null,null,null,null,null,{"$f":"$K$102","v":0},{"$f":"$K$102","v":0},{"$f":"$K$102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AN96/AN102,0)","v":0},{"$f":"IFERROR(AO96/AO102,0)","v":0},{"$f":"IFERROR(AP96/AP102,0)","v":0}]
[null,"Omgevingswerken/m²",{"$f":"IFERROR(#REF!/C86,0)","v":0},null,{"$f":"IFERROR(#REF!/E86,0)","v":0},null,{"$f":"IFERROR(#REF!/G86,0)","v":0},null,{"$f":"IFERROR(#REF!/I86,0)","v":0},null,{"$f":"IFERROR(#REF!/K86,0)","v":0},null,null,{"$f":"IFERROR(#REF!/N86,0)","v":0},null,{"$f":"IFERROR(#REF!/P86,0)","v":0},null,{"$f":"IFERROR(#REF!/R86,0)","v":0},null,{"$f":"IFERROR(#REF!/T86,0)","v":0},null,{"$f":"IFERROR(#REF!/V86,0)","v":0},null,null,{"$f":"IFERROR(#REF!/Y86,0)","v":0},null,{"$f":"IFERROR(#REF!/AA86,0)","v":0},null,{"$f":"IFERROR(#REF!/AC86,0)","v":0},null,{"$f":"IFERROR(#REF!/AE86,0)","v":0},null,{"$f":"IFERROR(#REF!/AG86,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AN51/AN87,0)","v":0},{"$f":"IFERROR(AO51/AO87,0)","v":0},{"$f":"IFERROR(AP51/AP87,0)","v":0}]
[null,"Kostenevolutie tussen de fasen","tussen (1) - (2) ",null,"tussen (1) - (2) ",null,"tussen (2)-(3)",null,"tussen (3)-(4)",null,"tussen (1) - (4)",null,null,"tussen (1) - (2) ",null,"tussen (1) - (2) ",null,"tussen (2)-(3)",null,"tussen (3)-(4)",null,"tussen (1) - (4)",null,null,"tussen (1) - (2) ",null,"tussen (1) - (2) ",null,"tussen (2)-(3)",null,"tussen (3)-(4)",null,"tussen (1) - (4)"]
[null,"PF1 Ruwbouw",{"$f":"G24-C24","v":0},{"$f":"IF(ISNUMBER(ROUND(C107/C24,2)),ROUND(C107/C24,2),\"/\")","v":"/"},{"$f":"G24-E24","v":0},{"$f":"IF(ISNUMBER(ROUND(E107/E24,2)),ROUND(E107/E24,2),\"/\")","v":"/"},{"$f":"I24-G24","v":0},{"$f":"IF(ISNUMBER(ROUND(G107/G24,2)),ROUND(G107/G24,2),\"/\")","v":"/"},{"$f":"K24-I24","v":0},{"$f":"IF(ISNUMBER(ROUND(I107/I24,2)),ROUND(I107/I24,2),\"/\")","v":"/"},{"$f":"K24-C24","v":0},{"$f":"IF(ISNUMBER(ROUND(K107/C24,2)),ROUND(K107/C24,2),\"/\")","v":"/"},null,{"$f":"R24-N24","v":0},{"$f":"IF(ISNUMBER(ROUND(N107/N24,2)),ROUND(N107/N24,2),\"/\")","v":"/"},{"$f":"T24-P24","v":0},{"$f":"IF(ISNUMBER(ROUND(P107/P24,2)),ROUND(P107/P24,2),\"/\")","v":"/"},{"$f":"T24-R24","v":0},{"$f":"IF(ISNUMBER(ROUND(R107/R24,2)),ROUND(R107/R24,2),\"/\")","v":"/"},{"$f":"V24-T24","v":0},{"$f":"IF(ISNUMBER(ROUND(T107/T24,2)),ROUND(T107/T24,2),\"/\")","v":"/"},{"$f":"V24-N24","v":0},{"$f":"IF(ISNUMBER(ROUND(V107/N24,2)),ROUND(V107/N24,2),\"/\")","v":"/"},null,{"$f":"AC24-Y24","v":0},{"$f":"IF(ISNUMBER(ROUND(Y107/Y24,2)),ROUND(Y107/Y24,2),\"/\")","v":"/"},{"$f":"AE24-AA24","v":0},{"$f":"IF(ISNUMBER(ROUND(AA107/AA24,2)),ROUND(AA107/AA24,2),\"/\")","v":"/"},{"$f":"AE24-AC24","v":0},{"$f":"IF(ISNUMBER(ROUND(AC107/AC24,2)),ROUND(AC107/AC24,2),\"/\")","v":"/"},{"$f":"AG24-AE24","v":0},{"$f":"IF(ISNUMBER(ROUND(AE107/AE24,2)),ROUND(AE107/AE24,2),\"/\")","v":"/"},{"$f":"AG24-Y24","v":0},{"$f":"IF(ISNUMBER(ROUND(AG107/Y24,2)),ROUND(AG107/Y24,2),\"/\")","v":"/"},null,null,null,{"$f":"AG107+V107+K107","v":0},{"$f":"IF(ISNUMBER(ROUND(AL107/(C24+N24+Y24),2)),ROUND(AL107/(C24+N24+Y24),2),\"/\")","v":"/"}]
[null,"PF2 Techn. Uitrusting",{"$f":"G31-C31","v":0},{"$f":"IF(ISNUMBER(ROUND(C108/C31,2)),ROUND(C108/C31,2),\"/\")","v":"/"},{"$f":"G31-E31","v":0},{"$f":"IF(ISNUMBER(ROUND(E108/E31,2)),ROUND(E108/E31,2),\"/\")","v":"/"},{"$f":"I31-G31","v":0},{"$f":"IF(ISNUMBER(ROUND(G108/G31,2)),ROUND(G108/G31,2),\"/\")","v":"/"},{"$f":"K31-I31","v":0},{"$f":"IF(ISNUMBER(ROUND(I108/I31,2)),ROUND(I108/I31,2),\"/\")","v":"/"},{"$f":"K31-C31","v":0},{"$f":"IF(ISNUMBER(ROUND(K108/C31,2)),ROUND(K108/C31,2),\"/\")","v":"/"},null,{"$f":"R31-N31","v":0},{"$f":"IF(ISNUMBER(ROUND(N108/N31,2)),ROUND(N108/N31,2),\"/\")","v":"/"},{"$f":"T31-P31","v":0},{"$f":"IF(ISNUMBER(ROUND(P108/P31,2)),ROUND(P108/P31,2),\"/\")","v":"/"},{"$f":"T31-R31","v":0},{"$f":"IF(ISNUMBER(ROUND(R108/R31,2)),ROUND(R108/R31,2),\"/\")","v":"/"},{"$f":"V31-T31","v":0},{"$f":"IF(ISNUMBER(ROUND(T108/T31,2)),ROUND(T108/T31,2),\"/\")","v":"/"},{"$f":"V31-N31","v":0},{"$f":"IF(ISNUMBER(ROUND(V108/N31,2)),ROUND(V108/N31,2),\"/\")","v":"/"},null,{"$f":"AC31-Y31","v":0},{"$f":"IF(ISNUMBER(ROUND(Y108/Y31,2)),ROUND(Y108/Y31,2),\"/\")","v":"/"},{"$f":"AE31-AA31","v":0},{"$f":"IF(ISNUMBER(ROUND(AA108/AA31,2)),ROUND(AA108/AA31,2),\"/\")","v":"/"},{"$f":"AE31-AC31","v":0},{"$f":"IF(ISNUMBER(ROUND(AC108/AC31,2)),ROUND(AC108/AC31,2),\"/\")","v":"/"},{"$f":"AG31-AE31","v":0},{"$f":"IF(ISNUMBER(ROUND(AE108/AE31,2)),ROUND(AE108/AE31,2),\"/\")","v":"/"},{"$f":"AG31-Y31","v":0},{"$f":"IF(ISNUMBER(ROUND(AG108/Y31,2)),ROUND(AG108/Y31,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL108/(Y31+C31+N31),2)),ROUND(AL108/(Y31+C31+N31),2),\"/\")","v":"/"}]
[null,"PF3 Afwerking",{"$f":"G39-C39","v":0},{"$f":"IF(ISNUMBER(ROUND(C109/C39,2)),ROUND(C109/C39,2),\"/\")","v":"/"},{"$f":"G39-E39","v":0},{"$f":"IF(ISNUMBER(ROUND(E109/E39,2)),ROUND(E109/E39,2),\"/\")","v":"/"},{"$f":"I39-G39","v":0},{"$f":"IF(ISNUMBER(ROUND(G109/G39,2)),ROUND(G109/G39,2),\"/\")","v":"/"},{"$f":"K39-I39","v":0},{"$f":"IF(ISNUMBER(ROUND(I109/I39,2)),ROUND(I109/I39,2),\"/\")","v":"/"},{"$f":"K39-C39","v":0},{"$f":"IF(ISNUMBER(ROUND(K109/C39,2)),ROUND(K109/C39,2),\"/\")","v":"/"},null,{"$f":"R39-N39","v":0},{"$f":"IF(ISNUMBER(ROUND(N109/N39,2)),ROUND(N109/N39,2),\"/\")","v":"/"},{"$f":"T39-P39","v":0},{"$f":"IF(ISNUMBER(ROUND(P109/P39,2)),ROUND(P109/P39,2),\"/\")","v":"/"},{"$f":"T39-R39","v":0},{"$f":"IF(ISNUMBER(ROUND(R109/R39,2)),ROUND(R109/R39,2),\"/\")","v":"/"},{"$f":"V39-T39","v":0},{"$f":"IF(ISNUMBER(ROUND(T109/T39,2)),ROUND(T109/T39,2),\"/\")","v":"/"},{"$f":"V39-N39","v":0},{"$f":"IF(ISNUMBER(ROUND(V109/N39,2)),ROUND(V109/N39,2),\"/\")","v":"/"},null,{"$f":"AC39-Y39","v":0},{"$f":"IF(ISNUMBER(ROUND(Y109/Y39,2)),ROUND(Y109/Y39,2),\"/\")","v":"/"},{"$f":"AE39-AA39","v":0},{"$f":"IF(ISNUMBER(ROUND(AA109/AA39,2)),ROUND(AA109/AA39,2),\"/\")","v":"/"},{"$f":"AE39-AC39","v":0},{"$f":"IF(ISNUMBER(ROUND(AC109/AC39,2)),ROUND(AC109/AC39,2),\"/\")","v":"/"},{"$f":"AG39-AE39","v":0},{"$f":"IF(ISNUMBER(ROUND(AE109/AE39,2)),ROUND(AE109/AE39,2),\"/\")","v":"/"},{"$f":"AG39-Y39","v":0},{"$f":"IF(ISNUMBER(ROUND(AG109/Y39,2)),ROUND(AG109/Y39,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL109/(C39+N39+Y39),2)),ROUND(AL109/(C39+N39+Y39),2),\"/\")","v":"/"}]
[null,"Subtotaal PF1-2-3",{"$f":"SUM(C107:C109)","v":0},{"$f":"IF(ISNUMBER(ROUND(C110/C48,2)),ROUND(C110/C48,2),\"/\")","v":"/"},{"$f":"SUM(E107:E109)","v":0},{"$f":"IF(ISNUMBER(ROUND(E110/E48,2)),ROUND(E110/E48,2),\"/\")","v":"/"},{"$f":"SUM(G107:G109)","v":0},{"$f":"IF(ISNUMBER(ROUND(G110/G48,2)),ROUND(G110/G48,2),\"/\")","v":"/"},{"$f":"SUM(I107:I109)","v":0},{"$f":"IF(ISNUMBER(ROUND(I110/I48,2)),ROUND(I110/I48,2),\"/\")","v":"/"},{"$f":"SUM(K107:K109)","v":0},{"$f":"IF(ISNUMBER(ROUND(K110/C48,2)),ROUND(K110/C48,2),\"/\")","v":"/"},null,{"$f":"SUM(N107:N109)","v":0},{"$f":"IF(ISNUMBER(ROUND(N110/N48,2)),ROUND(N110/N48,2),\"/\")","v":"/"},{"$f":"SUM(P107:P109)","v":0},{"$f":"IF(ISNUMBER(ROUND(P110/P48,2)),ROUND(P110/P48,2),\"/\")","v":"/"},{"$f":"SUM(R107:R109)","v":0},{"$f":"IF(ISNUMBER(ROUND(R110/R48,2)),ROUND(R110/R48,2),\"/\")","v":"/"},{"$f":"SUM(T107:T109)","v":0},{"$f":"IF(ISNUMBER(ROUND(T110/T48,2)),ROUND(T110/T48,2),\"/\")","v":"/"},{"$f":"SUM(V107:V109)","v":0},{"$f":"IF(ISNUMBER(ROUND(V110/N48,2)),ROUND(V110/N48,2),\"/\")","v":"/"},null,{"$f":"SUM(Y107:Y109)","v":0},{"$f":"IF(ISNUMBER(ROUND(Y110/Y48,2)),ROUND(Y110/Y48,2),\"/\")","v":"/"},{"$f":"SUM(AA107:AA109)","v":0},{"$f":"IF(ISNUMBER(ROUND(AA110/AA48,2)),ROUND(AA110/AA48,2),\"/\")","v":"/"},{"$f":"SUM(AC107:AC109)","v":0},{"$f":"IF(ISNUMBER(ROUND(AC110/AC48,2)),ROUND(AC110/AC48,2),\"/\")","v":"/"},{"$f":"SUM(AE107:AE109)","v":0},{"$f":"IF(ISNUMBER(ROUND(AE110/AE48,2)),ROUND(AE110/AE48,2),\"/\")","v":"/"},{"$f":"SUM(AG107:AG109)","v":0},{"$f":"IF(ISNUMBER(ROUND(AG110/Y48,2)),ROUND(AG110/Y48,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL110/(C48+N48+Y48),2)),ROUND(AL110/(C48+N48+Y48),2),\"/\")","v":"/"}]
[null,"PF4 Losse uitrusting en meubilering ",{"$f":"G49-C49","v":0},{"$f":"IF(ISNUMBER(ROUND(C111/C49,2)),ROUND(C111/C49,2),\"/\")","v":"/"},{"$f":"I49-E49","v":0},{"$f":"IF(ISNUMBER(ROUND(E111/E49,2)),ROUND(E111/E49,2),\"/\")","v":"/"},{"$f":"I49-G49","v":0},{"$f":"IF(ISNUMBER(ROUND(G111/G49,2)),ROUND(G111/G49,2),\"/\")","v":"/"},{"$f":"K49-I49","v":0},{"$f":"IF(ISNUMBER(ROUND(I111/I49,2)),ROUND(I111/I49,2),\"/\")","v":"/"},{"$f":"K49-C49","v":0},{"$f":"IF(ISNUMBER(ROUND(K111/C49,2)),ROUND(K111/C49,2),\"/\")","v":"/"},null,{"$f":"R49-N49","v":0},{"$f":"IF(ISNUMBER(ROUND(N111/N49,2)),ROUND(N111/N49,2),\"/\")","v":"/"},{"$f":"T49-P49","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(ROUND(P111/P49,2)),ROUND(P111/P49,2),\"/\")","v":"/"},{"$f":"T49-R49","v":0},{"$f":"IF(ISNUMBER(ROUND(R111/R49,2)),ROUND(R111/R49,2),\"/\")","v":"/"},{"$f":"V49-T49","v":0},{"$f":"IF(ISNUMBER(ROUND(T111/T49,2)),ROUND(T111/T49,2),\"/\")","v":"/"},{"$f":"V49-N49","v":0},{"$f":"IF(ISNUMBER(ROUND(V111/N49,2)),ROUND(V111/N49,2),\"/\")","v":"/"},null,{"$f":"AC49-Y49","v":0},{"$f":"IF(ISNUMBER(ROUND(Y111/Y49,2)),ROUND(Y111/Y49,2),\"/\")","v":"/"},{"$f":"AE49-AA49","v":0},{"$f":"IF(ISNUMBER(ROUND(AA111/AA49,2)),ROUND(AA111/AA49,2),\"/\")","v":"/"},{"$f":"AE49-AC49","v":0},{"$f":"IF(ISNUMBER(ROUND(AC111/AC49,2)),ROUND(AC111/AC49,2),\"/\")","v":"/"},{"$f":"AG49-AE49","v":0},{"$f":"IF(ISNUMBER(ROUND(AE111/AE49,2)),ROUND(AE111/AE49,2),\"/\")","v":"/"},{"$f":"AG49-Y49","v":0},{"$f":"IF(ISNUMBER(ROUND(AG111/Y49,2)),ROUND(AG111/Y49,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL111/(C49+N49+Y49),2)),ROUND(AL111/(C49+N49+Y49),2),\"/\")","v":"/"}]
[null,"Totaal",{"$f":"SUM(C110:C111)","v":0},{"$f":"IF(ISNUMBER(ROUND(C112/C60,2)),ROUND(C112/C60,2),\"/\")","v":"/"},{"$f":"SUM(E110:E111)","v":0},{"$f":"IF(ISNUMBER(ROUND(E112/E60,2)),ROUND(E112/E60,2),\"/\")","v":"/"},{"$f":"SUM(G110:G111)","v":0},{"$f":"IF(ISNUMBER(ROUND(G112/G60,2)),ROUND(G112/G60,2),\"/\")","v":"/"},{"$f":"SUM(I110:I111)","v":0},{"$f":"IF(ISNUMBER(ROUND(I112/I60,2)),ROUND(I112/I60,2),\"/\")","v":"/"},{"$f":"SUM(K110:K111)","v":0},{"$f":"IF(ISNUMBER(ROUND(K112/C60,2)),ROUND(K112/C60,2),\"/\")","v":"/"},null,{"$f":"SUM(N110:N111)","v":0},{"$f":"IF(ISNUMBER(ROUND(N112/N60,2)),ROUND(N112/N60,2),\"/\")","v":"/"},{"$f":"SUM(P110:P111)","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(ROUND(P112/P60,2)),ROUND(P112/P60,2),\"/\")","v":"/"},{"$f":"SUM(R110:R111)","v":0},{"$f":"IF(ISNUMBER(ROUND(R112/R60,2)),ROUND(R112/R60,2),\"/\")","v":"/"},{"$f":"SUM(T110:T111)","v":0},{"$f":"IF(ISNUMBER(ROUND(T112/T60,2)),ROUND(T112/T60,2),\"/\")","v":"/"},{"$f":"SUM(V110:V111)","v":0},{"$f":"IF(ISNUMBER(ROUND(V112/N60,2)),ROUND(V112/N60,2),\"/\")","v":"/"},null,{"$f":"SUM(Y110:Y111)","v":0},{"$f":"IF(ISNUMBER(ROUND(Y112/Y60,2)),ROUND(Y112/Y60,2),\"/\")","v":"/"},{"$f":"SUM(AA110:AA111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AA112/AA60,2)),ROUND(AA112/AA60,2),\"/\")","v":"/"},{"$f":"SUM(AC110:AC111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AC112/AC60,2)),ROUND(AC112/AC60,2),\"/\")","v":"/"},{"$f":"SUM(AE110:AE111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AE112/AE60,2)),ROUND(AE112/AE60,2),\"/\")","v":"/"},{"$f":"SUM(AG110:AG111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AG112/Y60,2)),ROUND(AG112/Y60,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL112/(C50+N50+Y50),2)),ROUND(AL112/(C50+N50+Y50),2),\"/\")","v":"/"}]
[null,"Totaal (incl. onvoorziene kosten)",{"$f":"C60-G60","v":0},{"$f":"IF(ISNUMBER(ROUND(C113/C61,2)),ROUND(C113/C61,2),\"/\")","v":"/"},{"$f":"G60-E60","v":0},{"$f":"IF(ISNUMBER(ROUND(E113/E61,2)),ROUND(E113/E61,2),\"/\")","v":"/"},{"$f":"I60-G60","v":0},{"$f":"IF(ISNUMBER(ROUND(G113/G61,2)),ROUND(G113/G61,2),\"/\")","v":"/"},{"$f":"K60-I60","v":0},{"$f":"IF(ISNUMBER(ROUND(I113/I61,2)),ROUND(I113/I61,2),\"/\")","v":"/"},{"$f":"E60-K60","v":0},{"$f":"IF(ISNUMBER(ROUND(K113/K61,2)),ROUND(K113/K61,2),\"/\")","v":"/"},null,{"$f":"N60-R60","v":0},{"$f":"IF(ISNUMBER(ROUND(N113/N61,2)),ROUND(N113/N61,2),\"/\")","v":"/"},{"$f":"R60-P60","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(ROUND(P113/P61,2)),ROUND(P113/P61,2),\"/\")","v":"/"},{"$f":"T60-R60","v":0},{"$f":"IF(ISNUMBER(ROUND(R113/R61,2)),ROUND(R113/R61,2),\"/\")","v":"/"},{"$f":"V60-T60","v":0},{"$f":"IF(ISNUMBER(ROUND(T113/T61,2)),ROUND(T113/T61,2),\"/\")","v":"/"},{"$f":"P60-V60","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(ROUND(V113/V61,2)),ROUND(V113/V61,2),\"/\")","v":"/"},null,{"$f":"Y60-AC60","v":0},{"$f":"IF(ISNUMBER(ROUND(Y113/Y61,2)),ROUND(Y113/Y61,2),\"/\")","v":"/"},{"$f":"AC60-AA60","v":0},{"$f":"IF(ISNUMBER(ROUND(AA113/AA61,2)),ROUND(AA113/AA61,2),\"/\")","v":"/"},{"$f":"AE60-AC60","v":0},{"$f":"IF(ISNUMBER(ROUND(AC113/AC61,2)),ROUND(AC113/AC61,2),\"/\")","v":"/"},{"$f":"AG60-AE60","v":0},{"$f":"IF(ISNUMBER(ROUND(AE113/AE61,2)),ROUND(AE113/AE61,2),\"/\")","v":"/"},{"$f":"AA60-AG60","v":0},{"$f":"IF(ISNUMBER(ROUND(AG113/AG61,2)),ROUND(AG113/AG61,2),\"/\")","v":"/"}]
[null,"Omgevingswerken",{"$f":"G51-C51","v":0},{"$f":"IF(ISNUMBER(ROUND(C114/C51,2)),ROUND(C114/C51,2),\"/\")","v":"/"},{"$f":"I51-E51","v":0},{"$f":"IF(ISNUMBER(ROUND(E114/E51,2)),ROUND(E114/E51,2),\"/\")","v":"/"},{"$f":"I51-G51","v":0},{"$f":"IF(ISNUMBER(ROUND(G114/G51,2)),ROUND(G114/G51,2),\"/\")","v":"/"},{"$f":"K51-I51","v":0},{"$f":"IF(ISNUMBER(ROUND(I114/I51,2)),ROUND(I114/I51,2),\"/\")","v":"/"},{"$f":"K51-C51","v":0},{"$f":"IF(ISNUMBER(ROUND(K114/C51,2)),ROUND(K114/C51,2),\"/\")","v":"/"},null,{"$f":"R51-N51","v":0},{"$f":"IF(ISNUMBER(ROUND(N114/N51,2)),ROUND(N114/N51,2),\"/\")","v":"/"},{"$f":"T51-P51","v":0},{"$f":"IF(ISNUMBER(ROUND(P114/P51,2)),ROUND(P114/P51,2),\"/\")","v":"/"},{"$f":"T51-R51","v":0},{"$f":"IF(ISNUMBER(ROUND(R114/R51,2)),ROUND(R114/R51,2),\"/\")","v":"/"},{"$f":"V51-T51","v":0},{"$f":"IF(ISNUMBER(ROUND(T114/T51,2)),ROUND(T114/T51,2),\"/\")","v":"/"},{"$f":"V51-N51","v":0},{"$f":"IF(ISNUMBER(ROUND(V114/N51,2)),ROUND(V114/N51,2),\"/\")","v":"/"},null,{"$f":"AC51-Y51","v":0},{"$f":"IF(ISNUMBER(ROUND(Y114/Y51,2)),ROUND(Y114/Y51,2),\"/\")","v":"/"},{"$f":"AE51-AA51","v":0},{"$f":"IF(ISNUMBER(ROUND(AA114/AA51,2)),ROUND(AA114/AA51,2),\"/\")","v":"/"},{"$f":"AE51-AC51","v":0},{"$f":"IF(ISNUMBER(ROUND(AC114/AC51,2)),ROUND(AC114/AC51,2),\"/\")","v":"/"},{"$f":"AG51-AE51","v":0},{"$f":"IF(ISNUMBER(ROUND(AE114/AE51,2)),ROUND(AE114/AE51,2),\"/\")","v":"/"},{"$f":"AG51-Y51","v":0},{"$f":"IF(ISNUMBER(ROUND(AG114/Y51,2)),ROUND(AG114/Y51,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL114/(C51+N51+Y51),2)),ROUND(AL114/(C51+N51+Y51),2),\"/\")","v":"/"}]
[null,"Afbraakwerken ",{"$f":"G54-C54","v":0},{"$f":"IF(ISNUMBER(ROUND(C115/C54,2)),ROUND(C115/C54,2),\"/\")","v":"/"},{"$f":"I54-E54","v":0},{"$f":"IF(ISNUMBER(ROUND(E115/E54,2)),ROUND(E115/E54,2),\"/\")","v":"/"},{"$f":"I54-G54","v":0},{"$f":"IF(ISNUMBER(ROUND(G115/G54,2)),ROUND(G115/G54,2),\"/\")","v":"/"},{"$f":"K54-I54","v":0},{"$f":"IF(ISNUMBER(ROUND(I115/I54,2)),ROUND(I115/I54,2),\"/\")","v":"/"},{"$f":"K54-C54","v":0},{"$f":"IF(ISNUMBER(ROUND(K115/C54,2)),ROUND(K115/C54,2),\"/\")","v":"/"},null,{"$f":"R54-N54","v":0},{"$f":"IF(ISNUMBER(ROUND(N115/N54,2)),ROUND(N115/N54,2),\"/\")","v":"/"},{"$f":"T54-P54","v":0},{"$f":"IF(ISNUMBER(ROUND(P115/P54,2)),ROUND(P115/P54,2),\"/\")","v":"/"},{"$f":"T54-R54","v":0},{"$f":"IF(ISNUMBER(ROUND(R115/R54,2)),ROUND(R115/R54,2),\"/\")","v":"/"},{"$f":"V54-T54","v":0},{"$f":"IF(ISNUMBER(ROUND(T115/T54,2)),ROUND(T115/T54,2),\"/\")","v":"/"},{"$f":"V54-N54","v":0},{"$f":"IF(ISNUMBER(ROUND(V115/N54,2)),ROUND(V115/N54,2),\"/\")","v":"/"},null,{"$f":"AC54-Y54","v":0},{"$f":"IF(ISNUMBER(ROUND(Y115/Y54,2)),ROUND(Y115/Y54,2),\"/\")","v":"/"},{"$f":"AE54-AA54","v":0},{"$f":"IF(ISNUMBER(ROUND(AA115/AA54,2)),ROUND(AA115/AA54,2),\"/\")","v":"/"},{"$f":"AE54-AC54","v":0},{"$f":"IF(ISNUMBER(ROUND(AC115/AC54,2)),ROUND(AC115/AC54,2),\"/\")","v":"/"},{"$f":"AG54-AE54","v":0},{"$f":"IF(ISNUMBER(ROUND(AE115/AE54,2)),ROUND(AE115/AE54,2),\"/\")","v":"/"},{"$f":"AG54-Y54","v":0},{"$f":"IF(ISNUMBER(ROUND(AG115/Y54,2)),ROUND(AG115/Y54,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL115/(C54+N54+Y54),2)),ROUND(AL115/(C54+N54+Y54),2),\"/\")","v":"/"}]
[null,"Projectkost",{"$f":"C80-G80","v":0},{"$f":"IF(ISNUMBER(ROUND(C116/C60,2)),ROUND(C116/C60,2),\"/\")","v":"/"},{"$f":"E80-G80","v":0},{"$f":"IF(ISNUMBER(ROUND(E116/E60,2)),ROUND(E116/E60,2),\"/\")","v":"/"},{"$f":"G80-I80","v":0},{"$f":"IF(ISNUMBER(ROUND(G116/G60,2)),ROUND(G116/G60,2),\"/\")","v":"/"},{"$f":"I80-K80","v":0},{"$f":"IF(ISNUMBER(ROUND(I116/I60,2)),ROUND(I116/I60,2),\"/\")","v":"/"},{"$f":"E80-K80","v":0},{"$f":"IF(ISNUMBER(ROUND(K116/K60,2)),ROUND(K116/K60,2),\"/\")","v":"/"},null,{"$f":"N80-R80","v":0},{"$f":"IF(ISNUMBER(ROUND(N116/N60,2)),ROUND(N116/N60,2),\"/\")","v":"/"},{"$f":"P80-R80","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(ROUND(P116/P60,2)),ROUND(P116/P60,2),\"/\")","v":"/"},{"$f":"R80-T80","v":0},{"$f":"IF(ISNUMBER(ROUND(R116/R60,2)),ROUND(R116/R60,2),\"/\")","v":"/"},{"$f":"T80-V80","v":0},{"$f":"IF(ISNUMBER(ROUND(T116/T60,2)),ROUND(T116/T60,2),\"/\")","v":"/"},{"$f":"P80-V80","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(ROUND(V116/V60,2)),ROUND(V116/V60,2),\"/\")","v":"/"},null,{"$f":"Y80-AC80","v":0},{"$f":"IF(ISNUMBER(ROUND(Y116/Y60,2)),ROUND(Y116/Y60,2),\"/\")","v":"/"},{"$f":"AA80-AC80","v":0},{"$f":"IF(ISNUMBER(ROUND(AA116/AA60,2)),ROUND(AA116/AA60,2),\"/\")","v":"/"},{"$f":"AC80-AE80","v":0},{"$f":"IF(ISNUMBER(ROUND(AC116/AC60,2)),ROUND(AC116/AC60,2),\"/\")","v":"/"},{"$f":"AE80-AG80","v":0},{"$f":"IF(ISNUMBER(ROUND(AE116/AE60,2)),ROUND(AE116/AE60,2),\"/\")","v":"/"},{"$f":"AA80-AG80","v":0},{"$f":"IF(ISNUMBER(ROUND(AG116/AG60,2)),ROUND(AG116/AG60,2),\"/\")","v":"/"}]
[]
[null,"VIPA basisgegevens "]
[null,"basisbedrag  werken",{"$f":"IF(OR('Bouwkost NB'!B3=Bron!B9,'Bouwkost NB'!B3=Bron!B10),VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$2:$H$69,4,FALSE),IF('Bouwkost NB'!B3=Bron!#REF!,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$2:$H$69,6,FALSE),IF('Bouwkost NB'!B3=Bron!B11,VLOOKUP('Overzicht BTA'!C3,'Capaciteiten & forfaits'!$B$2:$H$69,4,FALSE),0)))","v":{"$error":"#REF!"}}]
[null,"basisbedrag meubilair",50]

{"sheet":"Bouwkost AK+VERB","index":33,"n_rows":120,"n_cols":39,"rows_kept":120,"cut":false,"hidden":true,"merged":[[12,2,12,4],[12,13,12,15],[12,24,12,26],[10,2,10,4],[10,13,10,15],[10,24,10,26],[11,2,11,4],[11,13,11,15],[11,24,11,26],[7,13,7,22],[7,24,7,33],[4,35,4,45],[9,2,9,4],[9,13,9,15],[9,24,9,26],[0,2,0,4],[3,2,3,4],[7,2,7,11],[2,6,2,11],[5,1,5,11]]}
[null,"Dossier nummer",{"$f":"'Overzicht project'!G4","v":0}]
[null,"Kostensoort"]
[null,{"$f":"Bron!B14","v":0},null,null,null,null,"opgelet: per kostensoort moet er een apart tabblad worden ingevuld"]
[null,"Naam project ",{"$f":"'Overzicht project'!B34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In dit tabblad dient u de raming voor de kostensoort 'nieuwbouw' in te vullen. De lichtgroene lijnen zijn verplicht in te vullen lijnen (vul deze ook als eerste in). De lichtblauwe lijnen zijn niet verplicht maar zeer wenselijk indien beschikbaar. "]
[]
[]
[null,null,{"$f":"'Overzicht project'!$C$40","v":"Algemeen ziekenhuis"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Overzicht project'!$C$41","v":"Kies de zorgvorm"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Overzicht project'!$C$42","v":"Kies de zorgvorm"}]
[]
[null,null,"BTW werken/technieken/afwerking",null,null,{"$f":"IF(OR($B$3=Bron!$B$9,$B$3=Bron!$B$15),21,IF($B$3=Bron!#REF!,'Overzicht BTA'!C15,IF($B$3=Bron!$B$11,'Overzicht BTA'!C17,IF($B$3=Bron!$B$12,'Overzicht BTA'!C16,IF($B$3=Bron!$C$16,'Overzicht BTA'!C19,IF($B$3=Bron!$B$10,'Overzicht BTA'!C19,IF($B$3=Bron!$B$14,'Overzicht BTA'!$C$17,21)))))))/100","v":0.21},null,null,null,null,null,null,null,"BTW werken/technieken/afwerking",null,null,{"$f":"IF(OR($B$3=Bron!$B$9,$B$3=Bron!$B$15),21,IF($B$3=Bron!#REF!,'Overzicht BTA'!I15,IF($B$3=Bron!$B$11,'Overzicht BTA'!I17,IF($B$3=Bron!$B$12,'Overzicht BTA'!I16,IF($B$3=Bron!$C$16,'Overzicht BTA'!I19,IF($B$3=Bron!$B$10,'Overzicht BTA'!I19,IF($B$3=Bron!$B$14,'Overzicht BTA'!$C$17,21)))))))/100","v":0.21},null,null,null,null,null,null,null,"BTW werken/technieken/afwerking",null,null,{"$f":"IF(OR($B$3=Bron!$B$9,$B$3=Bron!$B$15),21,IF($B$3=Bron!#REF!,'Overzicht BTA'!O15,IF($B$3=Bron!$B$11,'Overzicht BTA'!O17,IF($B$3=Bron!$B$12,'Overzicht BTA'!O16,IF($B$3=Bron!$C$16,'Overzicht BTA'!O19,IF($B$3=Bron!$B$10,'Overzicht BTA'!O19,IF($B$3=Bron!$B$14,'Overzicht BTA'!$C$17,21)))))))/100","v":0.21}]
[null,null,"BTW los meubilair",null,null,0.21,null,null,null,null,null,null,null,"BTW los meubilair",null,null,0.21,null,null,null,null,null,null,null,"BTW los meubilair",null,null,0.21]
[null,null,"BTW studiekosten & erelonen",null,null,0.21,null,null,null,null,null,null,null,"BTW studiekosten & erelonen",null,null,0.21,null,null,null,null,null,null,null,"BTW studiekosten & erelonen",null,null,0.21]
[null,null,"BTW kunstwerk",null,null,0.06,null,null,null,null,null,null,null,"BTW kunstwerk",null,null,0.06,null,null,null,null,null,null,null,"BTW kunstwerk",null,null,0.06]
[]
[null,"Kostenevolutie EXCL.BTW","(1) Raming SB","BTW%","(1) Raming SB Gewijzigd","BTW%","(2) Voor aanbesteding","BTW%","(3) Gunning","BTW%","(4) Eindafrekening","BTW%",null,"(1) Raming SB","BTW%","(1) Raming SB Gewijzigd","BTW%","(2) Voor aanbesteding","BTW%","(3) Gunning","BTW%","(4) Eindafrekening","BTW%",null,"(1) Raming SB","BTW%","(1) Raming SB Gewijzigd","BTW%","(2) Voor aanbesteding","BTW%","(3) Gunning","BTW%","(4) Eindafrekening","BTW%"]
[null,"PF0 Aankoop gebouw",0,null,{"$f":"C16","v":0},null,{"$f":"C16","v":0},null,{"$f":"C16","v":0},null,{"$f":"C16","v":0},null,null,0,null,{"$f":"N16","v":0},null,{"$f":"N16","v":0},null,{"$f":"N16","v":0},null,{"$f":"N16","v":0},null,null,0,null,{"$f":"Y16","v":0},null,{"$f":"Y16","v":0},null,{"$f":"Y16","v":0},null,{"$f":"Y16","v":0},null,{"$f":"IF(B3=Bron!B10,'Overzicht BTA'!D53/('Overzicht BTA'!D53+'Overzicht BTA'!J53+'Overzicht BTA'!P53),IF(B3=Bron!B9,'Overzicht BTA'!D54/('Overzicht BTA'!D54+'Overzicht BTA'!J54+'Overzicht BTA'!P54),IF(B3=Bron!#REF!,'Overzicht BTA'!D55/('Overzicht BTA'!D55+'Overzicht BTA'!J55+'Overzicht BTA'!P55),IF(B3='Overzicht BTA'!B56,'Overzicht BTA'!D56/('Overzicht BTA'!D56+'Overzicht BTA'!J56+'Overzicht BTA'!P56),IF(B3='Overzicht BTA'!B57,'Overzicht BTA'!D57/('Overzicht BTA'!D57+'Overzicht BTA'!J57+'Overzicht BTA'!P57),IF(B3=Bron!B13,1,IF(B3=Bron!B14,1,0)))))))","v":{"$error":"#DIV/0!"}},"STAPPEN",null,{"$f":"AG16+V16+K16","v":0}]
[null,"aankoopkost grond excl. kosten",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,{"$f":"AG17+V17+K17","v":0}]
[null,"aankoopkost gebouw excl. kosten",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0]
[null,"notariskosten en registratierechten",0,null,{"$f":"C19","v":0},null,0,null,0,null,0,null,null,0,null,{"$f":"N19","v":0},null,0,null,0,null,0,null,null,0,null,{"$f":"Y19","v":0},null,0,null,0,null,0,null,null,null,null,0]
[null,"PFO Indien erfpacht/opstal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"jaarvergoeding",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0]
[null,"eerste jaar erfpacht/opstal",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0]
[null,"laatste jaar erfpacht/opstal",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0]
[null,"PF1 Ruwbouw",0,null,{"$f":"C24","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"N24","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"Y24","v":0},null,null,null,null,null,null,null,null,"1. Vul eerst het TOTAAL in van de projectfase",null,0]
[null,"Ruwbouw",0,{"$f":"F10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},null,0,{"$f":"$Q$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},null,0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},null,"2. Vul daarna, indien gekend, detailbedragen in van bepaalde onderdelen",null,0]
[null,"Schrijnwerk",0,{"$f":"$F$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,0.21,null,0,{"$f":"$Q$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,0.21,null,0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Dakwerken",0,{"$f":"$F$10","v":0.21},0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Overige1:……………………………………………………….",0,{"$f":"$F$10","v":0.21},0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Overige2:……………………………………………………….",0,{"$f":"$F$10","v":0.21},0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Geen detail:",{"$f":"C24-SUM(C25:C29)","v":0},{"$f":"$F$10","v":0.21},{"$f":"E24-SUM(E25:E29)","v":0},0.21,{"$f":"G24-SUM(G25:G29)","v":0},0.21,{"$f":"I24-SUM(I25:I29)","v":0},0.21,{"$f":"K24-SUM(K25:K29)","v":0},0.21,null,{"$f":"N24-SUM(N25:N29)","v":0},0.21,{"$f":"P24-SUM(P25:P29)","v":0},0.21,{"$f":"R24-SUM(R25:R29)","v":0},0.21,{"$f":"T24-SUM(T25:T29)","v":0},0.21,{"$f":"V24-SUM(V25:V29)","v":0},0.21,null,{"$f":"Y24-SUM(Y25:Y29)","v":0},0.21,{"$f":"AA24-SUM(AA25:AA29)","v":0},0.21,{"$f":"AC24-SUM(AC25:AC29)","v":0},0.21,{"$f":"AE24-SUM(AE25:AE29)","v":0},0.21,{"$f":"AG24-SUM(AG25:AG29)","v":0},0.21,null,"3. Controle: hier staat het bedrag waarvoor geen detailbedragen bekend waren ",null,0]
[null,"PF2 Techn. Uitrusting",0,null,{"$f":"C31","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"N31","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"Y31","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,"Sanitair",0,{"$f":"$F$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},null,0,{"$f":"$Q$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},null,0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},null,null,null,0]
[null,"HVAC",0,0.21,0,{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,0.21,null,0,{"$f":"$Q$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,0.21,null,0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Elektriciteit",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Lift",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Overige1:……………………………………………………….",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Overige2:……………………………………………………….",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Geen detail:",{"$f":"C31-SUM(C32:C37)","v":0},0.21,{"$f":"E31-SUM(E32:E37)","v":0},0.21,{"$f":"G31-SUM(G32:G37)","v":0},0.21,{"$f":"I31-SUM(I32:I37)","v":0},0.21,{"$f":"K31-SUM(K32:K37)","v":0},0.21,null,{"$f":"N31-SUM(N32:N37)","v":0},{"$f":"$Q$10","v":0.21},{"$f":"P31-SUM(P32:P37)","v":0},0.21,{"$f":"R31-SUM(R32:R37)","v":0},0.21,{"$f":"T31-SUM(T32:T37)","v":0},0.21,{"$f":"V31-SUM(V32:V37)","v":0},0.21,null,{"$f":"Y31-SUM(Y32:Y37)","v":0},0.21,{"$f":"AA31-SUM(AA32:AA37)","v":0},0.21,{"$f":"AC31-SUM(AC32:AC37)","v":0},0.21,{"$f":"AE31-SUM(AE32:AE37)","v":0},0.21,{"$f":"AG31-SUM(AG32:AG37)","v":0},0.21,null,null,null,0]
[null,"PF3 Afwerking",0,null,{"$f":"C39","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"N39","v":0},null,null,null,null,null,null,null,null,0,null,{"$f":"Y39","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,"Vloeren",0,{"$f":"$F$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},null,0,{"$f":"$Q$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},null,0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},null,null,null,0]
[null,"Wanden ",0,0.21,0,{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,0.21,null,0,{"$f":"$Q$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,0.21,null,0,{"$f":"$AB$10","v":0.21},0,{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Plafonds",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Vast meubilair",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Keuken ",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Overige1:……………………………………………………….",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Overige2:……………………………………………………….",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,0,{"$f":"$Q$10","v":0.21},0,0.21,0,0.21,0,0.21,0,0.21,null,0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Geen detail:",{"$f":"C39-SUM(C40:C46)","v":0},0.21,{"$f":"E39-SUM(E40:E46)","v":0},0.21,{"$f":"G39-SUM(G40:G46)","v":0},0.21,{"$f":"I39-SUM(I40:I46)","v":0},0.21,{"$f":"K39-SUM(K40:K46)","v":0},0.21,null,{"$f":"N39-SUM(N40:N46)","v":0},{"$f":"$Q$10","v":0.21},{"$f":"P39-SUM(P40:P46)","v":0},0.21,{"$f":"R39-SUM(R40:R46)","v":0},0.21,{"$f":"T39-SUM(T40:T46)","v":0},0.21,{"$f":"V39-SUM(V40:V46)","v":0},0.21,null,{"$f":"Y39-SUM(Y40:Y46)","v":0},0.21,{"$f":"AA39-SUM(AA40:AA46)","v":0},0.21,{"$f":"AC39-SUM(AC40:AC46)","v":0},0.21,{"$f":"AE39-SUM(AE40:AE46)","v":0},0.21,{"$f":"AG39-SUM(AG40:AG46)","v":0},0.21,null,null,null,0]
[null,"Subtotaal PF1-2-3",{"$f":"C24+C31+C39","v":0},null,{"$f":"E24+E31+E39","v":0},null,{"$f":"G24+G31+G39","v":0},null,{"$f":"I24+I31+I39","v":0},null,{"$f":"K24+K31+K39","v":0},null,null,{"$f":"N24+N31+N39","v":0},null,{"$f":"P24+P31+P39","v":0},null,{"$f":"R24+R31+R39","v":0},null,{"$f":"T24+T31+T39","v":0},null,{"$f":"V24+V31+V39","v":0},null,null,{"$f":"Y24+Y31+Y39","v":0},null,{"$f":"AA24+AA31+AA39","v":0},null,{"$f":"AC24+AC31+AC39","v":0},null,{"$f":"AE24+AE31+AE39","v":0},null,{"$f":"AG24+AG31+AG39","v":0},null,null,"4. Subtotalen worden automatisch berekend ",null,0]
[null,"PF4 Losse uitrusting en meubilering ",0,{"$f":"$F$11","v":0.21},{"$f":"C49","v":0},{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,0,{"$f":"$Q$11","v":0.21},{"$f":"N49","v":0},{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,0,{"$f":"$AB$11","v":0.21},{"$f":"Y49","v":0},{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,{"$f":"$AB$11","v":0.21},null,null,null,0]
[null,"Totaal PF1-2-3-4",{"$f":"SUM(C48+C49)","v":0},null,{"$f":"SUM(E48+E49)","v":0},null,{"$f":"SUM(G48+G49)","v":0},null,{"$f":"SUM(I48:I49)","v":0},null,{"$f":"SUM(K48:K49)","v":0},null,null,{"$f":"SUM(N48+N49)","v":0},null,{"$f":"SUM(P48+P49)","v":0},null,{"$f":"SUM(R48+R49)","v":0},null,{"$f":"SUM(T48:T49)","v":0},null,{"$f":"SUM(V48:V49)","v":0},null,null,{"$f":"SUM(Y48+Y49)","v":0},null,{"$f":"SUM(AA48+AA49)","v":0},null,{"$f":"SUM(AC48+AC49)","v":0},null,{"$f":"SUM(AE48:AE49)","v":0},null,{"$f":"SUM(AG48:AG49)","v":0},null,null,null,null,0]
[null,"Omgevingswerken",{"$f":"SUM(C52:C53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"C51","v":0},{"$f":"$AB$10","v":0.21},{"$f":"SUM(G52:G53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(I52:I53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(K52:K53)","v":0},{"$f":"$AB$10","v":0.21},null,0,{"$f":"$Q$10","v":0.21},{"$f":"N51","v":0},{"$f":"$AB$10","v":0.21},{"$f":"SUM(R52:R53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(T52:T53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(V52:V53)","v":0},{"$f":"$AB$10","v":0.21},null,0,{"$f":"$AB$10","v":0.21},{"$f":"Y51","v":0},{"$f":"$AB$10","v":0.21},{"$f":"SUM(AC52:AC53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(AE52:AE53)","v":0},{"$f":"$F$10","v":0.21},{"$f":"SUM(AG52:AG53)","v":0},{"$f":"$AB$10","v":0.21},null,null,null,0]
[null,"- Buitenverharding, - constructies en - meubilair",0,{"$f":"$F$10","v":0.21},{"$f":"C52","v":0},{"$f":"$AB$10","v":0.21},0,null,0,null,0,0.21,null,null,{"$f":"$Q$10","v":0.21},{"$f":"N52","v":0},{"$f":"$AB$10","v":0.21},0,null,0,null,0,0.21,null,null,{"$f":"$AB$10","v":0.21},{"$f":"Y52","v":0},{"$f":"$AB$10","v":0.21},0,null,0,null,0,0.21,null,null,null,0]
[null,"- Groenaanleg",0,{"$f":"$F$10","v":0.21},{"$f":"C53","v":0},0.21,0,null,0,null,0,0.21,null,null,0.21,{"$f":"N53","v":0},0.21,0,null,0,null,0,0.21,null,null,0.21,{"$f":"Y53","v":0},0.21,0,null,0,null,0,0.21,null,null,null,0]
[null,"Afbraakwerken ",0,{"$f":"$F$10","v":0.21},{"$f":"C54","v":0},0.21,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0.21,null,0,0.21,{"$f":"N54","v":0},0.21,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0.21,null,0,0.21,{"$f":"Y54","v":0},0.21,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0.21,null,null,null,0]
[null,"Kunstwerk",{"$f":"IF(ISNUMBER(MATCH(VLOOKUP($B$3,Bron!$A$7:$B$16,2,FALSE),'uitgebreide raming'!$B$2:$H$2,0)),HLOOKUP(VLOOKUP($B$3,Bron!$A$7:$B$16,2,FALSE),'uitgebreide raming'!$B$2:$J$25,11,FALSE),0)","v":0},{"$f":"$F$13","v":0.06},{"$f":"IF(ISNUMBER(MATCH(VLOOKUP($B$3,Bron!$A$7:$B$16,2,FALSE),'uitgebreide raming_gewijzigd'!$B$54:$H$54,0)),HLOOKUP(VLOOKUP($B$3,Bron!$A$7:$B$16,2,FALSE),'uitgebreide raming_gewijzigd'!$B$54:$J$77,11,FALSE),0)","v":0},{"$f":"$AB$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$AB$13","v":0.06},null,{"$f":"IF(ISNUMBER(MATCH(VLOOKUP($B$3,Bron!$A$7:$B$16,2,FALSE),'uitgebreide raming'!$B$28:$H$28,0)),HLOOKUP(VLOOKUP($B$3,Bron!$A$7:$B$16,2,FALSE),'uitgebreide raming'!$B$28:$J$51,11,FALSE),0)","v":0},{"$f":"$Q$13","v":0.06},{"$f":"IF(ISNUMBER(MATCH(VLOOKUP($B$3,Bron!$A$7:$B$16,2,FALSE),'uitgebreide raming_gewijzigd'!$B$54:$H$54,0)),HLOOKUP(VLOOKUP($B$3,Bron!$A$7:$B$16,2,FALSE),'uitgebreide raming_gewijzigd'!$B$54:$J$77,11,FALSE),0)","v":0},{"$f":"$AB$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$AB$13","v":0.06},null,{"$f":"IF(ISNUMBER(MATCH(VLOOKUP($B$3,Bron!$A$7:$B$16,2,FALSE),'uitgebreide raming'!$B$54:$H$54,0)),HLOOKUP(VLOOKUP($B$3,Bron!$A$7:$B$16,2,FALSE),'uitgebreide raming'!$B$54:$J$77,11,FALSE),0)","v":0},{"$f":"$AB$13","v":0.06},{"$f":"IF(ISNUMBER(MATCH(VLOOKUP($B$3,Bron!$A$7:$B$16,2,FALSE),'uitgebreide raming_gewijzigd'!$B$54:$H$54,0)),HLOOKUP(VLOOKUP($B$3,Bron!$A$7:$B$16,2,FALSE),'uitgebreide raming_gewijzigd'!$B$54:$J$77,11,FALSE),0)","v":0},{"$f":"$AB$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$F$13","v":0.06},0,{"$f":"$AB$13","v":0.06},null,null,null,0]
[null,"Ondergrondse parking",0,{"$f":"$F$11","v":0.21},{"$f":"C56","v":0},{"$f":"$AB$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,0.21,null,0,{"$f":"$Q$11","v":0.21},{"$f":"N56","v":0},{"$f":"$AB$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,0.21,null,0,{"$f":"$AB$11","v":0.21},{"$f":"Y56","v":0},{"$f":"$AB$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,{"$f":"$F$11","v":0.21},0,0.21]
[null,"Aansluitingen nutsvoorzieningen",0,{"$f":"$F$10","v":0.21},{"$f":"C57","v":0},{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,{"$f":"$AB$10","v":0.21},null,null,{"$f":"$Q$10","v":0.21},{"$f":"N57","v":0},{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,{"$f":"$AB$10","v":0.21},null,null,{"$f":"$AB$10","v":0.21},{"$f":"Y57","v":0},{"$f":"$AB$10","v":0.21},0,0.21,0,0.21,0,{"$f":"$AB$10","v":0.21},null,null,null,0]
[null,"Prijsherzieningen",0,{"$f":"$F$10","v":0.21},{"$f":"C58","v":0},{"$f":"$AB$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0.21,null,null,{"$f":"$F$10","v":0.21},{"$f":"N58","v":0},{"$f":"$AB$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0.21,null,null,{"$f":"$AB$10","v":0.21},{"$f":"Y58","v":0},{"$f":"$AB$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0.21,null,null,null,0]
[null,"Meerwerken",0,{"$f":"$F$10","v":0.21},0,0.21,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0.21,null,null,{"$f":"$F$10","v":0.21},0,0.21,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0.21,null,null,0.21,0,0.21,0,{"$f":"$F$10","v":0.21},0,{"$f":"$F$10","v":0.21},0,0.21,null,null,null,0]
[null,"Totaal ",{"$f":"SUM(C50:C59)","v":0},null,{"$f":"SUM(E50:E59)","v":0},null,{"$f":"SUM(G50:G59)","v":0},null,{"$f":"SUM(I50:I59)","v":0},null,{"$f":"SUM(K50:K59)","v":0},null,null,{"$f":"SUM(N50:N59)","v":0},null,{"$f":"SUM(P50:P59)","v":0},null,{"$f":"SUM(R50:R59)","v":0},null,{"$f":"SUM(T50:T59)","v":0},null,{"$f":"SUM(V50:V59)","v":0},null,null,{"$f":"SUM(Y50:Y59)","v":0},null,{"$f":"SUM(AA50:AA59)","v":0},null,{"$f":"SUM(AC50:AC59)","v":0},null,{"$f":"SUM(AE50:AE59)","v":0},null,{"$f":"SUM(AG50:AG59)","v":0},null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Studiekosten en erelonen",0,null,{"$f":"C62","v":0},null,0,null,0,null,0,null,null,0,null,{"$f":"N62","v":0},null,0,null,0,null,0,null,null,0,null,{"$f":"Y62","v":0},null,0,null,0,null,0,null,null,"5. Ook hier: eerst totaal invullen, daarna verdeling ",null,0]
[null,"Haalbaarheidsstudie en masterplanning",0,{"$f":"$F$12","v":0.21},{"$f":"C63","v":0},{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},null,null,{"$f":"$Q$12","v":0.21},{"$f":"N63","v":0},{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},null,null,{"$f":"$AB$12","v":0.21},{"$f":"Y63","v":0},{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},0,{"$f":"$AB$12","v":0.21},null,null,null,0]
[null,"- Mobiliteit",0,0.21,{"$f":"C64","v":0},{"$f":"$AB$12","v":0.21},0,0.21,0,0.21,0,0.21,null,null,{"$f":"$Q$12","v":0.21},{"$f":"N64","v":0},{"$f":"$AB$12","v":0.21},0,0.21,0,0.21,0,0.21,null,null,{"$f":"$AB$12","v":0.21},{"$f":"Y64","v":0},{"$f":"$AB$12","v":0.21},0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"- Omgevingskwaliteit (MER)",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Coordinatie/projectbegeleiding",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Architect",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Stabiliteit",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"- Grondstudie",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Technieken",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"- EPB-verslaggeving",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"- Veiligheidscoördinatie",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Toegankelijkheid",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Akoestiek",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Landschapsontwerp/ tuinontwerp",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Overige1",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Overige2",0,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,0.21,0,0.21,0,0.21,0,0.21,0,0.21,null,null,null,0]
[null,"Geen detail:",{"$f":"C62-SUM(C67:C77)","v":0},0.21,{"$f":"E62-SUM(E67:E77)","v":0},0.21,{"$f":"G62-SUM(G67:G77)","v":0},0.21,{"$f":"I62-SUM(I67:I77)","v":0},0.21,{"$f":"K62-SUM(K67:K77)","v":0},0.21,null,{"$f":"N62-SUM(N67:N77)","v":0},0.21,{"$f":"P62-SUM(P67:P77)","v":0},0.21,{"$f":"R62-SUM(R67:R77)","v":0},0.21,{"$f":"T62-SUM(T67:T77)","v":0},0.21,{"$f":"V62-SUM(V67:V77)","v":0},0.21,null,{"$f":"Y62-SUM(Y67:Y77)","v":0},0.21,{"$f":"AA62-SUM(AA67:AA77)","v":0},0.21,{"$f":"AC62-SUM(AC67:AC77)","v":0},0.21,{"$f":"AE62-SUM(AE67:AE77)","v":0},0.21,{"$f":"AG62-SUM(AG67:AG77)","v":0},0.21,null,null,null,0]
[]
[null,"Projectkost",{"$f":"C60+C62+C16","v":0},null,{"$f":"E60+E62+E16","v":0},null,{"$f":"G60+G62+G16","v":0},null,{"$f":"I60+I62+I16","v":0},null,{"$f":"SUM(K60:K62)+K16+K20","v":0},null,null,{"$f":"N60+N62+N16","v":0},null,{"$f":"P60+P62+P16","v":0},null,{"$f":"R60+R62+R16","v":0},null,{"$f":"T60+T62+T16","v":0},null,{"$f":"SUM(V60:V62)+V16+V20","v":0},null,null,{"$f":"Y60+Y62+Y16","v":0},null,{"$f":"AA60+AA62+AA16","v":0},null,{"$f":"AC60+AC62+AC16","v":0},null,{"$f":"AE60+AE62+AE16","v":0},null,{"$f":"SUM(AG60:AG62)+AG16+AG20","v":0},null,null,"(inclusief eventuele aankoop, PF0) ",null,0]
[]
[null,"Oppervlakte","(1) Raming SB",null,"(1) Raming SB Gewijzigd",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening"]
[null,"oppervlakte gebouw (bruto)",{"$f":"IFERROR(VLOOKUP(Bron!B14,'Overzicht project'!C48:E51,3,FALSE),0)","v":0},"m²",{"$f":"IFERROR(VLOOKUP(Bron!B14,'Overzicht project_gewijzigd'!C10:E13,3,FALSE),0)","v":0},"m²",{"$f":"C83","v":0},"m²",{"$f":"C83","v":0},"m²",{"$f":"C83","v":0},"m²",null,{"$f":"IFERROR(VLOOKUP(Bron!B14,'Overzicht project'!C55:E58,3,FALSE),0)","v":0},"m²",{"$f":"IFERROR(VLOOKUP(Bron!B14,'Overzicht project_gewijzigd'!C17:E20,3,FALSE),0)","v":0},"m²",{"$f":"N83","v":0},"m²",{"$f":"N83","v":0},"m²",{"$f":"N83","v":0},"m²",null,{"$f":"IFERROR(VLOOKUP(Bron!B14,'Overzicht project'!C62:E65,3,FALSE),0)","v":0},"m²",{"$f":"IFERROR(VLOOKUP(Bron!B14,'Overzicht project_gewijzigd'!C24:E27,3,FALSE),0)","v":0},"m²",{"$f":"Y83","v":0},"m²",{"$f":"Y83","v":0},"m²",{"$f":"Y83","v":0},"m²",null,"6. Bij de hierboven vermelde bouwkost de bijhorende Bruto-oppervlakte "]
[null,"- waarvan kelder/zolder ",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0]
[null,"- waarvan ondergrondse parking ",0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0]
[null,"oppervlakte omgevingswerken ",null,"m²",null,"m²",null,"m²",null,"m²",null,"m²",null,null,"m²",null,"m²",null,"m²",null,"m²",null,"m²",null,null,"m²",null,"m²",null,"m²",null,"m²",null,"m²"]
[]
[null,"Jaar",{"$f":"'Overzicht BTA'!$C$36","v":2022},null,{"$f":"'Overzicht BTA'!$C$37","v":2022},null,2020,null,2019,null,2020,null,null,{"$f":"'Overzicht BTA'!$C$36","v":2022},null,{"$f":"'Overzicht BTA'!$C$37","v":2022},null,2019,null,2019,null,2020,null,null,{"$f":"'Overzicht BTA'!$C$36","v":2022},null,{"$f":"'Overzicht BTA'!$C$37","v":2022},null,2019,null,2019,null,2020,null,null,"7. Jaartallen van de stappen (hierdoor wordt VIPA bouwplafond geïndexeerd)"]
[]
[null,"VIPA index",{"$f":"VLOOKUP(C88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(E88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(G88,Bron!$B$32:$C$44,2,FALSE)","v":1.6842900000000001},{"$f":"G90/C90-1","v":-0.16404109589041094},{"$f":"VLOOKUP(I88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"I90/C90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(K88,Bron!$B$32:$C$44,2,FALSE)","v":1.6842900000000001},{"$f":"K90/C90-1","v":-0.16404109589041094},null,{"$f":"VLOOKUP(N88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(P88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(R88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"R90/N90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(T88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"T90/N90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(V88,Bron!$B$32:$C$44,2,FALSE)","v":1.6842900000000001},{"$f":"V90/N90-1","v":-0.16404109589041094},null,{"$f":"VLOOKUP(Y88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(AA88,Bron!$B$32:$C$44,2,FALSE)","v":2.0148000000000001},null,{"$f":"VLOOKUP(AC88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"AC90/Y90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(AE88,Bron!$B$32:$C$44,2,FALSE)","v":1.7412399999999999},{"$f":"AE90/Y90-1","v":-0.13577526305340493},{"$f":"VLOOKUP(AG88,Bron!$B$32:$C$44,2,FALSE)","v":1.6842900000000001},{"$f":"AG90/Y90-1","v":-0.16404109589041094}]
[]
[null,"Bouwkost / m²","(1) Raming SB",null,"(1) Raming SB Gewijzigd",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening",null,null,"(1) Raming PA / SB",null,"(1) Raming PA / SB",null,"(2) Voor aanbesteding",null,"(3) Gunning",null,"(4) Eindafrekening"]
[null,"Bouwkost excl. meubilair / m²",{"$f":"IFERROR(C48/C83,0)","v":0},"/m²",{"$f":"IFERROR(E48/E83,0)","v":0},"/m²",{"$f":"IFERROR(G48/G83,0)","v":0},"/m²",{"$f":"IFERROR(I48/I83,0)","v":0},"/m²",{"$f":"IFERROR(K48/K83,0)","v":0},"/m²",null,{"$f":"IFERROR(N48/N83,0)","v":0},"/m²",{"$f":"IFERROR(P48/P83,0)","v":0},"/m²",{"$f":"IFERROR(R48/R83,0)","v":0},"/m²",{"$f":"IFERROR(T48/T83,0)","v":0},"/m²",{"$f":"IFERROR(V48/V83,0)","v":0},"/m²",null,{"$f":"IFERROR(Y48/Y83,0)","v":0},"/m²",{"$f":"IFERROR(AA48/AA83,0)","v":0},"/m²",{"$f":"IFERROR(AC48/AC83,0)","v":0},"/m²",{"$f":"IFERROR(AE48/AE83,0)","v":0},"/m²",{"$f":"IFERROR(AG48/AG83,0)","v":0},"/m²"]
[null,"Bouwkost incl. meubilair/m²",{"$f":"IFERROR(C50/C83,0)","v":0},"/m²",{"$f":"IFERROR(E50/E83,0)","v":0},"/m²",{"$f":"IFERROR(G50/G83,0)","v":0},"/m²",{"$f":"IFERROR(I50/I83,0)","v":0},"/m²",{"$f":"IFERROR(K50/K83,0)","v":0},"/m²",null,{"$f":"IFERROR(N50/N83,0)","v":0},"/m²",{"$f":"IFERROR(P50/P83,0)","v":0},"/m²",{"$f":"IFERROR(R50/R83,0)","v":0},"/m²",{"$f":"IFERROR(T50/T83,0)","v":0},"/m²",{"$f":"IFERROR(V50/V83,0)","v":0},"/m²",null,{"$f":"IFERROR(Y50/Y83,0)","v":0},"/m²",{"$f":"IFERROR(AA50/AA83,0)","v":0},"/m²",{"$f":"IFERROR(AC50/AC83,0)","v":0},"/m²",{"$f":"IFERROR(AE50/AE83,0)","v":0},"/m²",{"$f":"IFERROR(AG50/AG83,0)","v":0},"/m²"]
[null,"Bouwkost meubilair/m²",{"$f":"IFERROR(C49/C83,0)","v":0},"/m²",{"$f":"IFERROR(E49/E83,0)","v":0},"/m²",{"$f":"IFERROR(G49/G83,0)","v":0},"/m²",{"$f":"IFERROR(I49/I83,0)","v":0},"/m²",{"$f":"IFERROR(K49/K83,0)","v":0},"/m²",null,{"$f":"IFERROR(N49/N83,0)","v":0},"/m²",{"$f":"IFERROR(P49/P83,0)","v":0},"/m²",{"$f":"IFERROR(R49/R83,0)","v":0},"/m²",{"$f":"IFERROR(T49/T83,0)","v":0},"/m²",{"$f":"IFERROR(V49/V83,0)","v":0},"/m²",null,{"$f":"IFERROR(Y49/Y83,0)","v":0},"/m²",{"$f":"IFERROR(AA49/AA83,0)","v":0},"/m²",{"$f":"IFERROR(AC49/AC83,0)","v":0},"/m²",{"$f":"IFERROR(AE49/AE83,0)","v":0},"/m²",{"$f":"IFERROR(AG49/AG83,0)","v":0},"/m²"]
[]
[null,"VIPA bouwplafond excl. meubilair /m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!C92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!C92*10/6)","v":{"$error":"#REF!"}},"/m²",{"$f":"IF(E2=\"verbouwing\",'Bouwkost NB'!E121*'Bouwkost NB'!E92*10/6*75%,'Bouwkost NB'!E121*'Bouwkost NB'!E92*10/6)","v":0},"/m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!G92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!G92*10/6)","v":{"$error":"#REF!"}},"/m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!I92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!I92*10/6)","v":{"$error":"#REF!"}},"/m²",{"$f":"IF(B3=\"verbouwing\",'Bouwkost NB'!C121*'Bouwkost NB'!K92*10/6*75%,'Bouwkost NB'!C121*'Bouwkost NB'!K92*10/6)","v":{"$error":"#REF!"}},"/m²",null,{"$f":"IF(L3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!N92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!N92*10/6)","v":0},"/m²",{"$f":"IF(P2=\"verbouwing\",'Bouwkost NB'!P121*'Bouwkost NB'!P92*10/6*75%,'Bouwkost NB'!P121*'Bouwkost NB'!P92*10/6)","v":0},"/m²",{"$f":"IF(L3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!R92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!R92*10/6)","v":0},"/m²",{"$f":"IF(L3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!T92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!T92*10/6)","v":0},"/m²",{"$f":"IF(L3=\"verbouwing\",'Bouwkost NB'!L121*'Bouwkost NB'!V92*10/6*75%,'Bouwkost NB'!L121*'Bouwkost NB'!V92*10/6)","v":0},"/m²",null,{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!Y92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!Y92*10/6)","v":0},"/m²",{"$f":"IF(AO2=\"verbouwing\",'Bouwkost NB'!AA121*'Bouwkost NB'!AA92*10/6*75%,'Bouwkost NB'!AA121*'Bouwkost NB'!AA92*10/6)","v":0},"/m²",{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!AC92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!AC92*10/6)","v":0},"/m²",{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!AE92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!AE92*10/6)","v":0},"/m²",{"$f":"IF(Y2=\"verbouwing\",'Bouwkost NB'!Y121*'Bouwkost NB'!AG92*10/6*75%,'Bouwkost NB'!Y121*'Bouwkost NB'!AG92*10/6)","v":0},"/m²"]
[null,"Verhouding tot VIPA bouwplafond ",{"$f":"IFERROR(+C93/C97,0)","v":0},null,{"$f":"IFERROR(+E93/E97,0)","v":0},null,{"$f":"IFERROR(+G93/G97,0)","v":0},null,{"$f":"IFERROR(+I93/I97,0)","v":0},null,{"$f":"IFERROR(+K93/K97,0)","v":0},null,null,{"$f":"IFERROR(+N93/N97,0)","v":0},null,{"$f":"IFERROR(+P93/P97,0)","v":0},null,{"$f":"IFERROR(+R93/R97,0)","v":0},null,{"$f":"IFERROR(+T93/T97,0)","v":0},null,{"$f":"IFERROR(+V93/V97,0)","v":0},null,null,{"$f":"IFERROR(+Y93/Y97,0)","v":0},null,{"$f":"IFERROR(+AA93/AA97,0)","v":0},null,{"$f":"IFERROR(+AC93/AC97,0)","v":0},null,{"$f":"IFERROR(+AE93/AE97,0)","v":0},null,{"$f":"IFERROR(+AG93/AG97,0)","v":0}]
[null,"VIPA bouwplafond incl. meubilair /m²",{"$f":"C97+C101","v":{"$error":"#REF!"}},"/m²",{"$f":"E97+E101","v":167.9},"/m²",{"$f":"G97+G101","v":{"$error":"#REF!"}},"/m²",{"$f":"I97+I101","v":{"$error":"#REF!"}},"/m²",{"$f":"K97+K101","v":{"$error":"#REF!"}},"/m²",null,{"$f":"N97+N101","v":0},"/m²",{"$f":"P97+P101","v":0},"/m²",{"$f":"R97+R101","v":0},"/m²",{"$f":"T97+T101","v":0},"/m²",{"$f":"V97+V101","v":0},"/m²",null,{"$f":"Y97+Y101","v":0},"/m²",{"$f":"AA97+AA101","v":0},"/m²",{"$f":"AC97+AC101","v":0},"/m²",{"$f":"AE97+AE101","v":0},"/m²",{"$f":"AG97+AG101","v":0},"/m²"]
[null,"Verhouding tot VIPA bouwplafond ",{"$f":"IFERROR(C94/C99,0)","v":0},null,{"$f":"IFERROR(E94/E99,0)","v":0},null,{"$f":"IFERROR(G94/G99,0)","v":0},null,{"$f":"IFERROR(I94/I99,0)","v":0},null,{"$f":"IFERROR(K94/K99,0)","v":0},null,null,{"$f":"IFERROR(N94/N99,0)","v":0},null,{"$f":"IFERROR(P94/P99,0)","v":0},null,{"$f":"IFERROR(R94/R99,0)","v":0},null,{"$f":"IFERROR(T94/T99,0)","v":0},null,{"$f":"IFERROR(V94/V99,0)","v":0},null,null,{"$f":"IFERROR(Y94/Y99,0)","v":0},null,{"$f":"IFERROR(AA94/AA99,0)","v":0},null,{"$f":"IFERROR(AC94/AC99,0)","v":0},null,{"$f":"IFERROR(AE94/AE99,0)","v":0},null,{"$f":"IFERROR(AG94/AG99,0)","v":0}]
[null,"VIPA bouwplafond meubilair/m²",{"$f":"'Bouwkost NB'!$C$122*'Bouwkost NB'!$C$92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!$C$122*'Bouwkost NB'!$C$92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!C122*'Bouwkost NB'!G92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!C122*'Bouwkost NB'!I92*10/6","v":167.9},"/m²",{"$f":"'Bouwkost NB'!C122*'Bouwkost NB'!K92*10/6","v":167.9},"/m²",null,{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!N92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!P122*'Bouwkost NB'!P92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!R92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!T92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!L122*'Bouwkost NB'!V92*10/6","v":0},"/m²",null,{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!Y92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!AA122*'Bouwkost NB'!AA92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!AC92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!AE92*10/6","v":0},"/m²",{"$f":"'Bouwkost NB'!Y122*'Bouwkost NB'!AG92*10/6","v":0},"/m²"]
[null,"Verhouding tot VIPA bouwplafond ",{"$f":"IFERROR(C95/C101,0)","v":0},null,{"$f":"IFERROR(E95/E101,0)","v":0},null,{"$f":"IFERROR(G95/G101,0)","v":0},null,{"$f":"IFERROR(I95/I101,0)","v":0},null,{"$f":"IFERROR(K95/K101,0)","v":0},null,null,{"$f":"IFERROR(N95/N101,0)","v":0},null,{"$f":"IFERROR(P95/P101,0)","v":0},null,{"$f":"IFERROR(R95/R101,0)","v":0},null,{"$f":"IFERROR(T95/T101,0)","v":0},null,{"$f":"IFERROR(V95/V101,0)","v":0},null,null,{"$f":"IFERROR(Y95/Y101,0)","v":0},null,{"$f":"IFERROR(AA95/AA101,0)","v":0},null,{"$f":"IFERROR(AC95/AC101,0)","v":0},null,{"$f":"IFERROR(AE95/AE101,0)","v":0},null,{"$f":"IFERROR(AG95/AG101,0)","v":0}]
[]
[null,"Omgevingswerken/m²",{"$f":"IFERROR(#REF!/C86,0)","v":0},null,{"$f":"IFERROR(#REF!/E86,0)","v":0},null,{"$f":"IFERROR(#REF!/G86,0)","v":0},null,{"$f":"IFERROR(#REF!/I86,0)","v":0},null,{"$f":"IFERROR(#REF!/K86,0)","v":0},null,null,{"$f":"IFERROR(#REF!/N86,0)","v":0},null,{"$f":"IFERROR(#REF!/P86,0)","v":0},null,{"$f":"IFERROR(#REF!/R86,0)","v":0},null,{"$f":"IFERROR(#REF!/T86,0)","v":0},null,{"$f":"IFERROR(#REF!/V86,0)","v":0},null,null,{"$f":"IFERROR(#REF!/Y86,0)","v":0},null,{"$f":"IFERROR(#REF!/AA86,0)","v":0},null,{"$f":"IFERROR(#REF!/AC86,0)","v":0},null,{"$f":"IFERROR(#REF!/AE86,0)","v":0},null,{"$f":"IFERROR(#REF!/AG86,0)","v":0}]
[]
[null,"Kostenevolutie tussen de fasen","tussen (1) - (2) ",null,"tussen (1) - (2) ",null,"tussen (2)-(3)",null,"tussen (3)-(4)",null,"tussen (1) - (4)",null,null,"tussen (1) - (2) ",null,"tussen (1) - (2) ",null,"tussen (2)-(3)",null,"tussen (3)-(4)",null,"tussen (1) - (4)",null,null,"tussen (1) - (2) ",null,"tussen (1) - (2) ",null,"tussen (2)-(3)",null,"tussen (3)-(4)",null,"tussen (1) - (4)"]
[null,"PF1 Ruwbouw",{"$f":"G24-C24","v":0},{"$f":"IF(ISNUMBER(ROUND(C107/C24,2)),ROUND(C107/C24,2),\"/\")","v":"/"},{"$f":"G24-E24","v":0},{"$f":"IF(ISNUMBER(ROUND(E107/E24,2)),ROUND(E107/E24,2),\"/\")","v":"/"},{"$f":"I24-G24","v":0},{"$f":"IF(ISNUMBER(ROUND(G107/G24,2)),ROUND(G107/G24,2),\"/\")","v":"/"},{"$f":"K24-I24","v":0},{"$f":"IF(ISNUMBER(ROUND(I107/I24,2)),ROUND(I107/I24,2),\"/\")","v":"/"},{"$f":"K24-C24","v":0},{"$f":"IF(ISNUMBER(ROUND(K107/C24,2)),ROUND(K107/C24,2),\"/\")","v":"/"},null,{"$f":"R24-N24","v":0},{"$f":"IF(ISNUMBER(ROUND(N107/N24,2)),ROUND(N107/N24,2),\"/\")","v":"/"},{"$f":"T24-P24","v":0},{"$f":"IF(ISNUMBER(ROUND(P107/P24,2)),ROUND(P107/P24,2),\"/\")","v":"/"},{"$f":"T24-R24","v":0},{"$f":"IF(ISNUMBER(ROUND(R107/R24,2)),ROUND(R107/R24,2),\"/\")","v":"/"},{"$f":"V24-T24","v":0},{"$f":"IF(ISNUMBER(ROUND(T107/T24,2)),ROUND(T107/T24,2),\"/\")","v":"/"},{"$f":"V24-N24","v":0},{"$f":"IF(ISNUMBER(ROUND(V107/N24,2)),ROUND(V107/N24,2),\"/\")","v":"/"},null,{"$f":"AC24-Y24","v":0},{"$f":"IF(ISNUMBER(ROUND(Y107/Y24,2)),ROUND(Y107/Y24,2),\"/\")","v":"/"},{"$f":"AE24-AA24","v":0},{"$f":"IF(ISNUMBER(ROUND(AA107/AA24,2)),ROUND(AA107/AA24,2),\"/\")","v":"/"},{"$f":"AE24-AC24","v":0},{"$f":"IF(ISNUMBER(ROUND(AC107/AC24,2)),ROUND(AC107/AC24,2),\"/\")","v":"/"},{"$f":"AG24-AE24","v":0},{"$f":"IF(ISNUMBER(ROUND(AE107/AE24,2)),ROUND(AE107/AE24,2),\"/\")","v":"/"},{"$f":"AG24-Y24","v":0},{"$f":"IF(ISNUMBER(ROUND(AG107/Y24,2)),ROUND(AG107/Y24,2),\"/\")","v":"/"},null,null,null,{"$f":"AG107+V107+K107","v":0},{"$f":"IF(ISNUMBER(ROUND(AL107/(C24+N24+Y24),2)),ROUND(AL107/(C24+N24+Y24),2),\"/\")","v":"/"}]
[null,"PF2 Techn. Uitrusting",{"$f":"G31-C31","v":0},{"$f":"IF(ISNUMBER(ROUND(C108/C31,2)),ROUND(C108/C31,2),\"/\")","v":"/"},{"$f":"G31-E31","v":0},{"$f":"IF(ISNUMBER(ROUND(E108/E31,2)),ROUND(E108/E31,2),\"/\")","v":"/"},{"$f":"I31-G31","v":0},{"$f":"IF(ISNUMBER(ROUND(G108/G31,2)),ROUND(G108/G31,2),\"/\")","v":"/"},{"$f":"K31-I31","v":0},{"$f":"IF(ISNUMBER(ROUND(I108/I31,2)),ROUND(I108/I31,2),\"/\")","v":"/"},{"$f":"K31-C31","v":0},{"$f":"IF(ISNUMBER(ROUND(K108/C31,2)),ROUND(K108/C31,2),\"/\")","v":"/"},null,{"$f":"R31-N31","v":0},{"$f":"IF(ISNUMBER(ROUND(N108/N31,2)),ROUND(N108/N31,2),\"/\")","v":"/"},{"$f":"T31-P31","v":0},{"$f":"IF(ISNUMBER(ROUND(P108/P31,2)),ROUND(P108/P31,2),\"/\")","v":"/"},{"$f":"T31-R31","v":0},{"$f":"IF(ISNUMBER(ROUND(R108/R31,2)),ROUND(R108/R31,2),\"/\")","v":"/"},{"$f":"V31-T31","v":0},{"$f":"IF(ISNUMBER(ROUND(T108/T31,2)),ROUND(T108/T31,2),\"/\")","v":"/"},{"$f":"V31-N31","v":0},{"$f":"IF(ISNUMBER(ROUND(V108/N31,2)),ROUND(V108/N31,2),\"/\")","v":"/"},null,{"$f":"AC31-Y31","v":0},{"$f":"IF(ISNUMBER(ROUND(Y108/Y31,2)),ROUND(Y108/Y31,2),\"/\")","v":"/"},{"$f":"AE31-AA31","v":0},{"$f":"IF(ISNUMBER(ROUND(AA108/AA31,2)),ROUND(AA108/AA31,2),\"/\")","v":"/"},{"$f":"AE31-AC31","v":0},{"$f":"IF(ISNUMBER(ROUND(AC108/AC31,2)),ROUND(AC108/AC31,2),\"/\")","v":"/"},{"$f":"AG31-AE31","v":0},{"$f":"IF(ISNUMBER(ROUND(AE108/AE31,2)),ROUND(AE108/AE31,2),\"/\")","v":"/"},{"$f":"AG31-Y31","v":0},{"$f":"IF(ISNUMBER(ROUND(AG108/Y31,2)),ROUND(AG108/Y31,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL108/(Y31+C31+N31),2)),ROUND(AL108/(Y31+C31+N31),2),\"/\")","v":"/"}]
[null,"PF3 Afwerking",{"$f":"G39-C39","v":0},{"$f":"IF(ISNUMBER(ROUND(C109/C39,2)),ROUND(C109/C39,2),\"/\")","v":"/"},{"$f":"G39-E39","v":0},{"$f":"IF(ISNUMBER(ROUND(E109/E39,2)),ROUND(E109/E39,2),\"/\")","v":"/"},{"$f":"I39-G39","v":0},{"$f":"IF(ISNUMBER(ROUND(G109/G39,2)),ROUND(G109/G39,2),\"/\")","v":"/"},{"$f":"K39-I39","v":0},{"$f":"IF(ISNUMBER(ROUND(I109/I39,2)),ROUND(I109/I39,2),\"/\")","v":"/"},{"$f":"K39-C39","v":0},{"$f":"IF(ISNUMBER(ROUND(K109/C39,2)),ROUND(K109/C39,2),\"/\")","v":"/"},null,{"$f":"R39-N39","v":0},{"$f":"IF(ISNUMBER(ROUND(N109/N39,2)),ROUND(N109/N39,2),\"/\")","v":"/"},{"$f":"T39-P39","v":0},{"$f":"IF(ISNUMBER(ROUND(P109/P39,2)),ROUND(P109/P39,2),\"/\")","v":"/"},{"$f":"T39-R39","v":0},{"$f":"IF(ISNUMBER(ROUND(R109/R39,2)),ROUND(R109/R39,2),\"/\")","v":"/"},{"$f":"V39-T39","v":0},{"$f":"IF(ISNUMBER(ROUND(T109/T39,2)),ROUND(T109/T39,2),\"/\")","v":"/"},{"$f":"V39-N39","v":0},{"$f":"IF(ISNUMBER(ROUND(V109/N39,2)),ROUND(V109/N39,2),\"/\")","v":"/"},null,{"$f":"AC39-Y39","v":0},{"$f":"IF(ISNUMBER(ROUND(Y109/Y39,2)),ROUND(Y109/Y39,2),\"/\")","v":"/"},{"$f":"AE39-AA39","v":0},{"$f":"IF(ISNUMBER(ROUND(AA109/AA39,2)),ROUND(AA109/AA39,2),\"/\")","v":"/"},{"$f":"AE39-AC39","v":0},{"$f":"IF(ISNUMBER(ROUND(AC109/AC39,2)),ROUND(AC109/AC39,2),\"/\")","v":"/"},{"$f":"AG39-AE39","v":0},{"$f":"IF(ISNUMBER(ROUND(AE109/AE39,2)),ROUND(AE109/AE39,2),\"/\")","v":"/"},{"$f":"AG39-Y39","v":0},{"$f":"IF(ISNUMBER(ROUND(AG109/Y39,2)),ROUND(AG109/Y39,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL109/(C39+N39+Y39),2)),ROUND(AL109/(C39+N39+Y39),2),\"/\")","v":"/"}]
[null,"Subtotaal PF1-2-3",{"$f":"SUM(C107:C109)","v":0},{"$f":"IF(ISNUMBER(ROUND(C110/C48,2)),ROUND(C110/C48,2),\"/\")","v":"/"},{"$f":"SUM(E107:E109)","v":0},{"$f":"IF(ISNUMBER(ROUND(E110/E48,2)),ROUND(E110/E48,2),\"/\")","v":"/"},{"$f":"SUM(G107:G109)","v":0},{"$f":"IF(ISNUMBER(ROUND(G110/G48,2)),ROUND(G110/G48,2),\"/\")","v":"/"},{"$f":"SUM(I107:I109)","v":0},{"$f":"IF(ISNUMBER(ROUND(I110/I48,2)),ROUND(I110/I48,2),\"/\")","v":"/"},{"$f":"SUM(K107:K109)","v":0},{"$f":"IF(ISNUMBER(ROUND(K110/C48,2)),ROUND(K110/C48,2),\"/\")","v":"/"},null,{"$f":"SUM(N107:N109)","v":0},{"$f":"IF(ISNUMBER(ROUND(N110/N48,2)),ROUND(N110/N48,2),\"/\")","v":"/"},{"$f":"SUM(P107:P109)","v":0},{"$f":"IF(ISNUMBER(ROUND(P110/P48,2)),ROUND(P110/P48,2),\"/\")","v":"/"},{"$f":"SUM(R107:R109)","v":0},{"$f":"IF(ISNUMBER(ROUND(R110/R48,2)),ROUND(R110/R48,2),\"/\")","v":"/"},{"$f":"SUM(T107:T109)","v":0},{"$f":"IF(ISNUMBER(ROUND(T110/T48,2)),ROUND(T110/T48,2),\"/\")","v":"/"},{"$f":"SUM(V107:V109)","v":0},{"$f":"IF(ISNUMBER(ROUND(V110/N48,2)),ROUND(V110/N48,2),\"/\")","v":"/"},null,{"$f":"SUM(Y107:Y109)","v":0},{"$f":"IF(ISNUMBER(ROUND(Y110/Y48,2)),ROUND(Y110/Y48,2),\"/\")","v":"/"},{"$f":"SUM(AA107:AA109)","v":0},{"$f":"IF(ISNUMBER(ROUND(AA110/AA48,2)),ROUND(AA110/AA48,2),\"/\")","v":"/"},{"$f":"SUM(AC107:AC109)","v":0},{"$f":"IF(ISNUMBER(ROUND(AC110/AC48,2)),ROUND(AC110/AC48,2),\"/\")","v":"/"},{"$f":"SUM(AE107:AE109)","v":0},{"$f":"IF(ISNUMBER(ROUND(AE110/AE48,2)),ROUND(AE110/AE48,2),\"/\")","v":"/"},{"$f":"SUM(AG107:AG109)","v":0},{"$f":"IF(ISNUMBER(ROUND(AG110/Y48,2)),ROUND(AG110/Y48,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL110/(C48+N48+Y48),2)),ROUND(AL110/(C48+N48+Y48),2),\"/\")","v":"/"}]
[null,"PF4 Losse uitrusting en meubilering ",{"$f":"G49-C49","v":0},{"$f":"IF(ISNUMBER(ROUND(C111/C49,2)),ROUND(C111/C49,2),\"/\")","v":"/"},{"$f":"I49-E49","v":0},{"$f":"IF(ISNUMBER(ROUND(E111/E49,2)),ROUND(E111/E49,2),\"/\")","v":"/"},{"$f":"I49-G49","v":0},{"$f":"IF(ISNUMBER(ROUND(G111/G49,2)),ROUND(G111/G49,2),\"/\")","v":"/"},{"$f":"K49-I49","v":0},{"$f":"IF(ISNUMBER(ROUND(I111/I49,2)),ROUND(I111/I49,2),\"/\")","v":"/"},{"$f":"K49-C49","v":0},{"$f":"IF(ISNUMBER(ROUND(K111/C49,2)),ROUND(K111/C49,2),\"/\")","v":"/"},null,{"$f":"R49-N49","v":0},{"$f":"IF(ISNUMBER(ROUND(N111/N49,2)),ROUND(N111/N49,2),\"/\")","v":"/"},{"$f":"T49-P49","v":0},{"$f":"IF(ISNUMBER(ROUND(P111/P49,2)),ROUND(P111/P49,2),\"/\")","v":"/"},{"$f":"T49-R49","v":0},{"$f":"IF(ISNUMBER(ROUND(R111/R49,2)),ROUND(R111/R49,2),\"/\")","v":"/"},{"$f":"V49-T49","v":0},{"$f":"IF(ISNUMBER(ROUND(T111/T49,2)),ROUND(T111/T49,2),\"/\")","v":"/"},{"$f":"V49-N49","v":0},{"$f":"IF(ISNUMBER(ROUND(V111/N49,2)),ROUND(V111/N49,2),\"/\")","v":"/"},null,{"$f":"AC49-Y49","v":0},{"$f":"IF(ISNUMBER(ROUND(Y111/Y49,2)),ROUND(Y111/Y49,2),\"/\")","v":"/"},{"$f":"AE49-AA49","v":0},{"$f":"IF(ISNUMBER(ROUND(AA111/AA49,2)),ROUND(AA111/AA49,2),\"/\")","v":"/"},{"$f":"AE49-AC49","v":0},{"$f":"IF(ISNUMBER(ROUND(AC111/AC49,2)),ROUND(AC111/AC49,2),\"/\")","v":"/"},{"$f":"AG49-AE49","v":0},{"$f":"IF(ISNUMBER(ROUND(AE111/AE49,2)),ROUND(AE111/AE49,2),\"/\")","v":"/"},{"$f":"AG49-Y49","v":0},{"$f":"IF(ISNUMBER(ROUND(AG111/Y49,2)),ROUND(AG111/Y49,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL111/(C49+N49+Y49),2)),ROUND(AL111/(C49+N49+Y49),2),\"/\")","v":"/"}]
[null,"Totaal",{"$f":"SUM(C110:C111)","v":0},{"$f":"IF(ISNUMBER(ROUND(C112/C60,2)),ROUND(C112/C60,2),\"/\")","v":"/"},{"$f":"SUM(E110:E111)","v":0},{"$f":"IF(ISNUMBER(ROUND(E112/E60,2)),ROUND(E112/E60,2),\"/\")","v":"/"},{"$f":"SUM(G110:G111)","v":0},{"$f":"IF(ISNUMBER(ROUND(G112/G60,2)),ROUND(G112/G60,2),\"/\")","v":"/"},{"$f":"SUM(I110:I111)","v":0},{"$f":"IF(ISNUMBER(ROUND(I112/I60,2)),ROUND(I112/I60,2),\"/\")","v":"/"},{"$f":"SUM(K110:K111)","v":0},{"$f":"IF(ISNUMBER(ROUND(K112/C60,2)),ROUND(K112/C60,2),\"/\")","v":"/"},null,{"$f":"SUM(N110:N111)","v":0},{"$f":"IF(ISNUMBER(ROUND(N112/N60,2)),ROUND(N112/N60,2),\"/\")","v":"/"},{"$f":"SUM(P110:P111)","v":0},{"$f":"IF(ISNUMBER(ROUND(P112/P60,2)),ROUND(P112/P60,2),\"/\")","v":"/"},{"$f":"SUM(R110:R111)","v":0},{"$f":"IF(ISNUMBER(ROUND(R112/R60,2)),ROUND(R112/R60,2),\"/\")","v":"/"},{"$f":"SUM(T110:T111)","v":0},{"$f":"IF(ISNUMBER(ROUND(T112/T60,2)),ROUND(T112/T60,2),\"/\")","v":"/"},{"$f":"SUM(V110:V111)","v":0},{"$f":"IF(ISNUMBER(ROUND(V112/N60,2)),ROUND(V112/N60,2),\"/\")","v":"/"},null,{"$f":"SUM(Y110:Y111)","v":0},{"$f":"IF(ISNUMBER(ROUND(Y112/Y60,2)),ROUND(Y112/Y60,2),\"/\")","v":"/"},{"$f":"SUM(AA110:AA111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AA112/AA60,2)),ROUND(AA112/AA60,2),\"/\")","v":"/"},{"$f":"SUM(AC110:AC111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AC112/AC60,2)),ROUND(AC112/AC60,2),\"/\")","v":"/"},{"$f":"SUM(AE110:AE111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AE112/AE60,2)),ROUND(AE112/AE60,2),\"/\")","v":"/"},{"$f":"SUM(AG110:AG111)","v":0},{"$f":"IF(ISNUMBER(ROUND(AG112/Y60,2)),ROUND(AG112/Y60,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL112/(C50+N50+Y50),2)),ROUND(AL112/(C50+N50+Y50),2),\"/\")","v":"/"}]
[null,"Totaal (incl. onvoorziene kosten)",{"$f":"C60-G60","v":0},{"$f":"IF(ISNUMBER(ROUND(C113/C61,2)),ROUND(C113/C61,2),\"/\")","v":"/"},{"$f":"G60-E60","v":0},{"$f":"IF(ISNUMBER(ROUND(E113/E61,2)),ROUND(E113/E61,2),\"/\")","v":"/"},{"$f":"I60-G60","v":0},{"$f":"IF(ISNUMBER(ROUND(G113/G61,2)),ROUND(G113/G61,2),\"/\")","v":"/"},{"$f":"K60-I60","v":0},{"$f":"IF(ISNUMBER(ROUND(I113/I61,2)),ROUND(I113/I61,2),\"/\")","v":"/"},{"$f":"E60-K60","v":0},{"$f":"IF(ISNUMBER(ROUND(K113/K61,2)),ROUND(K113/K61,2),\"/\")","v":"/"},null,{"$f":"N60-R60","v":0},{"$f":"IF(ISNUMBER(ROUND(N113/N61,2)),ROUND(N113/N61,2),\"/\")","v":"/"},{"$f":"R60-P60","v":0},{"$f":"IF(ISNUMBER(ROUND(P113/P61,2)),ROUND(P113/P61,2),\"/\")","v":"/"},{"$f":"T60-R60","v":0},{"$f":"IF(ISNUMBER(ROUND(R113/R61,2)),ROUND(R113/R61,2),\"/\")","v":"/"},{"$f":"V60-T60","v":0},{"$f":"IF(ISNUMBER(ROUND(T113/T61,2)),ROUND(T113/T61,2),\"/\")","v":"/"},{"$f":"P60-V60","v":0},{"$f":"IF(ISNUMBER(ROUND(V113/V61,2)),ROUND(V113/V61,2),\"/\")","v":"/"},null,{"$f":"Y60-AC60","v":0},{"$f":"IF(ISNUMBER(ROUND(Y113/Y61,2)),ROUND(Y113/Y61,2),\"/\")","v":"/"},{"$f":"AC60-AA60","v":0},{"$f":"IF(ISNUMBER(ROUND(AA113/AA61,2)),ROUND(AA113/AA61,2),\"/\")","v":"/"},{"$f":"AE60-AC60","v":0},{"$f":"IF(ISNUMBER(ROUND(AC113/AC61,2)),ROUND(AC113/AC61,2),\"/\")","v":"/"},{"$f":"AG60-AE60","v":0},{"$f":"IF(ISNUMBER(ROUND(AE113/AE61,2)),ROUND(AE113/AE61,2),\"/\")","v":"/"},{"$f":"AA60-AG60","v":0},{"$f":"IF(ISNUMBER(ROUND(AG113/AG61,2)),ROUND(AG113/AG61,2),\"/\")","v":"/"}]
[null,"Omgevingswerken",{"$f":"G51-C51","v":0},{"$f":"IF(ISNUMBER(ROUND(C114/C51,2)),ROUND(C114/C51,2),\"/\")","v":"/"},{"$f":"I51-E51","v":0},{"$f":"IF(ISNUMBER(ROUND(E114/E51,2)),ROUND(E114/E51,2),\"/\")","v":"/"},{"$f":"I51-G51","v":0},{"$f":"IF(ISNUMBER(ROUND(G114/G51,2)),ROUND(G114/G51,2),\"/\")","v":"/"},{"$f":"K51-I51","v":0},{"$f":"IF(ISNUMBER(ROUND(I114/I51,2)),ROUND(I114/I51,2),\"/\")","v":"/"},{"$f":"K51-C51","v":0},{"$f":"IF(ISNUMBER(ROUND(K114/C51,2)),ROUND(K114/C51,2),\"/\")","v":"/"},null,{"$f":"R51-N51","v":0},{"$f":"IF(ISNUMBER(ROUND(N114/N51,2)),ROUND(N114/N51,2),\"/\")","v":"/"},{"$f":"T51-P51","v":0},{"$f":"IF(ISNUMBER(ROUND(P114/P51,2)),ROUND(P114/P51,2),\"/\")","v":"/"},{"$f":"T51-R51","v":0},{"$f":"IF(ISNUMBER(ROUND(R114/R51,2)),ROUND(R114/R51,2),\"/\")","v":"/"},{"$f":"V51-T51","v":0},{"$f":"IF(ISNUMBER(ROUND(T114/T51,2)),ROUND(T114/T51,2),\"/\")","v":"/"},{"$f":"V51-N51","v":0},{"$f":"IF(ISNUMBER(ROUND(V114/N51,2)),ROUND(V114/N51,2),\"/\")","v":"/"},null,{"$f":"AC51-Y51","v":0},{"$f":"IF(ISNUMBER(ROUND(Y114/Y51,2)),ROUND(Y114/Y51,2),\"/\")","v":"/"},{"$f":"AE51-AA51","v":0},{"$f":"IF(ISNUMBER(ROUND(AA114/AA51,2)),ROUND(AA114/AA51,2),\"/\")","v":"/"},{"$f":"AE51-AC51","v":0},{"$f":"IF(ISNUMBER(ROUND(AC114/AC51,2)),ROUND(AC114/AC51,2),\"/\")","v":"/"},{"$f":"AG51-AE51","v":0},{"$f":"IF(ISNUMBER(ROUND(AE114/AE51,2)),ROUND(AE114/AE51,2),\"/\")","v":"/"},{"$f":"AG51-Y51","v":0},{"$f":"IF(ISNUMBER(ROUND(AG114/Y51,2)),ROUND(AG114/Y51,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL114/(C51+N51+Y51),2)),ROUND(AL114/(C51+N51+Y51),2),\"/\")","v":"/"}]
[null,"Afbraakwerken ",{"$f":"G54-C54","v":0},{"$f":"IF(ISNUMBER(ROUND(C115/C54,2)),ROUND(C115/C54,2),\"/\")","v":"/"},{"$f":"I54-E54","v":0},{"$f":"IF(ISNUMBER(ROUND(E115/E54,2)),ROUND(E115/E54,2),\"/\")","v":"/"},{"$f":"I54-G54","v":0},{"$f":"IF(ISNUMBER(ROUND(G115/G54,2)),ROUND(G115/G54,2),\"/\")","v":"/"},{"$f":"K54-I54","v":0},{"$f":"IF(ISNUMBER(ROUND(I115/I54,2)),ROUND(I115/I54,2),\"/\")","v":"/"},{"$f":"K54-C54","v":0},{"$f":"IF(ISNUMBER(ROUND(K115/C54,2)),ROUND(K115/C54,2),\"/\")","v":"/"},null,{"$f":"R54-N54","v":0},{"$f":"IF(ISNUMBER(ROUND(N115/N54,2)),ROUND(N115/N54,2),\"/\")","v":"/"},{"$f":"T54-P54","v":0},{"$f":"IF(ISNUMBER(ROUND(P115/P54,2)),ROUND(P115/P54,2),\"/\")","v":"/"},{"$f":"T54-R54","v":0},{"$f":"IF(ISNUMBER(ROUND(R115/R54,2)),ROUND(R115/R54,2),\"/\")","v":"/"},{"$f":"V54-T54","v":0},{"$f":"IF(ISNUMBER(ROUND(T115/T54,2)),ROUND(T115/T54,2),\"/\")","v":"/"},{"$f":"V54-N54","v":0},{"$f":"IF(ISNUMBER(ROUND(V115/N54,2)),ROUND(V115/N54,2),\"/\")","v":"/"},null,{"$f":"AC54-Y54","v":0},{"$f":"IF(ISNUMBER(ROUND(Y115/Y54,2)),ROUND(Y115/Y54,2),\"/\")","v":"/"},{"$f":"AE54-AA54","v":0},{"$f":"IF(ISNUMBER(ROUND(AA115/AA54,2)),ROUND(AA115/AA54,2),\"/\")","v":"/"},{"$f":"AE54-AC54","v":0},{"$f":"IF(ISNUMBER(ROUND(AC115/AC54,2)),ROUND(AC115/AC54,2),\"/\")","v":"/"},{"$f":"AG54-AE54","v":0},{"$f":"IF(ISNUMBER(ROUND(AE115/AE54,2)),ROUND(AE115/AE54,2),\"/\")","v":"/"},{"$f":"AG54-Y54","v":0},{"$f":"IF(ISNUMBER(ROUND(AG115/Y54,2)),ROUND(AG115/Y54,2),\"/\")","v":"/"},null,null,null,0,{"$f":"IF(ISNUMBER(ROUND(AL115/(C54+N54+Y54),2)),ROUND(AL115/(C54+N54+Y54),2),\"/\")","v":"/"}]
[null,"Projectkost",{"$f":"C79-G79","v":0},{"$f":"IF(ISNUMBER(ROUND(C116/C59,2)),ROUND(C116/C59,2),\"/\")","v":"/"},{"$f":"E79-G79","v":0},{"$f":"IF(ISNUMBER(ROUND(E116/E59,2)),ROUND(E116/E59,2),\"/\")","v":"/"},{"$f":"G79-I79","v":0},{"$f":"IF(ISNUMBER(ROUND(G116/G59,2)),ROUND(G116/G59,2),\"/\")","v":"/"},{"$f":"I79-K79","v":0},{"$f":"IF(ISNUMBER(ROUND(I116/I59,2)),ROUND(I116/I59,2),\"/\")","v":"/"},{"$f":"E79-K79","v":0},{"$f":"IF(ISNUMBER(ROUND(K116/K59,2)),ROUND(K116/K59,2),\"/\")","v":"/"},null,{"$f":"N79-R79","v":0},{"$f":"IF(ISNUMBER(ROUND(N116/N59,2)),ROUND(N116/N59,2),\"/\")","v":"/"},{"$f":"P79-R79","v":0},{"$f":"IF(ISNUMBER(ROUND(P116/P59,2)),ROUND(P116/P59,2),\"/\")","v":"/"},{"$f":"R79-T79","v":0},{"$f":"IF(ISNUMBER(ROUND(R116/R59,2)),ROUND(R116/R59,2),\"/\")","v":"/"},{"$f":"T79-V79","v":0},{"$f":"IF(ISNUMBER(ROUND(T116/T59,2)),ROUND(T116/T59,2),\"/\")","v":"/"},{"$f":"P79-V79","v":0},{"$f":"IF(ISNUMBER(ROUND(V116/V59,2)),ROUND(V116/V59,2),\"/\")","v":"/"},null,{"$f":"Y79-AC79","v":0},{"$f":"IF(ISNUMBER(ROUND(Y116/Y59,2)),ROUND(Y116/Y59,2),\"/\")","v":"/"},{"$f":"AA79-AC79","v":0},{"$f":"IF(ISNUMBER(ROUND(AA116/AA59,2)),ROUND(AA116/AA59,2),\"/\")","v":"/"},{"$f":"AC79-AE79","v":0},{"$f":"IF(ISNUMBER(ROUND(AC116/AC59,2)),ROUND(AC116/AC59,2),\"/\")","v":"/"},{"$f":"AE79-AG79","v":0},{"$f":"IF(ISNUMBER(ROUND(AE116/AE59,2)),ROUND(AE116/AE59,2),\"/\")","v":"/"},{"$f":"AA79-AG79","v":0},{"$f":"IF(ISNUMBER(ROUND(AG116/AG59,2)),ROUND(AG116/AG59,2),\"/\")","v":"/"}]
[]
[null,"VIPA basisgegevens "]
[null,"basisbedrag  werken",{"$f":"IF(OR('Bouwkost NB'!B3=Bron!B9,'Bouwkost NB'!B3=Bron!B10),VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$2:$H$69,4,FALSE),IF('Bouwkost NB'!B3=Bron!#REF!,VLOOKUP('Overzicht BTA'!$C$3,'Capaciteiten & forfaits'!$B$2:$H$69,6,FALSE),IF('Bouwkost NB'!B3=Bron!B11,VLOOKUP('Overzicht BTA'!C3,'Capaciteiten & forfaits'!$B$2:$H$69,4,FALSE),0)))","v":{"$error":"#REF!"}}]
[null,"basisbedrag meubilair",50]

{"sheet":"eindafrekening_ kost_zorg","index":34,"n_rows":119,"n_cols":26,"rows_kept":119,"cut":false,"hidden":true,"merged":[[2,1,2,7],[2,9,2,15],[2,17,2,23]]}
[]
[]
[null,{"$f":"'Overzicht BTA'!C2","v":"Zorgvorm 1"},null,null,null,null,null,null,null,{"$f":"'Overzicht BTA'!H2","v":"Zorgvorm 2"},null,null,null,null,null,null,null,{"$f":"'Overzicht BTA'!N2","v":"Zorgvorm 3"}]
["Kostenevolutie EXCL.BTW",{"$f":"'Overzicht BTA'!B47","v":"Kies kostensoort"},null,{"$f":"'Overzicht BTA'!$B48","v":"Kies kostensoort"},null,{"$f":"'Overzicht BTA'!$B49","v":"Kies kostensoort"},null,{"$f":"'Overzicht BTA'!$B50","v":"Kies kostensoort"},null,{"$f":"'Overzicht BTA'!$H47","v":"Kies kostensoort"},null,{"$f":"'Overzicht BTA'!$H48","v":"Kies kostensoort"},null,{"$f":"'Overzicht BTA'!$H49","v":"Kies kostensoort"},null,{"$f":"'Overzicht BTA'!$H50","v":"Kies kostensoort"},null,{"$f":"'Overzicht BTA'!$N47","v":"Kies kostensoort"},null,{"$f":"'Overzicht BTA'!$N48","v":"Kies kostensoort"},null,{"$f":"'Overzicht BTA'!$N49","v":"Kies kostensoort"},null,{"$f":"'Overzicht BTA'!$N50","v":"Kies kostensoort"}]
["PF0 Aankoop gebouw",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K18,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K16,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K16,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K16,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K16,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K16,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K18,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K16,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K16,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K16,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K16,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K16,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K18,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K16,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K16,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K16,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K16,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K16,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K18,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K16,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K16,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K16,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K16,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K16,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V18,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V16,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V16,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V16,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V16,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V16,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V18,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V16,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V16,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V16,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V16,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V16,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V18,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V16,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V16,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V16,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V16,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V16,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V18,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V16,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V16,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V16,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V16,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V16,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG18,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG16,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG16,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG16,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG16,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG16,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG18,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG16,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG16,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG16,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG16,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG16,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG18,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG16,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG16,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG16,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG16,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG16,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG18,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG16,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG16,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG16,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG16,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG16,0))))))","v":{"$error":"#REF!"}}]
["aankoopkost grond excl. kosten",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K19,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K17,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K17,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K17,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K17,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K17,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K19,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K17,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K17,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K17,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K17,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K17,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K19,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K17,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K17,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K17,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K17,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K17,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K19,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K17,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K17,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K17,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K17,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K17,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V19,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V17,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V17,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V17,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V17,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V17,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V19,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V17,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V17,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V17,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V17,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V17,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V19,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V17,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V17,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V17,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V17,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V17,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V19,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V17,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V17,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V17,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V17,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V17,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG19,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG17,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG17,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG17,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG17,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG17,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG19,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG17,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG17,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG17,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG17,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG17,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG19,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG17,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG17,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG17,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG17,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG17,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG19,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG17,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG17,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG17,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG17,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG17,0))))))","v":{"$error":"#REF!"}}]
["aankoopkost gebouw excl. kosten",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K20,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K18,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K18,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K18,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K18,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K18,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K20,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K18,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K18,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K18,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K18,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K18,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K20,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K18,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K18,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K18,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K18,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K18,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K20,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K18,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K18,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K18,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K18,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K18,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V20,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V18,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V18,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V18,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V18,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V18,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V20,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V18,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V18,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V18,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V18,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V18,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V20,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V18,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V18,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V18,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V18,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V18,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V20,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V18,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V18,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V18,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V18,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V18,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG20,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG18,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG18,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG18,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG18,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG18,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG20,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG18,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG18,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG18,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG18,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG18,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG20,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG18,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG18,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG18,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG18,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG18,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG20,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG18,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG18,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG18,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG18,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG18,0))))))","v":{"$error":"#REF!"}}]
["notariskosten en registratierechten",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K21,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K19,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K19,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K19,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K19,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K19,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K21,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K19,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K19,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K19,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K19,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K19,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K21,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K19,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K19,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K19,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K19,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K19,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K21,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K19,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K19,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K19,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K19,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K19,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V21,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V19,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V19,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V19,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V19,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V19,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V21,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V19,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V19,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V19,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V19,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V19,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V21,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V19,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V19,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V19,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V19,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V19,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V21,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V19,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V19,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V19,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V19,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V19,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG21,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG19,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG19,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG19,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG19,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG19,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG21,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG19,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG19,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG19,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG19,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG19,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG21,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG19,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG19,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG19,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG19,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG19,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG21,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG19,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG19,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG19,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG19,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG19,0))))))","v":{"$error":"#REF!"}}]
["PFO Indien erfpacht/opstal",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K22,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K20,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K20,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K20,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K20,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K20,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K22,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K20,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K20,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K20,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K20,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K20,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K22,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K20,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K20,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K20,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K20,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K20,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K22,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K20,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K20,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K20,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K20,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K20,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V22,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V20,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V20,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V20,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V20,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V20,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V22,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V20,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V20,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V20,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V20,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V20,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V22,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V20,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V20,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V20,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V20,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V20,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V22,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V20,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V20,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V20,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V20,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V20,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG22,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG20,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG20,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG20,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG20,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG20,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG22,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG20,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG20,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG20,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG20,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG20,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG22,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG20,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG20,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG20,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG20,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG20,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG22,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG20,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG20,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG20,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG20,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG20,0))))))","v":{"$error":"#REF!"}}]
["jaarvergoeding",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K23,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K21,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K21,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K21,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K21,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K21,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K23,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K21,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K21,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K21,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K21,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K21,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K23,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K21,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K21,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K21,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K21,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K21,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K23,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K21,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K21,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K21,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K21,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K21,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V23,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V21,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V21,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V21,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V21,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V21,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V23,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V21,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V21,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V21,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V21,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V21,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V23,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V21,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V21,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V21,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V21,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V21,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V23,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V21,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V21,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V21,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V21,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V21,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG23,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG21,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG21,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG21,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG21,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG21,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG23,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG21,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG21,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG21,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG21,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG21,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG23,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG21,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG21,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG21,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG21,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG21,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG23,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG21,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG21,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG21,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG21,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG21,0))))))","v":{"$error":"#REF!"}}]
["eerste jaar erfpacht/opstal",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K24,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K22,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K22,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K22,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K22,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K22,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K24,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K22,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K22,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K22,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K22,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K22,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K24,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K22,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K22,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K22,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K22,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K22,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K24,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K22,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K22,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K22,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K22,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K22,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V24,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V22,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V22,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V22,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V22,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V22,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V24,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V22,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V22,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V22,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V22,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V22,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V24,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V22,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V22,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V22,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V22,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V22,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V24,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V22,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V22,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V22,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V22,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V22,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG24,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG22,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG22,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG22,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG22,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG22,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG24,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG22,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG22,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG22,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG22,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG22,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG24,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG22,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG22,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG22,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG22,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG22,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG24,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG22,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG22,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG22,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG22,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG22,0))))))","v":{"$error":"#REF!"}}]
["laatste jaar erfpacht/opstal",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K25,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K23,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K23,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K23,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K23,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K23,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K25,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K23,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K23,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K23,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K23,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K23,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K25,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K23,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K23,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K23,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K23,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K23,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K25,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K23,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K23,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K23,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K23,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K23,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V25,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V23,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V23,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V23,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V23,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V23,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V25,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V23,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V23,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V23,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V23,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V23,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V25,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V23,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V23,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V23,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V23,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V23,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V25,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V23,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V23,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V23,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V23,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V23,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG25,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG23,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG23,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG23,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG23,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG23,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG25,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG23,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG23,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG23,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG23,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG23,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG25,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG23,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG23,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG23,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG23,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG23,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG25,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG23,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG23,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG23,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG23,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG23,0))))))","v":{"$error":"#REF!"}}]
["PF1 Ruwbouw",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K26,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K24,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K24,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K24,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K24,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K24,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K26,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K24,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K24,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K24,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K24,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K24,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K26,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K24,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K24,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K24,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K24,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K24,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K26,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K24,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K24,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K24,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K24,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K24,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V26,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V24,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V24,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V24,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V24,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V24,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V26,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V24,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V24,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V24,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V24,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V24,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V26,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V24,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V24,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V24,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V24,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V24,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V26,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V24,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V24,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V24,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V24,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V24,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG26,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG24,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG24,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG24,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG24,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG24,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG26,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG24,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG24,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG24,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG24,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG24,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG26,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG24,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG24,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG24,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG24,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG24,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG26,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG24,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG24,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG24,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG24,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG24,0))))))","v":{"$error":"#REF!"}}]
["Ruwbouw",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K27,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K25,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K25,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K25,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K25,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K25,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K27,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K25,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K25,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K25,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K25,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K25,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K27,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K25,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K25,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K25,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K25,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K25,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K27,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K25,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K25,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K25,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K25,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K25,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V27,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V25,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V25,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V25,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V25,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V25,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V27,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V25,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V25,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V25,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V25,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V25,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V27,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V25,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V25,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V25,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V25,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V25,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V27,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V25,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V25,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V25,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V25,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V25,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG27,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG25,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG25,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG25,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG25,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG25,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG27,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG25,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG25,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG25,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG25,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG25,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG27,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG25,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG25,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG25,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG25,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG25,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG27,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG25,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG25,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG25,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG25,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG25,0))))))","v":{"$error":"#REF!"}}]
["Schrijnwerk",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K28,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K26,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K26,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K26,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K26,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K26,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K28,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K26,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K26,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K26,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K26,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K26,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K28,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K26,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K26,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K26,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K26,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K26,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K28,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K26,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K26,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K26,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K26,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K26,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V28,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V26,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V26,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V26,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V26,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V26,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V28,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V26,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V26,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V26,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V26,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V26,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V28,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V26,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V26,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V26,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V26,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V26,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V28,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V26,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V26,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V26,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V26,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V26,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG28,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG26,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG26,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG26,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG26,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG26,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG28,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG26,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG26,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG26,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG26,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG26,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG28,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG26,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG26,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG26,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG26,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG26,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG28,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG26,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG26,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG26,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG26,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG26,0))))))","v":{"$error":"#REF!"}}]
["Dakwerken",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K29,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K27,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K27,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K27,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K27,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K27,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K29,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K27,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K27,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K27,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K27,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K27,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K29,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K27,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K27,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K27,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K27,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K27,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K29,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K27,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K27,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K27,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K27,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K27,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V29,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V27,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V27,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V27,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V27,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V27,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V29,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V27,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V27,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V27,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V27,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V27,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V29,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V27,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V27,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V27,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V27,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V27,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V29,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V27,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V27,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V27,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V27,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V27,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG29,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG27,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG27,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG27,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG27,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG27,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG29,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG27,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG27,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG27,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG27,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG27,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG29,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG27,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG27,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG27,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG27,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG27,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG29,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG27,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG27,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG27,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG27,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG27,0))))))","v":{"$error":"#REF!"}}]
["Overige1:……………………………………………………….",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K30,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K28,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K28,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K28,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K28,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K28,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K30,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K28,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K28,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K28,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K28,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K28,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K30,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K28,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K28,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K28,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K28,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K28,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K30,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K28,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K28,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K28,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K28,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K28,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V30,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V28,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V28,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V28,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V28,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V28,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V30,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V28,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V28,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V28,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V28,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V28,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V30,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V28,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V28,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V28,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V28,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V28,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V30,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V28,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V28,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V28,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V28,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V28,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG30,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG28,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG28,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG28,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG28,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG28,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG30,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG28,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG28,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG28,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG28,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG28,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG30,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG28,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG28,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG28,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG28,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG28,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG30,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG28,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG28,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG28,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG28,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG28,0))))))","v":{"$error":"#REF!"}}]
["Overige2:……………………………………………………….",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K31,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K29,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K29,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K29,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K29,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K29,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K31,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K29,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K29,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K29,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K29,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K29,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K31,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K29,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K29,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K29,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K29,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K29,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K31,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K29,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K29,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K29,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K29,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K29,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V31,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V29,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V29,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V29,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V29,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V29,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V31,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V29,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V29,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V29,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V29,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V29,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V31,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V29,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V29,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V29,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V29,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V29,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V31,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V29,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V29,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V29,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V29,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V29,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG31,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG29,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG29,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG29,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG29,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG29,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG31,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG29,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG29,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG29,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG29,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG29,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG31,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG29,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG29,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG29,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG29,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG29,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG31,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG29,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG29,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG29,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG29,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG29,0))))))","v":{"$error":"#REF!"}}]
["Geen detail:",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K32,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K30,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K30,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K30,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K30,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K30,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K32,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K30,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K30,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K30,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K30,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K30,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K32,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K30,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K30,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K30,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K30,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K30,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K32,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K30,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K30,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K30,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K30,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K30,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V32,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V30,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V30,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V30,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V30,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V30,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V32,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V30,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V30,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V30,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V30,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V30,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V32,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V30,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V30,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V30,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V30,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V30,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V32,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V30,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V30,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V30,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V30,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V30,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG32,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG30,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG30,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG30,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG30,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG30,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG32,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG30,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG30,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG30,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG30,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG30,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG32,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG30,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG30,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG30,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG30,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG30,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG32,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG30,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG30,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG30,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG30,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG30,0))))))","v":{"$error":"#REF!"}}]
["PF2 Techn. Uitrusting",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K33,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K31,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K31,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K31,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K31,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K31,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K33,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K31,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K31,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K31,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K31,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K31,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K33,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K31,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K31,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K31,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K31,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K31,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K33,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K31,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K31,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K31,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K31,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K31,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V33,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V31,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V31,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V31,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V31,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V31,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V33,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V31,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V31,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V31,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V31,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V31,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V33,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V31,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V31,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V31,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V31,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V31,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V33,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V31,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V31,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V31,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V31,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V31,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG33,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG31,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG31,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG31,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG31,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG31,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG33,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG31,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG31,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG31,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG31,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG31,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG33,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG31,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG31,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG31,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG31,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG31,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG33,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG31,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG31,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG31,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG31,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG31,0))))))","v":{"$error":"#REF!"}}]
["Sanitair",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K34,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K32,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K32,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K32,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K32,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K32,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K34,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K32,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K32,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K32,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K32,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K32,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K34,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K32,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K32,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K32,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K32,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K32,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K34,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K32,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K32,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K32,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K32,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K32,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V34,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V32,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V32,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V32,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V32,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V32,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V34,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V32,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V32,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V32,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V32,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V32,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V34,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V32,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V32,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V32,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V32,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V32,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V34,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V32,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V32,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V32,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V32,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V32,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG34,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG32,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG32,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG32,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG32,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG32,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG34,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG32,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG32,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG32,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG32,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG32,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG34,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG32,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG32,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG32,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG32,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG32,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG34,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG32,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG32,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG32,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG32,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG32,0))))))","v":{"$error":"#REF!"}}]
["HVAC",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K35,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K33,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K33,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K33,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K33,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K33,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K35,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K33,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K33,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K33,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K33,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K33,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K35,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K33,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K33,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K33,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K33,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K33,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K35,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K33,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K33,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K33,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K33,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K33,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V35,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V33,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V33,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V33,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V33,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V33,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V35,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V33,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V33,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V33,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V33,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V33,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V35,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V33,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V33,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V33,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V33,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V33,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V35,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V33,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V33,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V33,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V33,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V33,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG35,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG33,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG33,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG33,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG33,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG33,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG35,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG33,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG33,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG33,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG33,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG33,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG35,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG33,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG33,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG33,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG33,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG33,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG35,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG33,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG33,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG33,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG33,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG33,0))))))","v":{"$error":"#REF!"}}]
["Elektriciteit",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K36,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K34,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K34,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K34,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K34,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K34,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K36,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K34,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K34,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K34,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K34,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K34,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K36,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K34,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K34,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K34,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K34,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K34,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K36,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K34,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K34,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K34,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K34,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K34,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V36,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V34,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V34,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V34,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V34,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V34,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V36,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V34,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V34,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V34,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V34,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V34,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V36,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V34,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V34,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V34,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V34,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V34,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V36,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V34,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V34,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V34,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V34,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V34,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG36,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG34,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG34,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG34,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG34,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG34,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG36,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG34,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG34,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG34,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG34,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG34,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG36,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG34,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG34,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG34,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG34,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG34,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG36,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG34,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG34,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG34,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG34,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG34,0))))))","v":{"$error":"#REF!"}}]
["Lift",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K37,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K35,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K35,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K35,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K35,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K35,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K37,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K35,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K35,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K35,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K35,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K35,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K37,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K35,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K35,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K35,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K35,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K35,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K37,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K35,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K35,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K35,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K35,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K35,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V37,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V35,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V35,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V35,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V35,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V35,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V37,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V35,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V35,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V35,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V35,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V35,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V37,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V35,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V35,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V35,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V35,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V35,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V37,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V35,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V35,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V35,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V35,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V35,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG37,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG35,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG35,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG35,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG35,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG35,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG37,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG35,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG35,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG35,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG35,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG35,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG37,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG35,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG35,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG35,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG35,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG35,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG37,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG35,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG35,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG35,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG35,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG35,0))))))","v":{"$error":"#REF!"}}]
["Overige1:……………………………………………………….",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K38,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K36,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K36,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K36,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K36,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K36,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K38,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K36,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K36,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K36,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K36,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K36,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K38,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K36,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K36,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K36,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K36,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K36,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K38,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K36,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K36,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K36,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K36,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K36,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V38,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V36,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V36,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V36,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V36,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V36,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V38,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V36,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V36,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V36,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V36,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V36,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V38,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V36,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V36,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V36,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V36,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V36,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V38,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V36,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V36,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V36,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V36,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V36,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG38,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG36,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG36,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG36,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG36,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG36,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG38,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG36,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG36,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG36,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG36,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG36,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG38,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG36,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG36,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG36,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG36,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG36,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG38,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG36,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG36,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG36,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG36,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG36,0))))))","v":{"$error":"#REF!"}}]
["Overige2:……………………………………………………….",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K39,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K37,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K37,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K37,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K37,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K37,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K39,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K37,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K37,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K37,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K37,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K37,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K39,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K37,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K37,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K37,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K37,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K37,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K39,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K37,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K37,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K37,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K37,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K37,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V39,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V37,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V37,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V37,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V37,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V37,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V39,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V37,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V37,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V37,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V37,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V37,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V39,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V37,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V37,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V37,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V37,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V37,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V39,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V37,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V37,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V37,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V37,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V37,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG39,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG37,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG37,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG37,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG37,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG37,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG39,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG37,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG37,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG37,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG37,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG37,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG39,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG37,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG37,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG37,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG37,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG37,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG39,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG37,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG37,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG37,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG37,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG37,0))))))","v":{"$error":"#REF!"}}]
["Geen detail:",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K40,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K38,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K38,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K38,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K38,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K38,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K40,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K38,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K38,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K38,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K38,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K38,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K40,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K38,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K38,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K38,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K38,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K38,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K40,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K38,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K38,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K38,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K38,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K38,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V40,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V38,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V38,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V38,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V38,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V38,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V40,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V38,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V38,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V38,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V38,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V38,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V40,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V38,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V38,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V38,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V38,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V38,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V40,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V38,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V38,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V38,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V38,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V38,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG40,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG38,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG38,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG38,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG38,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG38,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG40,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG38,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG38,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG38,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG38,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG38,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG40,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG38,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG38,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG38,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG38,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG38,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG40,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG38,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG38,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG38,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG38,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG38,0))))))","v":{"$error":"#REF!"}}]
["PF3 Afwerking",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K41,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K39,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K39,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K39,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K39,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K39,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K41,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K39,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K39,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K39,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K39,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K39,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K41,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K39,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K39,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K39,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K39,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K39,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K41,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K39,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K39,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K39,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K39,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K39,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V41,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V39,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V39,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V39,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V39,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V39,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V41,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V39,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V39,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V39,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V39,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V39,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V41,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V39,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V39,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V39,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V39,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V39,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V41,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V39,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V39,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V39,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V39,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V39,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG41,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG39,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG39,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG39,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG39,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG39,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG41,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG39,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG39,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG39,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG39,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG39,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG41,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG39,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG39,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG39,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG39,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG39,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG41,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG39,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG39,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG39,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG39,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG39,0))))))","v":{"$error":"#REF!"}}]
["Vloeren",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K42,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K40,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K40,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K40,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K40,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K40,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K42,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K40,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K40,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K40,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K40,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K40,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K42,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K40,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K40,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K40,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K40,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K40,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K42,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K40,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K40,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K40,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K40,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K40,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V42,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V40,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V40,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V40,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V40,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V40,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V42,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V40,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V40,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V40,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V40,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V40,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V42,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V40,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V40,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V40,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V40,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V40,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V42,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V40,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V40,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V40,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V40,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V40,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG42,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG40,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG40,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG40,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG40,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG40,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG42,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG40,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG40,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG40,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG40,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG40,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG42,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG40,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG40,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG40,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG40,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG40,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG42,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG40,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG40,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG40,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG40,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG40,0))))))","v":{"$error":"#REF!"}}]
["Wanden ",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K43,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K41,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K41,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K41,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K41,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K41,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K43,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K41,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K41,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K41,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K41,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K41,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K43,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K41,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K41,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K41,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K41,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K41,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K43,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K41,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K41,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K41,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K41,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K41,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V43,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V41,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V41,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V41,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V41,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V41,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V43,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V41,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V41,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V41,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V41,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V41,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V43,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V41,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V41,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V41,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V41,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V41,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V43,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V41,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V41,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V41,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V41,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V41,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG43,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG41,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG41,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG41,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG41,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG41,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG43,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG41,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG41,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG41,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG41,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG41,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG43,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG41,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG41,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG41,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG41,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG41,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG43,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG41,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG41,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG41,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG41,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG41,0))))))","v":{"$error":"#REF!"}}]
["Plafonds",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K44,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K42,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K42,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K42,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K42,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K42,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K44,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K42,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K42,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K42,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K42,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K42,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K44,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K42,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K42,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K42,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K42,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K42,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K44,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K42,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K42,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K42,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K42,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K42,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V44,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V42,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V42,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V42,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V42,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V42,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V44,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V42,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V42,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V42,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V42,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V42,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V44,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V42,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V42,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V42,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V42,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V42,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V44,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V42,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V42,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V42,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V42,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V42,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG44,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG42,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG42,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG42,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG42,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG42,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG44,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG42,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG42,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG42,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG42,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG42,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG44,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG42,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG42,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG42,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG42,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG42,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG44,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG42,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG42,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG42,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG42,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG42,0))))))","v":{"$error":"#REF!"}}]
["Vast meubilair",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K45,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K43,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K43,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K43,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K43,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K43,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K45,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K43,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K43,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K43,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K43,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K43,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K45,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K43,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K43,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K43,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K43,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K43,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K45,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K43,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K43,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K43,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K43,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K43,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V45,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V43,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V43,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V43,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V43,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V43,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V45,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V43,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V43,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V43,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V43,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V43,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V45,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V43,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V43,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V43,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V43,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V43,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V45,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V43,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V43,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V43,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V43,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V43,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG45,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG43,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG43,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG43,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG43,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG43,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG45,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG43,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG43,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG43,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG43,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG43,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG45,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG43,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG43,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG43,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG43,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG43,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG45,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG43,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG43,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG43,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG43,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG43,0))))))","v":{"$error":"#REF!"}}]
["Keuken ",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K46,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K44,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K44,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K44,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K44,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K44,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K46,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K44,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K44,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K44,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K44,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K44,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K46,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K44,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K44,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K44,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K44,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K44,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K46,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K44,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K44,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K44,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K44,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K44,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V46,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V44,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V44,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V44,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V44,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V44,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V46,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V44,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V44,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V44,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V44,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V44,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V46,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V44,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V44,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V44,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V44,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V44,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V46,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V44,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V44,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V44,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V44,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V44,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG46,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG44,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG44,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG44,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG44,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG44,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG46,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG44,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG44,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG44,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG44,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG44,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG46,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG44,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG44,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG44,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG44,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG44,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG46,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG44,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG44,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG44,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG44,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG44,0))))))","v":{"$error":"#REF!"}}]
["Overige1:……………………………………………………….",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K47,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K45,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K45,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K45,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K45,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K45,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K47,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K45,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K45,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K45,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K45,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K45,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K47,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K45,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K45,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K45,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K45,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K45,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K47,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K45,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K45,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K45,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K45,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K45,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V47,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V45,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V45,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V45,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V45,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V45,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V47,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V45,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V45,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V45,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V45,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V45,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V47,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V45,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V45,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V45,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V45,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V45,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V47,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V45,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V45,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V45,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V45,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V45,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG47,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG45,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG45,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG45,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG45,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG45,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG47,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG45,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG45,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG45,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG45,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG45,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG47,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG45,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG45,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG45,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG45,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG45,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG47,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG45,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG45,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG45,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG45,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG45,0))))))","v":{"$error":"#REF!"}}]
["Overige2:……………………………………………………….",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K48,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K46,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K46,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K46,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K46,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K46,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K48,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K46,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K46,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K46,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K46,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K46,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K48,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K46,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K46,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K46,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K46,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K46,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K48,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K46,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K46,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K46,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K46,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K46,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V48,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V46,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V46,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V46,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V46,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V46,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V48,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V46,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V46,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V46,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V46,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V46,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V48,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V46,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V46,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V46,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V46,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V46,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V48,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V46,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V46,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V46,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V46,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V46,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG48,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG46,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG46,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG46,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG46,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG46,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG48,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG46,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG46,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG46,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG46,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG46,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG48,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG46,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG46,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG46,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG46,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG46,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG48,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG46,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG46,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG46,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG46,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG46,0))))))","v":{"$error":"#REF!"}}]
["Geen detail:",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K49,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K47,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K47,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K47,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K47,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K47,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K49,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K47,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K47,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K47,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K47,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K47,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K49,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K47,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K47,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K47,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K47,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K47,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K49,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K47,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K47,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K47,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K47,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K47,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V49,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V47,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V47,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V47,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V47,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V47,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V49,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V47,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V47,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V47,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V47,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V47,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V49,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V47,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V47,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V47,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V47,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V47,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V49,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V47,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V47,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V47,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V47,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V47,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG49,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG47,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG47,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG47,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG47,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG47,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG49,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG47,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG47,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG47,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG47,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG47,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG49,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG47,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG47,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG47,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG47,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG47,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG49,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG47,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG47,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG47,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG47,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG47,0))))))","v":{"$error":"#REF!"}}]
["Subtotaal PF1-2-3",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K50,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K48,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K48,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K48,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K48,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K48,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K50,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K48,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K48,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K48,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K48,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K48,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K50,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K48,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K48,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K48,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K48,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K48,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K50,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K48,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K48,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K48,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K48,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K48,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V50,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V48,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V48,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V48,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V48,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V48,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V50,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V48,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V48,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V48,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V48,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V48,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V50,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V48,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V48,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V48,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V48,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V48,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V50,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V48,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V48,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V48,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V48,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V48,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG50,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG48,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG48,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG48,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG48,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG48,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG50,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG48,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG48,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG48,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG48,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG48,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG50,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG48,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG48,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG48,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG48,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG48,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG50,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG48,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG48,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG48,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG48,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG48,0))))))","v":{"$error":"#REF!"}}]
["PF4 Losse uitrusting en meubilering ",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K51,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K49,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K49,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K49,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K49,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K49,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K51,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K49,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K49,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K49,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K49,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K49,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K51,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K49,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K49,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K49,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K49,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K49,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K51,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K49,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K49,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K49,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K49,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K49,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V51,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V49,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V49,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V49,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V49,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V49,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V51,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V49,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V49,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V49,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V49,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V49,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V51,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V49,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V49,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V49,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V49,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V49,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V51,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V49,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V49,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V49,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V49,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V49,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG51,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG49,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG49,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG49,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG49,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG49,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG51,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG49,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG49,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG49,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG49,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG49,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG51,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG49,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG49,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG49,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG49,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG49,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG51,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG49,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG49,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG49,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG49,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG49,0))))))","v":{"$error":"#REF!"}}]
["Totaal PF1-2-3-4",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K52,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K50,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K50,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K50,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K50,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K50,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K52,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K50,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K50,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K50,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K50,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K50,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K52,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K50,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K50,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K50,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K50,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K50,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K52,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K50,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K50,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K50,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K50,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K50,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V52,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V50,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V50,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V50,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V50,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V50,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V52,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V50,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V50,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V50,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V50,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V50,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V52,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V50,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V50,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V50,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V50,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V50,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V52,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V50,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V50,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V50,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V50,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V50,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG52,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG50,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG50,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG50,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG50,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG50,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG52,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG50,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG50,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG50,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG50,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG50,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG52,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG50,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG50,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG50,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG50,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG50,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG52,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG50,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG50,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG50,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG50,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG50,0))))))","v":{"$error":"#REF!"}}]
["Omgevingswerken",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K53,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K51,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K51,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K51,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K51,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K51,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K53,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K51,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K51,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K51,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K51,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K51,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K53,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K51,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K51,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K51,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K51,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K51,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K53,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K51,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K51,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K51,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K51,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K51,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V53,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V51,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V51,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V51,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V51,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V51,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V53,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V51,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V51,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V51,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V51,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V51,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V53,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V51,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V51,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V51,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V51,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V51,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V53,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V51,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V51,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V51,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V51,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V51,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG53,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG51,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG51,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG51,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG51,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG51,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG53,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG51,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG51,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG51,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG51,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG51,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG53,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG51,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG51,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG51,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG51,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG51,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG53,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG51,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG51,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG51,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG51,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG51,0))))))","v":{"$error":"#REF!"}},{"$f":"SUM(B40:X40)","v":{"$error":"#REF!"}}]
["- Buitenverharding, - construcies en - meubilair",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K54,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K52,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K52,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K52,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K52,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K52,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K54,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K52,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K52,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K52,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K52,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K52,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K54,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K52,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K52,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K52,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K52,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K52,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K54,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K52,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K52,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K52,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K52,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K52,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V54,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V52,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V52,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V52,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V52,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V52,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V54,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V52,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V52,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V52,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V52,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V52,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V54,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V52,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V52,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V52,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V52,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V52,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V54,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V52,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V52,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V52,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V52,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V52,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG54,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG52,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG52,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG52,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG52,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG52,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG54,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG52,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG52,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG52,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG52,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG52,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG54,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG52,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG52,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG52,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG52,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG52,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG54,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG52,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG52,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG52,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG52,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG52,0))))))","v":{"$error":"#REF!"}}]
["- Groenaanleg",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K55,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K53,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K53,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K53,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K53,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K53,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K55,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K53,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K53,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K53,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K53,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K53,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K55,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K53,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K53,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K53,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K53,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K53,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K55,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K53,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K53,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K53,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K53,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K53,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V55,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V53,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V53,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V53,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V53,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V53,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V55,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V53,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V53,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V53,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V53,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V53,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V55,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V53,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V53,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V53,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V53,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V53,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V55,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V53,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V53,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V53,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V53,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V53,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG55,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG53,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG53,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG53,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG53,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG53,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG55,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG53,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG53,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG53,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG53,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG53,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG55,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG53,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG53,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG53,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG53,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG53,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG55,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG53,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG53,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG53,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG53,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG53,0))))))","v":{"$error":"#REF!"}}]
["Afbraakwerken ",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K56,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K54,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K54,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K54,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K54,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K54,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K56,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K54,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K54,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K54,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K54,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K54,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K56,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K54,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K54,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K54,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K54,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K54,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K56,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K54,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K54,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K54,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K54,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K54,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V56,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V54,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V54,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V54,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V54,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V54,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V56,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V54,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V54,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V54,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V54,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V54,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V56,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V54,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V54,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V54,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V54,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V54,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V56,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V54,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V54,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V54,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V54,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V54,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG56,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG54,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG54,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG54,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG54,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG54,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG56,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG54,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG54,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG54,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG54,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG54,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG56,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG54,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG54,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG54,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG54,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG54,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG56,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG54,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG54,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG54,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG54,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG54,0))))))","v":{"$error":"#REF!"}},{"$f":"SUM(B43:X43)","v":{"$error":"#REF!"}}]
["Kunstwerk",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K57,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K55,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K55,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K55,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K55,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K55,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K57,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K55,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K55,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K55,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K55,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K55,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K57,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K55,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K55,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K55,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K55,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K55,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K57,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K55,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K55,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K55,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K55,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K55,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V57,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V55,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V55,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V55,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V55,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V55,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V57,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V55,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V55,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V55,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V55,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V55,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V57,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V55,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V55,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V55,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V55,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V55,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V57,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V55,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V55,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V55,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V55,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V55,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG57,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG55,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG55,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG55,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG55,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG55,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG57,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG55,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG55,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG55,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG55,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG55,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG57,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG55,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG55,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG55,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG55,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG55,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG57,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG55,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG55,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG55,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG55,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG55,0))))))","v":{"$error":"#REF!"}}]
["Aansluitingen nutsvoorzieningen",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K59,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K57,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K57,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K57,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K57,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K57,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K59,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K57,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K57,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K57,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K57,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K57,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K59,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K57,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K57,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K57,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K57,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K57,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K59,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K57,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K57,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K57,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K57,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K57,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V59,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V57,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V57,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V57,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V57,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V57,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V59,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V57,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V57,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V57,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V57,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V57,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V59,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V57,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V57,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V57,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V57,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V57,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V59,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V57,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V57,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V57,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V57,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V57,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG59,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG57,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG57,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG57,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG57,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG57,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG59,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG57,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG57,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG57,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG57,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG57,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG59,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG57,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG57,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG57,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG57,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG57,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG59,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG57,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG57,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG57,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG57,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG57,0))))))","v":{"$error":"#REF!"}}]
["Prijsherzieningen",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K60,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K58,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K58,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K58,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K58,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K58,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K60,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K58,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K58,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K58,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K58,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K58,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K60,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K58,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K58,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K58,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K58,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K58,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K60,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K58,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K58,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K58,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K58,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K58,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V60,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V58,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V58,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V58,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V58,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V58,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V60,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V58,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V58,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V58,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V58,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V58,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V60,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V58,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V58,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V58,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V58,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V58,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V60,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V58,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V58,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V58,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V58,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V58,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG60,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG58,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG58,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG58,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG58,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG58,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG60,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG58,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG58,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG58,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG58,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG58,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG60,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG58,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG58,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG58,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG58,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG58,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG60,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG58,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG58,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG58,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG58,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG58,0))))))","v":{"$error":"#REF!"}}]
["Meerwerken",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K61,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K59,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K59,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K59,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K59,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K59,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K61,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K59,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K59,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K59,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K59,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K59,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K61,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K59,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K59,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K59,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K59,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K59,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K61,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K59,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K59,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K59,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K59,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K59,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V61,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V59,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V59,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V59,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V59,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V59,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V61,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V59,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V59,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V59,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V59,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V59,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V61,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V59,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V59,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V59,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V59,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V59,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V61,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V59,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V59,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V59,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V59,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V59,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG61,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG59,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG59,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG59,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG59,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG59,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG61,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG59,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG59,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG59,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG59,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG59,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG61,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG59,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG59,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG59,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG59,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG59,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG61,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG59,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG59,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG59,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG59,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG59,0))))))","v":{"$error":"#REF!"}}]
["Totaal ",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K62,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K60,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K60,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K60,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K60,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K60,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K62,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K60,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K60,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K60,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K60,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K60,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K62,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K60,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K60,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K60,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K60,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K60,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K62,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K60,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K60,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K60,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K60,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K60,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V62,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V60,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V60,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V60,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V60,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V60,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V62,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V60,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V60,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V60,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V60,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V60,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V62,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V60,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V60,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V60,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V60,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V60,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V62,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V60,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V60,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V60,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V60,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V60,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG62,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG60,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG60,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG60,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG60,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG60,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG62,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG60,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG60,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG60,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG60,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG60,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG62,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG60,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG60,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG60,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG60,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG60,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG62,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG60,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG60,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG60,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG60,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG60,0))))))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K63,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K61,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K61,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K61,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K61,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K61,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K63,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K61,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K61,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K61,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K61,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K61,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K63,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K61,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K61,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K61,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K61,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K61,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K63,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K61,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K61,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K61,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K61,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K61,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V63,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V61,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V61,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V61,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V61,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V61,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V63,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V61,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V61,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V61,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V61,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V61,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V63,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V61,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V61,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V61,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V61,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V61,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V63,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V61,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V61,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V61,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V61,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V61,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG63,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG61,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG61,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG61,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG61,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG61,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG63,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG61,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG61,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG61,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG61,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG61,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG63,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG61,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG61,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG61,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG61,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG61,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG63,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG61,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG61,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG61,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG61,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG61,0))))))","v":{"$error":"#REF!"}}]
["Studiekosten en erelonen",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K64,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K62,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K62,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K62,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K62,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K62,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K64,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K62,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K62,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K62,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K62,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K62,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K64,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K62,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K62,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K62,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K62,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K62,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K64,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K62,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K62,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K62,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K62,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K62,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V64,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V62,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V62,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V62,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V62,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V62,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V64,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V62,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V62,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V62,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V62,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V62,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V64,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V62,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V62,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V62,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V62,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V62,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V64,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V62,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V62,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V62,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V62,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V62,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG64,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG62,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG62,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG62,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG62,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG62,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG64,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG62,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG62,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG62,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG62,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG62,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG64,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG62,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG62,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG62,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG62,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG62,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG64,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG62,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG62,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG62,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG62,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG62,0))))))","v":{"$error":"#REF!"}}]
["Haalbaarheidsstudie en masterplanning",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K65,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K63,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K63,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K63,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K63,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K63,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K65,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K63,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K63,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K63,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K63,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K63,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K65,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K63,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K63,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K63,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K63,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K63,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K65,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K63,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K63,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K63,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K63,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K63,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V65,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V63,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V63,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V63,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V63,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V63,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V65,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V63,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V63,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V63,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V63,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V63,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V65,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V63,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V63,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V63,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V63,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V63,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V65,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V63,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V63,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V63,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V63,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V63,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG65,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG63,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG63,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG63,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG63,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG63,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG65,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG63,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG63,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG63,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG63,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG63,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG65,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG63,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG63,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG63,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG63,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG63,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG65,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG63,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG63,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG63,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG63,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG63,0))))))","v":{"$error":"#REF!"}}]
["- Mobiliteit",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K66,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K64,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K64,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K64,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K64,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K64,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K66,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K64,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K64,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K64,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K64,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K64,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K66,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K64,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K64,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K64,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K64,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K64,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K66,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K64,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K64,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K64,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K64,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K64,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V66,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V64,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V64,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V64,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V64,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V64,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V66,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V64,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V64,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V64,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V64,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V64,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V66,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V64,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V64,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V64,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V64,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V64,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V66,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V64,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V64,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V64,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V64,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V64,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG66,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG64,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG64,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG64,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG64,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG64,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG66,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG64,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG64,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG64,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG64,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG64,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG66,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG64,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG64,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG64,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG64,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG64,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG66,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG64,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG64,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG64,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG64,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG64,0))))))","v":{"$error":"#REF!"}}]
["- Omgevingskwaliteit (MER)",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K67,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K65,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K65,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K65,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K65,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K65,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K67,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K65,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K65,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K65,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K65,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K65,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K67,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K65,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K65,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K65,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K65,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K65,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K67,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K65,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K65,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K65,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K65,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K65,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V67,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V65,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V65,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V65,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V65,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V65,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V67,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V65,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V65,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V65,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V65,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V65,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V67,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V65,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V65,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V65,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V65,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V65,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V67,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V65,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V65,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V65,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V65,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V65,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG67,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG65,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG65,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG65,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG65,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG65,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG67,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG65,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG65,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG65,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG65,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG65,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG67,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG65,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG65,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG65,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG65,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG65,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG67,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG65,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG65,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG65,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG65,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG65,0))))))","v":{"$error":"#REF!"}}]
["Coordinatie/projectbegeleiding",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K68,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K66,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K66,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K66,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K66,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K66,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K68,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K66,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K66,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K66,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K66,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K66,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K68,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K66,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K66,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K66,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K66,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K66,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K68,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K66,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K66,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K66,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K66,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K66,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V68,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V66,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V66,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V66,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V66,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V66,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V68,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V66,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V66,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V66,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V66,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V66,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V68,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V66,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V66,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V66,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V66,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V66,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V68,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V66,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V66,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V66,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V66,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V66,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG68,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG66,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG66,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG66,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG66,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG66,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG68,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG66,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG66,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG66,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG66,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG66,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG68,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG66,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG66,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG66,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG66,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG66,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG68,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG66,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG66,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG66,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG66,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG66,0))))))","v":{"$error":"#REF!"}}]
["Architect",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K69,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K67,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K67,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K67,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K67,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K67,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K69,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K67,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K67,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K67,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K67,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K67,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K69,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K67,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K67,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K67,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K67,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K67,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K69,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K67,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K67,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K67,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K67,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K67,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V69,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V67,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V67,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V67,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V67,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V67,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V69,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V67,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V67,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V67,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V67,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V67,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V69,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V67,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V67,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V67,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V67,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V67,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V69,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V67,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V67,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V67,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V67,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V67,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG69,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG67,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG67,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG67,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG67,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG67,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG69,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG67,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG67,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG67,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG67,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG67,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG69,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG67,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG67,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG67,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG67,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG67,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG69,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG67,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG67,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG67,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG67,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG67,0))))))","v":{"$error":"#REF!"}}]
["Stabiliteit",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K70,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K68,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K68,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K68,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K68,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K68,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K70,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K68,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K68,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K68,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K68,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K68,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K70,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K68,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K68,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K68,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K68,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K68,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K70,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K68,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K68,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K68,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K68,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K68,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V70,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V68,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V68,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V68,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V68,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V68,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V70,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V68,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V68,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V68,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V68,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V68,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V70,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V68,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V68,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V68,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V68,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V68,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V70,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V68,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V68,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V68,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V68,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V68,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG70,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG68,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG68,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG68,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG68,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG68,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG70,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG68,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG68,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG68,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG68,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG68,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG70,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG68,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG68,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG68,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG68,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG68,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG70,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG68,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG68,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG68,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG68,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG68,0))))))","v":{"$error":"#REF!"}}]
["- Grondstudie",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K71,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K69,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K69,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K69,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K69,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K69,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K71,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K69,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K69,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K69,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K69,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K69,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K71,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K69,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K69,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K69,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K69,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K69,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K71,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K69,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K69,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K69,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K69,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K69,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V71,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V69,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V69,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V69,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V69,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V69,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V71,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V69,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V69,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V69,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V69,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V69,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V71,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V69,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V69,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V69,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V69,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V69,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V71,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V69,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V69,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V69,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V69,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V69,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG71,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG69,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG69,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG69,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG69,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG69,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG71,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG69,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG69,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG69,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG69,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG69,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG71,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG69,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG69,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG69,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG69,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG69,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG71,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG69,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG69,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG69,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG69,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG69,0))))))","v":{"$error":"#REF!"}}]
["Technieken",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K72,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K70,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K70,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K70,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K70,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K70,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K72,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K70,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K70,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K70,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K70,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K70,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K72,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K70,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K70,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K70,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K70,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K70,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K72,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K70,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K70,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K70,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K70,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K70,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V72,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V70,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V70,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V70,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V70,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V70,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V72,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V70,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V70,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V70,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V70,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V70,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V72,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V70,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V70,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V70,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V70,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V70,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V72,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V70,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V70,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V70,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V70,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V70,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG72,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG70,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG70,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG70,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG70,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG70,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG72,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG70,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG70,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG70,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG70,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG70,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG72,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG70,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG70,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG70,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG70,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG70,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG72,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG70,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG70,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG70,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG70,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG70,0))))))","v":{"$error":"#REF!"}}]
["- EPB-verslaggeving",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K73,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K71,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K71,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K71,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K71,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K71,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K73,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K71,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K71,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K71,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K71,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K71,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K73,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K71,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K71,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K71,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K71,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K71,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K73,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K71,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K71,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K71,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K71,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K71,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V73,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V71,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V71,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V71,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V71,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V71,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V73,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V71,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V71,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V71,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V71,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V71,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V73,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V71,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V71,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V71,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V71,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V71,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V73,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V71,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V71,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V71,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V71,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V71,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG73,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG71,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG71,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG71,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG71,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG71,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG73,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG71,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG71,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG71,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG71,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG71,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG73,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG71,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG71,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG71,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG71,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG71,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG73,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG71,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG71,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG71,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG71,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG71,0))))))","v":{"$error":"#REF!"}}]
["- Veiligheidscoördinatie",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K74,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K72,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K72,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K72,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K72,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K72,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K74,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K72,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K72,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K72,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K72,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K72,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K74,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K72,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K72,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K72,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K72,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K72,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K74,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K72,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K72,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K72,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K72,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K72,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V74,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V72,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V72,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V72,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V72,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V72,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V74,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V72,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V72,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V72,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V72,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V72,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V74,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V72,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V72,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V72,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V72,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V72,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V74,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V72,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V72,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V72,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V72,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V72,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG74,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG72,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG72,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG72,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG72,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG72,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG74,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG72,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG72,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG72,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG72,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG72,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG74,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG72,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG72,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG72,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG72,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG72,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG74,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG72,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG72,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG72,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG72,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG72,0))))))","v":{"$error":"#REF!"}}]
["Toegankelijkheid",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K75,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K73,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K73,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K73,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K73,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K73,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K75,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K73,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K73,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K73,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K73,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K73,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K75,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K73,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K73,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K73,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K73,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K73,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K75,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K73,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K73,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K73,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K73,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K73,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V75,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V73,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V73,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V73,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V73,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V73,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V75,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V73,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V73,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V73,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V73,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V73,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V75,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V73,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V73,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V73,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V73,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V73,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V75,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V73,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V73,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V73,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V73,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V73,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG75,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG73,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG73,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG73,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG73,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG73,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG75,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG73,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG73,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG73,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG73,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG73,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG75,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG73,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG73,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG73,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG73,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG73,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG75,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG73,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG73,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG73,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG73,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG73,0))))))","v":{"$error":"#REF!"}}]
["Akoestiek",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K76,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K74,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K74,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K74,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K74,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K74,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K76,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K74,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K74,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K74,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K74,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K74,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K76,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K74,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K74,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K74,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K74,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K74,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K76,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K74,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K74,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K74,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K74,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K74,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V76,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V74,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V74,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V74,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V74,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V74,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V76,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V74,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V74,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V74,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V74,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V74,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V76,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V74,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V74,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V74,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V74,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V74,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V76,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V74,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V74,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V74,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V74,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V74,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG76,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG74,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG74,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG74,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG74,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG74,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG76,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG74,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG74,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG74,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG74,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG74,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG76,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG74,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG74,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG74,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG74,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG74,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG76,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG74,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG74,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG74,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG74,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG74,0))))))","v":{"$error":"#REF!"}}]
["Landschapsontwerp/ tuinontwerp",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K77,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K75,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K75,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K75,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K75,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K75,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K77,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K75,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K75,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K75,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K75,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K75,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K77,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K75,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K75,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K75,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K75,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K75,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K77,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K75,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K75,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K75,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K75,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K75,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V77,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V75,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V75,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V75,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V75,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V75,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V77,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V75,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V75,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V75,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V75,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V75,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V77,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V75,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V75,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V75,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V75,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V75,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V77,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V75,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V75,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V75,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V75,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V75,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG77,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG75,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG75,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG75,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG75,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG75,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG77,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG75,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG75,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG75,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG75,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG75,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG77,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG75,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG75,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG75,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG75,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG75,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG77,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG75,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG75,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG75,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG75,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG75,0))))))","v":{"$error":"#REF!"}}]
["Overige1",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K78,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K76,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K76,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K76,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K76,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K76,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K78,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K76,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K76,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K76,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K76,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K76,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K78,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K76,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K76,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K76,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K76,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K76,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K78,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K76,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K76,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K76,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K76,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K76,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V78,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V76,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V76,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V76,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V76,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V76,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V78,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V76,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V76,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V76,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V76,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V76,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V78,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V76,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V76,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V76,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V76,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V76,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V78,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V76,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V76,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V76,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V76,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V76,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG78,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG76,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG76,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG76,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG76,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG76,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG78,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG76,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG76,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG76,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG76,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG76,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG78,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG76,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG76,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG76,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG76,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG76,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG78,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG76,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG76,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG76,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG76,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG76,0))))))","v":{"$error":"#REF!"}}]
["Overige2",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K79,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K77,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K77,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K77,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K77,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K77,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K79,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K77,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K77,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K77,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K77,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K77,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K79,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K77,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K77,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K77,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K77,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K77,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K79,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K77,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K77,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K77,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K77,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K77,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V79,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V77,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V77,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V77,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V77,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V77,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V79,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V77,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V77,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V77,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V77,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V77,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V79,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V77,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V77,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V77,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V77,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V77,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V79,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V77,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V77,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V77,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V77,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V77,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG79,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG77,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG77,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG77,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG77,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG77,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG79,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG77,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG77,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG77,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG77,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG77,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG79,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG77,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG77,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG77,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG77,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG77,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG79,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG77,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG77,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG77,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG77,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG77,0))))))","v":{"$error":"#REF!"}}]
["Geen detail:",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K80,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K78,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K78,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K78,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K78,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K78,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K80,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K78,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K78,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K78,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K78,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K78,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K80,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K78,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K78,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K78,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K78,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K78,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K80,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K78,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K78,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K78,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K78,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K78,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V80,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V78,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V78,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V78,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V78,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V78,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V80,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V78,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V78,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V78,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V78,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V78,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V80,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V78,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V78,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V78,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V78,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V78,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V80,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V78,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V78,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V78,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V78,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V78,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG80,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG78,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG78,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG78,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG78,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG78,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG80,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG78,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG78,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG78,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG78,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG78,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG80,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG78,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG78,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG78,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG78,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG78,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG80,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG78,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG78,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG78,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG78,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG78,0))))))","v":{"$error":"#REF!"}}]
[]
["Projectkost",{"$f":"SUM(B46:B48)+B5+B9","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K82,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K80,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K80,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K80,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K80,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K80,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K82,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K80,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K80,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K80,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K80,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K80,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K82,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K80,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K80,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K80,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K80,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K80,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V82,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V80,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V80,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V80,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V80,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V80,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V82,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V80,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V80,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V80,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V80,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V80,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V82,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V80,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V80,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V80,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V80,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V80,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V82,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V80,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V80,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V80,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V80,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V80,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG82,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG80,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG80,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG80,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG80,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG80,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG82,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG80,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG80,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG80,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG80,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG80,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG82,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG80,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG80,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG80,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG80,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG80,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG82,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG80,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG80,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG80,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG80,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG80,0))))))","v":{"$error":"#REF!"}},{"$f":"SUM(B68:X68)","v":{"$error":"#REF!"}}]
["Initiële Projectkost incl BTW",{"$f":"'uitgebreide raming_gewijzigd'!B25","v":{"$error":"#REF!"}},null,{"$f":"'uitgebreide raming_gewijzigd'!D25","v":{"$error":"#REF!"}},null,{"$f":"'uitgebreide raming_gewijzigd'!F25","v":{"$error":"#REF!"}},null,{"$f":"'uitgebreide raming_gewijzigd'!H25","v":{"$error":"#REF!"}},null,{"$f":"'uitgebreide raming_gewijzigd'!B51","v":{"$error":"#REF!"}},null,{"$f":"'uitgebreide raming_gewijzigd'!D51","v":{"$error":"#REF!"}},null,{"$f":"'uitgebreide raming_gewijzigd'!F51","v":{"$error":"#REF!"}},null,{"$f":"'uitgebreide raming_gewijzigd'!H51","v":{"$error":"#REF!"}},null,{"$f":"'uitgebreide raming_gewijzigd'!B77","v":{"$error":"#REF!"}},null,{"$f":"'uitgebreide raming_gewijzigd'!D77","v":{"$error":"#REF!"}},null,{"$f":"'uitgebreide raming_gewijzigd'!F77","v":{"$error":"#REF!"}},null,{"$f":"'uitgebreide raming_gewijzigd'!H77","v":{"$error":"#REF!"}},{"$f":"SUM(B69:X69)","v":{"$error":"#REF!"}}]
["BTW op gebouw deel A",{"$f":"ROUND((B13+B20+B28)*C70,2)","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(B4,'Overzicht BTA'!$B$13:$B$19,0)),VLOOKUP(B4,'Overzicht BTA'!$B$13:$C$19,2,FALSE),0.21)","v":0.21},{"$f":"ROUND((D13+D20+D28)*E70,2)","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(D4,'Overzicht BTA'!$B$13:$B$19,0)),VLOOKUP(D4,'Overzicht BTA'!$B$13:$C$19,2,FALSE),0.21)","v":0.21},{"$f":"ROUND((F13+F20+F28)*G70,2)","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(F4,'Overzicht BTA'!$B$13:$B$19,0)),VLOOKUP(F4,'Overzicht BTA'!$B$13:$C$19,2,FALSE),0.21)","v":0.21},{"$f":"ROUND((H13+H20+H28)*I70,2)","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(H4,'Overzicht BTA'!$B$13:$B$19,0)),VLOOKUP(H4,'Overzicht BTA'!$B$13:$C$19,2,FALSE),0.21)","v":0.21},{"$f":"ROUND((J13+J20+J28)*K70,2)","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(J4,'Overzicht BTA'!$H$13:$H$19,0)),VLOOKUP(J4,'Overzicht BTA'!$H$13:$I$19,2,FALSE),0.21)","v":0.21},{"$f":"ROUND((L13+L20+L28)*M70,2)","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(L4,'Overzicht BTA'!$H$13:$H$19,0)),VLOOKUP(L4,'Overzicht BTA'!$H$13:$I$19,2,FALSE),0.21)","v":0.21},{"$f":"ROUND((N13+N20+N28)*O70,2)","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(N4,'Overzicht BTA'!$H$13:$H$19,0)),VLOOKUP(N4,'Overzicht BTA'!$H$13:$I$19,2,FALSE),0.21)","v":0.21},{"$f":"ROUND((P13+P20+P28)*Q70,2)","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(P4,'Overzicht BTA'!$H$13:$H$19,0)),VLOOKUP(P4,'Overzicht BTA'!$H$13:$I$19,2,FALSE),0.21)","v":0.21},{"$f":"ROUND((R13+R20+R28)*S70,2)","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(R4,'Overzicht BTA'!$N$13:$N$19,0)),VLOOKUP(R4,'Overzicht BTA'!$N$13:$O$19,2,FALSE),0.21)","v":0.21},{"$f":"ROUND((T13+T20+T28)*U70,2)","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(T4,'Overzicht BTA'!$N$13:$N$19,0)),VLOOKUP(T4,'Overzicht BTA'!$N$13:$O$19,2,FALSE),0.21)","v":0.21},{"$f":"ROUND((V13+V20+V28)*W70,2)","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(V4,'Overzicht BTA'!$N$13:$N$19,0)),VLOOKUP(V4,'Overzicht BTA'!$N$13:$O$19,2,FALSE),0.21)","v":0.21},{"$f":"ROUND((X13+X20+X28)*Y70,2)","v":{"$error":"#REF!"}},{"$f":"IF(ISNUMBER(MATCH(X4,'Overzicht BTA'!$N$13:$N$19,0)),VLOOKUP(X4,'Overzicht BTA'!$N$13:$O$19,2,FALSE),0.21)","v":0.21}]
["BTW op kunst",{"$f":"B44*C71","v":{"$error":"#REF!"}},0.06,{"$f":"D44*E71","v":{"$error":"#REF!"}},0.06,{"$f":"F44*G71","v":{"$error":"#REF!"}},0.06,{"$f":"H44*I71","v":{"$error":"#REF!"}},0.06,{"$f":"J44*K71","v":{"$error":"#REF!"}},0.06,{"$f":"L44*M71","v":{"$error":"#REF!"}},0.06,{"$f":"N44*O71","v":{"$error":"#REF!"}},0.06,{"$f":"P44*Q71","v":{"$error":"#REF!"}},0.06,{"$f":"R44*S71","v":{"$error":"#REF!"}},0.06,{"$f":"T44*U71","v":{"$error":"#REF!"}},0.06,{"$f":"V44*W71","v":{"$error":"#REF!"}},0.06,{"$f":"X44*Y71","v":{"$error":"#REF!"}},0.06]
["BTW op roerend en omgevingswerken",{"$f":"ROUND((B40+B38)*C72,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND((D40+D38)*E72,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND((F40+F38)*G72,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND((H40+H38)*I72,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND((J40+J38)*K72,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND((L40+L38)*M72,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND((N40+N38)*O72,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND((P40+P38)*Q72,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND((R40+R38)*S72,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND((T40+T38)*U72,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND((V40+V38)*W72,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND((X40+X38)*Y72,2)","v":{"$error":"#REF!"}},0.21]
["AO op bouwwerken",{"$f":"B50","v":{"$error":"#REF!"}},{"$f":"IFERROR(B73/(B68-B64-B62),0)","v":0},{"$f":"D50","v":{"$error":"#REF!"}},{"$f":"IFERROR(D73/(D68-D64-D62),0)","v":0},{"$f":"F50","v":{"$error":"#REF!"}},{"$f":"IFERROR(F73/(F68-F64-F62),0)","v":0},{"$f":"H50","v":{"$error":"#REF!"}},{"$f":"IFERROR(H73/(H68-H64-H62),0)","v":0},{"$f":"J50","v":{"$error":"#REF!"}},{"$f":"IFERROR(J73/(J68-J64-J62),0)","v":0},{"$f":"L50","v":{"$error":"#REF!"}},{"$f":"IFERROR(L73/(L68-L64-L62),0)","v":0},{"$f":"N50","v":{"$error":"#REF!"}},{"$f":"IFERROR(N73/(N68-N64-N62),0)","v":0},{"$f":"P50","v":{"$error":"#REF!"}},{"$f":"IFERROR(P73/(P68-P64-P62),0)","v":0},{"$f":"R50","v":{"$error":"#REF!"}},{"$f":"IFERROR(R73/(R68-R64-R62),0)","v":0},{"$f":"T50","v":{"$error":"#REF!"}},{"$f":"IFERROR(T73/(T68-T64-T62),0)","v":0},{"$f":"V50","v":{"$error":"#REF!"}},{"$f":"IFERROR(V73/(V68-V64-V62),0)","v":0},{"$f":"X50","v":{"$error":"#REF!"}},{"$f":"IFERROR(X73/(X68-X64-X62),0)","v":0}]
["21% BTW op AO",{"$f":"ROUND(B73*C74,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND(D73*E74,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND(F73*G74,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND(H73*I74,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND(J73*K74,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND(L73*M74,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND(N73*O74,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND(P73*Q74,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND(R73*S74,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND(T73*U74,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND(V73*W74,2)","v":{"$error":"#REF!"}},0.21,{"$f":"ROUND(X73*Y74,2)","v":{"$error":"#REF!"}},0.21]
["Totaal BTW",{"$f":"SUM(B70:B74)","v":{"$error":"#REF!"}},null,{"$f":"SUM(D70:D74)","v":{"$error":"#REF!"}},null,{"$f":"SUM(F70:F74)","v":{"$error":"#REF!"}},null,{"$f":"SUM(H70:H74)","v":{"$error":"#REF!"}},null,{"$f":"SUM(J70:J74)","v":{"$error":"#REF!"}},null,{"$f":"SUM(L70:L74)","v":{"$error":"#REF!"}},null,{"$f":"SUM(N70:N74)","v":{"$error":"#REF!"}},null,{"$f":"SUM(P70:P74)","v":{"$error":"#REF!"}},null,{"$f":"SUM(R70:R74)","v":{"$error":"#REF!"}},null,{"$f":"SUM(T70:T74)","v":{"$error":"#REF!"}},null,{"$f":"SUM(V70:V74)","v":{"$error":"#REF!"}},null,{"$f":"SUM(X70:X74)","v":{"$error":"#REF!"}}]
["Aankoopkosten all-in",{"$f":"B9+B5","v":{"$error":"#REF!"}},null,{"$f":"D9+D5","v":{"$error":"#REF!"}},null,{"$f":"F9+F5","v":{"$error":"#REF!"}},null,{"$f":"H9+H5","v":{"$error":"#REF!"}},null,{"$f":"J9+J5","v":{"$error":"#REF!"}},null,{"$f":"L9+L5","v":{"$error":"#REF!"}},null,{"$f":"N9+N5","v":{"$error":"#REF!"}},null,{"$f":"P9+P5","v":{"$error":"#REF!"}},null,{"$f":"R9+R5","v":{"$error":"#REF!"}},null,{"$f":"T9+T5","v":{"$error":"#REF!"}},null,{"$f":"V9+V5","v":{"$error":"#REF!"}},null,{"$f":"X9+X5","v":{"$error":"#REF!"}}]
["bouwkost all-in",{"$f":"B68+B75","v":{"$error":"#REF!"}},null,{"$f":"D68+D75","v":{"$error":"#REF!"}},null,{"$f":"F68+F75","v":{"$error":"#REF!"}},null,{"$f":"H68+H75","v":{"$error":"#REF!"}},null,{"$f":"J68+J75","v":{"$error":"#REF!"}},null,{"$f":"L68+L75","v":{"$error":"#REF!"}},null,{"$f":"N68+N75","v":{"$error":"#REF!"}},null,{"$f":"P68+P75","v":{"$error":"#REF!"}},null,{"$f":"R68+R75","v":{"$error":"#REF!"}},null,{"$f":"T68+T75","v":{"$error":"#REF!"}},null,{"$f":"V68+V75","v":{"$error":"#REF!"}},null,{"$f":"X68+X75","v":{"$error":"#REF!"}},{"$f":"SUM(B77:X77)","v":{"$error":"#REF!"}},"Totaal bij aanbesteding"]
["Oppervlakte",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Y69/Y77-1,0)","v":0},"percentage afwijking tov initiële kostprijs? EVA3"]
["oppervlakte gebouw (bruto)",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K85,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K83,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K83,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K83,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K83,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K83,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K85,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K83,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K83,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K83,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K83,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K83,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K85,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K83,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K83,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K83,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K83,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K83,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K85,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K83,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K83,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K83,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K83,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K83,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V85,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V83,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V83,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V83,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V83,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V83,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V85,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V83,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V83,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V83,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V83,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V83,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V85,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V83,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V83,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V83,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V83,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V83,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V85,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V83,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V83,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V83,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V83,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V83,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG85,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG83,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG83,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG83,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG83,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG83,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG85,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG83,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG83,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG83,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG83,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG83,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG85,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG83,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG83,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG83,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG83,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG83,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG85,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG83,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG83,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG83,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG83,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG83,0))))))","v":{"$error":"#REF!"}}]
["- waarvan kelder/zolder ",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K86,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K84,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K84,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K84,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K84,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K84,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K86,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K84,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K84,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K84,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K84,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K84,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K86,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K84,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K84,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K84,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K84,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K84,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K86,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K84,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K84,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K84,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K84,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K84,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V86,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V84,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V84,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V84,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V84,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V84,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V86,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V84,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V84,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V84,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V84,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V84,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V86,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V84,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V84,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V84,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V84,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V84,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V86,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V84,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V84,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V84,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V84,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V84,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG86,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG84,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG84,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG84,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG84,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG84,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG86,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG84,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG84,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG84,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG84,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG84,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG86,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG84,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG84,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG84,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG84,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG84,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG86,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG84,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG84,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG84,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG84,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG84,0))))))","v":{"$error":"#REF!"}}]
["- waarvan ondergrondse parking ",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K87,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K85,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K85,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K85,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K85,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K85,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K87,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K85,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K85,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K85,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K85,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K85,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K87,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K85,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K85,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K85,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K85,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K85,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K87,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K85,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K85,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K85,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K85,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K85,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V87,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V85,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V85,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V85,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V85,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V85,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V87,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V85,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V85,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V85,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V85,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V85,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V87,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V85,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V85,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V85,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V85,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V85,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V87,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V85,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V85,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V85,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V85,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V85,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG87,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG85,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG85,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG85,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG85,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG85,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG87,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG85,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG85,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG85,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG85,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG85,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG87,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG85,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG85,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG85,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG85,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG85,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG87,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG85,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG85,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG85,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG85,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG85,0))))))","v":{"$error":"#REF!"}}]
["oppervlakte omgevingswerken ",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K88,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K86,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K86,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K86,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K86,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K86,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K88,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K86,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K86,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K86,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K86,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K86,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K88,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K86,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K86,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K86,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K86,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K86,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K88,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K86,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K86,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K86,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K86,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K86,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V88,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V86,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V86,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V86,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V86,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V86,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V88,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V86,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V86,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V86,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V86,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V86,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V88,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V86,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V86,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V86,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V86,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V86,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V88,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V86,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V86,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V86,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V86,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V86,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG88,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG86,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG86,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG86,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG86,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG86,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG88,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG86,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG86,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG86,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG86,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG86,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG88,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG86,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG86,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG86,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG86,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG86,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG88,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG86,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG86,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG86,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG86,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG86,0))))))","v":{"$error":"#REF!"}}]
[]
["Jaar",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K90,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K88,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K88,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K88,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K88,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K88,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K90,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K88,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K88,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K88,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K88,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K88,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K90,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K88,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K88,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K88,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K88,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K88,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K90,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K88,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K88,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K88,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K88,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K88,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V90,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V88,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V88,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V88,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V88,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V88,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V90,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V88,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V88,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V88,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V88,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V88,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V90,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V88,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V88,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V88,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V88,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V88,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V90,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V88,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V88,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V88,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V88,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V88,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG90,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG88,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG88,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG88,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG88,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG88,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG90,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG88,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG88,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG88,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG88,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG88,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG90,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG88,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG88,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG88,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG88,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG88,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG90,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG88,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG88,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG88,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG88,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG88,0))))))","v":{"$error":"#REF!"}}]
[]
["VIPA index",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K92,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K90,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K90,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K90,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K90,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K90,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K92,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K90,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K90,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K90,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K90,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K90,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K92,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K90,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K90,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K90,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K90,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K90,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K92,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K90,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K90,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K90,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K90,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K90,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V92,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V90,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V90,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V90,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V90,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V90,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V92,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V90,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V90,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V90,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V90,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V90,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V92,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V90,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V90,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V90,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V90,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V90,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V92,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V90,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V90,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V90,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V90,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V90,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG92,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG90,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG90,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG90,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG90,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG90,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG92,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG90,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG90,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG90,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG90,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG90,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG92,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG90,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG90,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG90,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG90,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG90,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG92,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG90,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG90,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG90,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG90,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG90,0))))))","v":{"$error":"#REF!"}}]
[]
["Bouwkost / m²",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$AN94,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$P82,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$AZ83,IF($B$4=Bron!$B$12,'Bouwkost IER'!$O83,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$O83,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$O83,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K94,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K92,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K92,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K92,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K92,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K92,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K94,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K92,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K92,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K92,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K92,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K92,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K94,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K92,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K92,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K92,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K92,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K92,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V94,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V92,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V92,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V92,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V92,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V92,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V94,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V92,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V92,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V92,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V92,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V92,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V94,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V92,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V92,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V92,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V92,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V92,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V94,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V92,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V92,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V92,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V92,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V92,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG94,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG92,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG92,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG92,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG92,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG92,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG94,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG92,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG92,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG92,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG92,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG92,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG94,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG92,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG92,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG92,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG92,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG92,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG94,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG92,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG92,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG92,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG92,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG92,0))))))","v":{"$error":"#REF!"}}]
["Bouwkost excl. meubilair / m²",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K95,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K93,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K93,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K93,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K93,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K93,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K95,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K93,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K93,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K93,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K93,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K93,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K95,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K93,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K93,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K93,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K93,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K93,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K95,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K93,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K93,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K93,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K93,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K93,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V95,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V93,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V93,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V93,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V93,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V93,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V95,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V93,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V93,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V93,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V93,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V93,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V95,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V93,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V93,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V93,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V93,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V93,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V95,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V93,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V93,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V93,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V93,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V93,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG95,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG93,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG93,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG93,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG93,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG93,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG95,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG93,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG93,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG93,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG93,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG93,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG95,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG93,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG93,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG93,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG93,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG93,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG95,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG93,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG93,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG93,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG93,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG93,0))))))","v":{"$error":"#REF!"}}]
["Bouwkost incl. meubilair/m²",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K96,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K94,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K94,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K94,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K94,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K94,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K96,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K94,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K94,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K94,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K94,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K94,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K96,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K94,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K94,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K94,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K94,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K94,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K96,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K94,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K94,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K94,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K94,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K94,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V96,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V94,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V94,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V94,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V94,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V94,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V96,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V94,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V94,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V94,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V94,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V94,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V96,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V94,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V94,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V94,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V94,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V94,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V96,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V94,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V94,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V94,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V94,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V94,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG96,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG94,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG94,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG94,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG94,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG94,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG96,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG94,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG94,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG94,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG94,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG94,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG96,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG94,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG94,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG94,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG94,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG94,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG96,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG94,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG94,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG94,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG94,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG94,0))))))","v":{"$error":"#REF!"}}]
["Bouwkost meubilair/m²",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K97,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K95,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K95,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K95,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K95,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K95,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K97,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K95,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K95,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K95,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K95,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K95,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K97,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K95,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K95,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K95,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K95,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K95,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K97,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K95,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K95,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K95,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K95,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K95,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V97,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V95,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V95,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V95,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V95,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V95,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V97,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V95,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V95,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V95,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V95,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V95,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V97,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V95,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V95,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V95,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V95,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V95,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V97,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V95,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V95,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V95,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V95,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V95,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG97,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG95,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG95,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG95,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG95,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG95,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG97,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG95,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG95,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG95,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG95,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG95,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG97,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG95,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG95,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG95,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG95,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG95,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG97,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG95,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG95,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG95,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG95,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG95,0))))))","v":{"$error":"#REF!"}}]
[]
["VIPA bouwplafond excl. meubilair /m²",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K99,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K97,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K97,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K97,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K97,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K97,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K99,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K97,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K97,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K97,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K97,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K97,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K99,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K97,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K97,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K97,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K97,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K97,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K99,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K97,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K97,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K97,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K97,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K97,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V99,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V97,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V97,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V97,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V97,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V97,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V99,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V97,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V97,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V97,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V97,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V97,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V99,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V97,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V97,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V97,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V97,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V97,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V99,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V97,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V97,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V97,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V97,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V97,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG99,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG97,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG97,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG97,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG97,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG97,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG99,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG97,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG97,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG97,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG97,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG97,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG99,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG97,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG97,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG97,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG97,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG97,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG99,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG97,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG97,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG97,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG97,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG97,0))))))","v":{"$error":"#REF!"}}]
["Verhouding tot VIPA bouwplafond ",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K100,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K98,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K98,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K98,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K98,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K98,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K100,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K98,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K98,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K98,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K98,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K98,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K100,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K98,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K98,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K98,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K98,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K98,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K100,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K98,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K98,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K98,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K98,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K98,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V100,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V98,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V98,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V98,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V98,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V98,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V100,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V98,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V98,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V98,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V98,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V98,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V100,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V98,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V98,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V98,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V98,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V98,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V100,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V98,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V98,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V98,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V98,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V98,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG100,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG98,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG98,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG98,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG98,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG98,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG100,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG98,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG98,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG98,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG98,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG98,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG100,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG98,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG98,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG98,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG98,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG98,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG100,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG98,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG98,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG98,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG98,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG98,0))))))","v":{"$error":"#REF!"}}]
["VIPA bouwplafond incl. meubilair /m²",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K101,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K99,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K99,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K99,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K99,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K99,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K101,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K99,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K99,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K99,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K99,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K99,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K101,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K99,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K99,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K99,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K99,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K99,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K101,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K99,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K99,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K99,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K99,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K99,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V101,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V99,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V99,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V99,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V99,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V99,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V101,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V99,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V99,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V99,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V99,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V99,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V101,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V99,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V99,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V99,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V99,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V99,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V101,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V99,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V99,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V99,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V99,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V99,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG101,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG99,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG99,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG99,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG99,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG99,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG101,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG99,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG99,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG99,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG99,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG99,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG101,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG99,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG99,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG99,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG99,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG99,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG101,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG99,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG99,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG99,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG99,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG99,0))))))","v":{"$error":"#REF!"}}]
["Verhouding tot VIPA bouwplafond ",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K102,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K100,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K100,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K100,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K100,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K100,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K102,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K100,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K100,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K100,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K100,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K100,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K102,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K100,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K100,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K100,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K100,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K100,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K102,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K100,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K100,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K100,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K100,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K100,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V102,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V100,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V100,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V100,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V100,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V100,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V102,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V100,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V100,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V100,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V100,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V100,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V102,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V100,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V100,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V100,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V100,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V100,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V102,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V100,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V100,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V100,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V100,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V100,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG102,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG100,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG100,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG100,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG100,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG100,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG102,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG100,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG100,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG100,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG100,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG100,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG102,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG100,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG100,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG100,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG100,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG100,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG102,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG100,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG100,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG100,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG100,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG100,0))))))","v":{"$error":"#REF!"}}]
["VIPA bouwplafond meubilair/m²",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K103,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K101,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K101,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K101,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K101,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K101,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K103,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K101,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K101,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K101,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K101,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K101,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K103,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K101,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K101,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K101,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K101,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K101,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K103,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K101,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K101,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K101,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K101,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K101,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V103,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V101,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V101,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V101,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V101,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V101,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V103,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V101,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V101,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V101,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V101,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V101,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V103,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V101,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V101,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V101,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V101,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V101,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V103,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V101,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V101,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V101,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V101,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V101,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG103,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG101,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG101,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG101,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG101,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG101,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG103,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG101,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG101,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG101,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG101,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG101,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG103,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG101,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG101,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG101,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG101,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG101,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG103,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG101,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG101,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG101,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG101,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG101,0))))))","v":{"$error":"#REF!"}}]
["Verhouding tot VIPA bouwplafond ",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K104,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K102,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K102,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K102,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K102,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K102,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K104,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K102,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K102,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K102,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K102,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K102,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K104,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K102,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K102,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K102,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K102,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K102,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K104,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K102,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K102,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K102,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K102,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K102,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V104,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V102,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V102,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V102,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V102,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V102,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V104,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V102,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V102,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V102,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V102,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V102,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V104,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V102,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V102,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V102,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V102,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V102,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V104,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V102,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V102,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V102,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V102,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V102,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG104,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG102,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG102,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG102,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG102,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG102,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG104,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG102,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG102,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG102,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG102,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG102,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG104,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG102,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG102,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG102,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG102,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG102,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG104,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG102,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG102,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG102,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG102,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG102,0))))))","v":{"$error":"#REF!"}}]
[]
["Omgevingswerken/m²",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K106,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K104,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K104,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K104,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K104,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K104,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K106,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K104,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K104,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K104,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K104,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K104,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K106,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K104,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K104,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K104,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K104,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K104,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K106,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K104,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K104,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K104,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K104,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K104,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V106,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V104,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V104,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V104,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V104,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V104,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V106,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V104,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V104,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V104,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V104,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V104,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V106,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V104,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V104,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V104,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V104,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V104,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V106,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V104,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V104,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V104,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V104,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V104,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG106,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG104,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG104,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG104,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG104,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG104,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG106,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG104,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG104,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG104,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG104,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG104,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG106,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG104,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG104,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG104,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG104,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG104,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG106,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG104,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG104,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG104,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG104,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG104,0))))))","v":{"$error":"#REF!"}}]
[]
["Kostenevolutie tussen de fasen",{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K108,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K106,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K106,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K106,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K106,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K106,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K108,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K106,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K106,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K106,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K106,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K106,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K108,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K106,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K106,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K106,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K106,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K106,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K108,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K106,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K106,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K106,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K106,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K106,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V108,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V106,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V106,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V106,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V106,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V106,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V108,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V106,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V106,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V106,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V106,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V106,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V108,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V106,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V106,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V106,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V106,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V106,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V108,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V106,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V106,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V106,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V106,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V106,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG108,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG106,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG106,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG106,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG106,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG106,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG108,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG106,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG106,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG106,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG106,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG106,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG108,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG106,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG106,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG106,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG106,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG106,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG108,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG106,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG106,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG106,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG106,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG106,0))))))","v":{"$error":"#REF!"}}]
["PF1 Ruwbouw",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K109,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K107,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K107,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K107,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K107,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K107,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K109,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K107,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K107,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K107,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K107,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K107,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K109,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K107,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K107,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K107,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K107,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K107,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K109,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K107,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K107,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K107,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K107,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K107,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V109,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V107,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V107,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V107,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V107,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V107,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V109,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V107,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V107,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V107,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V107,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V107,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V109,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V107,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V107,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V107,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V107,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V107,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V109,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V107,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V107,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V107,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V107,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V107,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG109,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG107,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG107,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG107,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG107,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG107,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG109,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG107,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG107,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG107,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG107,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG107,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG109,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG107,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG107,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG107,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG107,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG107,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG109,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG107,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG107,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG107,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG107,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG107,0))))))","v":{"$error":"#REF!"}}]
["PF2 Techn. Uitrusting",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K110,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K108,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K108,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K108,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K108,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K108,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K110,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K108,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K108,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K108,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K108,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K108,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K110,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K108,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K108,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K108,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K108,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K108,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K110,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K108,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K108,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K108,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K108,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K108,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V110,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V108,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V108,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V108,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V108,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V108,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V110,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V108,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V108,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V108,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V108,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V108,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V110,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V108,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V108,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V108,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V108,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V108,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V110,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V108,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V108,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V108,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V108,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V108,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG110,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG108,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG108,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG108,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG108,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG108,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG110,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG108,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG108,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG108,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG108,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG108,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG110,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG108,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG108,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG108,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG108,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG108,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG110,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG108,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG108,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG108,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG108,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG108,0))))))","v":{"$error":"#REF!"}}]
["PF3 Afwerking",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K111,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K109,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K109,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K109,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K109,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K109,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K111,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K109,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K109,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K109,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K109,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K109,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K111,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K109,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K109,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K109,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K109,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K109,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K111,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K109,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K109,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K109,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K109,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K109,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V111,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V109,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V109,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V109,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V109,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V109,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V111,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V109,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V109,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V109,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V109,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V109,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V111,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V109,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V109,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V109,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V109,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V109,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V111,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V109,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V109,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V109,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V109,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V109,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG111,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG109,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG109,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG109,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG109,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG109,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG111,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG109,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG109,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG109,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG109,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG109,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG111,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG109,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG109,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG109,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG109,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG109,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG111,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG109,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG109,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG109,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG109,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG109,0))))))","v":{"$error":"#REF!"}}]
["Subtotaal PF1-2-3",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K112,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K110,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K110,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K110,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K110,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K110,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K112,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K110,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K110,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K110,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K110,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K110,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K112,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K110,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K110,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K110,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K110,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K110,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K112,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K110,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K110,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K110,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K110,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K110,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V112,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V110,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V110,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V110,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V110,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V110,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V112,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V110,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V110,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V110,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V110,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V110,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V112,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V110,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V110,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V110,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V110,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V110,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V112,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V110,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V110,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V110,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V110,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V110,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG112,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG110,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG110,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG110,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG110,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG110,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG112,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG110,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG110,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG110,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG110,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG110,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG112,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG110,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG110,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG110,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG110,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG110,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG112,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG110,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG110,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG110,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG110,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG110,0))))))","v":{"$error":"#REF!"}}]
["PF4 Losse uitrusting en meubilering ",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K113,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K111,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K111,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K111,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K111,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K111,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K113,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K111,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K111,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K111,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K111,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K111,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K113,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K111,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K111,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K111,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K111,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K111,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K113,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K111,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K111,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K111,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K111,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K111,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V113,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V111,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V111,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V111,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V111,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V111,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V113,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V111,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V111,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V111,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V111,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V111,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V113,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V111,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V111,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V111,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V111,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V111,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V113,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V111,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V111,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V111,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V111,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V111,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG113,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG111,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG111,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG111,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG111,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG111,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG113,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG111,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG111,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG111,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG111,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG111,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG113,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG111,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG111,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG111,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG111,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG111,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG113,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG111,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG111,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG111,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG111,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG111,0))))))","v":{"$error":"#REF!"}}]
["Totaal",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K114,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K112,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K112,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K112,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K112,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K112,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K114,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K112,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K112,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K112,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K112,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K112,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K114,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K112,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K112,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K112,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K112,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K112,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K114,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K112,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K112,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K112,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K112,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K112,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V114,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V112,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V112,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V112,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V112,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V112,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V114,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V112,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V112,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V112,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V112,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V112,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V114,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V112,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V112,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V112,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V112,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V112,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V114,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V112,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V112,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V112,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V112,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V112,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG114,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG112,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG112,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG112,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG112,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG112,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG114,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG112,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG112,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG112,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG112,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG112,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG114,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG112,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG112,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG112,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG112,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG112,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG114,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG112,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG112,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG112,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG112,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG112,0))))))","v":{"$error":"#REF!"}}]
["Omgevingswerken",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K116,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K114,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K114,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K114,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K114,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K114,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K116,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K114,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K114,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K114,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K114,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K114,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K116,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K114,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K114,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K114,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K114,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K114,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K116,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K114,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K114,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K114,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K114,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K114,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V116,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V114,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V114,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V114,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V114,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V114,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V116,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V114,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V114,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V114,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V114,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V114,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V116,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V114,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V114,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V114,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V114,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V114,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V116,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V114,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V114,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V114,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V114,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V114,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG116,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG114,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG114,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG114,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG114,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG114,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG116,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG114,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG114,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG114,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG114,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG114,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG116,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG114,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG114,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG114,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG114,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG114,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG116,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG114,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG114,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG114,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG114,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG114,0))))))","v":{"$error":"#REF!"}}]
["Afbraakwerken ",{"$f":"IF(OR($B$4=Bron!$B$9,$B$4=Bron!$B$10,$B$4=Bron!$B$13),'Bouwkost NB'!$K117,IF($B$4=Bron!#REF!,'Bouwkost UITB'!$K115,IF($B$4=Bron!$B$11,'Bouwkost VERB'!$K115,IF($B$4=Bron!$B$12,'Bouwkost IER'!$K115,IF(OR($B$4=Bron!$B$15,$B$4=Bron!$B$16),'Bouwkost VOLT'!$K115,IF($B$4=Bron!$C$14,'Bouwkost AK+VERB'!$K115,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($D$4=Bron!$B$9,$D$4=Bron!$B$10,$D$4=Bron!$B$13),'Bouwkost NB'!$K117,IF($D$4=Bron!#REF!,'Bouwkost UITB'!$K115,IF($D$4=Bron!$B$11,'Bouwkost VERB'!$K115,IF($D$4=Bron!$B$12,'Bouwkost IER'!$K115,IF(OR($D$4=Bron!$B$15,$D$4=Bron!$B$16),'Bouwkost VOLT'!$K115,IF($D$4=Bron!$C$14,'Bouwkost AK+VERB'!$K115,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($F$4=Bron!$B$9,$F$4=Bron!$B$10,$F$4=Bron!$B$13),'Bouwkost NB'!$K117,IF($F$4=Bron!#REF!,'Bouwkost UITB'!$K115,IF($F$4=Bron!$B$11,'Bouwkost VERB'!$K115,IF($F$4=Bron!$B$12,'Bouwkost IER'!$K115,IF(OR($F$4=Bron!$B$15,$F$4=Bron!$B$16),'Bouwkost VOLT'!$K115,IF($F$4=Bron!$C$14,'Bouwkost AK+VERB'!$K115,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($H$4=Bron!$B$9,$H$4=Bron!$B$10,$H$4=Bron!$B$13),'Bouwkost NB'!$K117,IF($H$4=Bron!#REF!,'Bouwkost UITB'!$K115,IF($H$4=Bron!$B$11,'Bouwkost VERB'!$K115,IF($H$4=Bron!$B$12,'Bouwkost IER'!$K115,IF(OR($H$4=Bron!$B$15,$H$4=Bron!$B$16),'Bouwkost VOLT'!$K115,IF($H$4=Bron!$C$14,'Bouwkost AK+VERB'!$K115,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($J$4=Bron!$B$9,$J$4=Bron!$B$10,$J$4=Bron!$B$13),'Bouwkost NB'!$V117,IF($J$4=Bron!#REF!,'Bouwkost UITB'!$V115,IF($J$4=Bron!$B$11,'Bouwkost VERB'!$V115,IF($J$4=Bron!$B$12,'Bouwkost IER'!$V115,IF(OR($J$4=Bron!$B$15,$J$4=Bron!$B$16),'Bouwkost VOLT'!$V115,IF($J$4=Bron!$C$14,'Bouwkost AK+VERB'!$V115,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($L$4=Bron!$B$9,$L$4=Bron!$B$10,$L$4=Bron!$B$13),'Bouwkost NB'!$V117,IF($L$4=Bron!#REF!,'Bouwkost UITB'!$V115,IF($L$4=Bron!$B$11,'Bouwkost VERB'!$V115,IF($L$4=Bron!$B$12,'Bouwkost IER'!$V115,IF(OR($L$4=Bron!$B$15,$L$4=Bron!$B$16),'Bouwkost VOLT'!$V115,IF($L$4=Bron!$C$14,'Bouwkost AK+VERB'!$V115,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($N$4=Bron!$B$9,$N$4=Bron!$B$10,,$N$4=Bron!$B$13),'Bouwkost NB'!$V117,IF($N$4=Bron!#REF!,'Bouwkost UITB'!$V115,IF($N$4=Bron!$B$11,'Bouwkost VERB'!$V115,IF($N$4=Bron!$B$12,'Bouwkost IER'!$V115,IF(OR($N$4=Bron!$B$15,$N$4=Bron!$B$16),'Bouwkost VOLT'!$V115,IF($N$4=Bron!$C$14,'Bouwkost AK+VERB'!$V115,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($P$4=Bron!$B$9,$P$4=Bron!$B$10,$P$4=Bron!$B$13),'Bouwkost NB'!$V117,IF($P$4=Bron!#REF!,'Bouwkost UITB'!$V115,IF($P$4=Bron!$B$11,'Bouwkost VERB'!$V115,IF($P$4=Bron!$B$12,'Bouwkost IER'!$V115,IF(OR($P$4=Bron!$B$15,$P$4=Bron!$B$16),'Bouwkost VOLT'!$V115,IF($P$4=Bron!$C$14,'Bouwkost AK+VERB'!$V115,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($R$4=Bron!$B$9,$R$4=Bron!$B$10,$R$4=Bron!$B$13),'Bouwkost NB'!$AG117,IF($R$4=Bron!#REF!,'Bouwkost UITB'!$AG115,IF($R$4=Bron!$B$11,'Bouwkost VERB'!$AG115,IF($R$4=Bron!$B$12,'Bouwkost IER'!$AG115,IF(OR($R$4=Bron!$B$15,$R$4=Bron!$B$16),'Bouwkost VOLT'!$AG115,IF($R$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG115,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($T$4=Bron!$B$9,$T$4=Bron!$B$10,$T$4=Bron!$B$13),'Bouwkost NB'!$AG117,IF($T$4=Bron!#REF!,'Bouwkost UITB'!$AG115,IF($T$4=Bron!$B$11,'Bouwkost VERB'!$AG115,IF($T$4=Bron!$B$12,'Bouwkost IER'!$AG115,IF(OR($T$4=Bron!$B$15,$T$4=Bron!$B$16),'Bouwkost VOLT'!$AG115,IF($T$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG115,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($V$4=Bron!$B$9,$V$4=Bron!$B$10,$V$4=Bron!$B$13),'Bouwkost NB'!$AG117,IF($V$4=Bron!#REF!,'Bouwkost UITB'!$AG115,IF($V$4=Bron!$B$11,'Bouwkost VERB'!$AG115,IF($V$4=Bron!$B$12,'Bouwkost IER'!$AG115,IF(OR($V$4=Bron!$B$15,$V$4=Bron!$B$16),'Bouwkost VOLT'!$AG115,IF($V$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG115,0))))))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR($X$4=Bron!$B$9,$X$4=Bron!$B$10,$X$4=Bron!$B$13),'Bouwkost NB'!$AG117,IF($X$4=Bron!#REF!,'Bouwkost UITB'!$AG115,IF($X$4=Bron!$B$11,'Bouwkost VERB'!$AG115,IF($X$4=Bron!$B$12,'Bouwkost IER'!$AG115,IF(OR($X$4=Bron!$B$15,$X$4=Bron!$B$16),'Bouwkost VOLT'!$AG115,IF($X$4=Bron!$C$14,'Bouwkost AK+VERB'!$AG115,0))))))","v":{"$error":"#REF!"}}]
[]
["VIPA basisgegevens "]
["basisbedrag  werken"]
["basisbedrag meubilair"]
[]
[]
[]
[null,{"$f":"'Bouwkost NB'!G82+'Bouwkost UITB'!E80+'Bouwkost VERB'!D80+'Bouwkost IER'!D80+'Bouwkost VOLT'!D80+'Bouwkost AK+VERB'!D80","v":0}]
[null,{"$f":"'Bouwkost NB'!I82+'Bouwkost UITB'!G80+'Bouwkost VERB'!F80+'Bouwkost IER'!F80+'Bouwkost VOLT'!F80+'Bouwkost AK+VERB'!F80","v":0}]

{"sheet":"Centrumsteden","index":35,"n_rows":320,"n_cols":6,"rows_kept":320,"cut":false,"hidden":true,"merged":[]}
[null,"Het tweetalige gebied Brussel-Hoofdstad omvat de volgende gemeenten:",null,null,null,"Geef de gemeente van het project in"]
[null,"Anderlecht",null,null,null,"Aalst"]
[null,"Brussel",null,null,null,"Aalter"]
[null,"Elsene",null,null,null,"Aarschot"]
[null,"Etterbeek",null,null,null,"Aartselaar"]
[null,"Ganshoren",null,null,null,"Affligem"]
[null,"Jette",null,null,null,"Alken"]
[null,"Koekelberg",null,null,null,"Alveringem"]
[null,"Schaarbeek",null,null,null,"Anderlecht"]
[null,"Oudergem",null,null,null,"Antwerpen"]
[null,"Sint-Agatha-Berchem",null,null,null,"Anzegem"]
[null,"Sint-Gillis",null,null,null,"Ardooie"]
[null,"Sint-Jans-Molenbeek",null,null,null,"Arendonk"]
[null,"Sint-Joost-ten-Node",null,null,null,"As"]
[null,"Sint-Lambrechts-Woluwe",null,null,null,"Asse"]
[null,"Sint-Pieters-Woluwe",null,null,null,"Assenede"]
[null,"Ukkel",null,null,null,"Avelgem"]
[null,"Vorst",null,null,null,"Baarle-Hertog"]
[null,"Watermaal-Bosvoorde",null,null,null,"Balen"]
[null,"Vlaanderen telt 13 centrumsteden zoals vermeld in het decreet m.b.t. de regels inzake werking en verdeling van het Vlaams Stedenfonds:",null,null,null,"Beernem"]
[null,"Aalst",null,null,null,"Beerse"]
[null,"Antwerpen",null,null,null,"Beersel"]
[null,"Brugge",null,null,null,"Begijnendijk"]
[null,"Genk",null,null,null,"Bekkevoort"]
[null,"Gent",null,null,null,"Beringen"]
[null,"Hasselt",null,null,null,"Berlaar"]
[null,"Kortrijk",null,null,null,"Berlare"]
[null,"Leuven",null,null,null,"Bertem"]
[null,"Mechelen",null,null,null,"Bever"]
[null,"Oostende",null,null,null,"Beveren"]
[null,"Roeselare",null,null,null,"Bierbeek"]
[null,"Sint-Niklaas",null,null,null,"Bilzen"]
[null,"Turnhout",null,null,null,"Blankenberge"]
[null,null,null,null,null,"Bocholt"]
[null,null,null,null,null,"Boechout"]
[null,null,null,null,null,"Bonheiden"]
[null,null,null,null,null,"Boom"]
[null,null,null,null,null,"Boortmeerbeek"]
[null,null,null,null,null,"Borgloon"]
[null,null,null,null,null,"Bornem"]
[null,null,null,null,null,"Borsbeek"]
[null,null,null,null,null,"Boutersem"]
[null,null,null,null,null,"Brakel"]
[null,null,null,null,null,"Brasschaat"]
[null,null,null,null,null,"Brecht"]
[null,null,null,null,null,"Bredene"]
[null,null,null,null,null,"Bree"]
[null,null,null,null,null,"Brugge"]
[null,null,null,null,null,"Brussel"]
[null,null,null,null,null,"Buggenhout"]
[null,null,null,null,null,"Damme"]
[null,null,null,null,null,"De Haan"]
[null,null,null,null,null,"De Panne"]
[null,null,null,null,null,"De Pinte"]
[null,null,null,null,null,"Deerlijk"]
[null,null,null,null,null,"Deinze"]
[null,null,null,null,null,"Denderleeuw"]
[null,null,null,null,null,"Dendermonde"]
[null,null,null,null,null,"Dentergem"]
[null,null,null,null,null,"Dessel"]
[null,null,null,null,null,"Destelbergen"]
[null,null,null,null,null,"Diepenbeek"]
[null,null,null,null,null,"Diest"]
[null,null,null,null,null,"Diksmuide"]
[null,null,null,null,null,"Dilbeek"]
[null,null,null,null,null,"Dilsen-Stokkem"]
[null,null,null,null,null,"Drogenbos"]
[null,null,null,null,null,"Duffel"]
[null,null,null,null,null,"Edegem"]
[null,null,null,null,null,"Eeklo"]
[null,null,null,null,null,"Elsene"]
[null,null,null,null,null,"Erpe-Mere"]
[null,null,null,null,null,"Essen"]
[null,null,null,null,null,"Etterbeek"]
[null,null,null,null,null,"Evere"]
[null,null,null,null,null,"Evergem"]
[null,null,null,null,null,"Galmaarden"]
[null,null,null,null,null,"Ganshoren"]
[null,null,null,null,null,"Gavere"]
[null,null,null,null,null,"Geel"]
[null,null,null,null,null,"Geetbets"]
[null,null,null,null,null,"Genk"]
[null,null,null,null,null,"Gent"]
[null,null,null,null,null,"Geraardsbergen"]
[null,null,null,null,null,"Gingelom"]
[null,null,null,null,null,"Gistel"]
[null,null,null,null,null,"Glabbeek"]
[null,null,null,null,null,"Gooik"]
[null,null,null,null,null,"Grimbergen"]
[null,null,null,null,null,"Grobbendonk"]
[null,null,null,null,null,"Haacht"]
[null,null,null,null,null,"Haaltert"]
[null,null,null,null,null,"Halen"]
[null,null,null,null,null,"Halle"]
[null,null,null,null,null,"Ham"]
[null,null,null,null,null,"Hamme"]
[null,null,null,null,null,"Hamont-Achel"]
[null,null,null,null,null,"Harelbeke"]
[null,null,null,null,null,"Hasselt"]
[null,null,null,null,null,"Hechtel-Eksel"]
[null,null,null,null,null,"Heers"]
[null,null,null,null,null,"Heist-op-den-Berg"]
[null,null,null,null,null,"Hemiksem"]
[null,null,null,null,null,"Herent"]
[null,null,null,null,null,"Herentals"]
[null,null,null,null,null,"Herenthout"]
[null,null,null,null,null,"Herk-de-Stad"]
[null,null,null,null,null,"Herne"]
[null,null,null,null,null,"Herselt"]
[null,null,null,null,null,"Herstappe"]
[null,null,null,null,null,"Herzele"]
[null,null,null,null,null,"Heusden-Zolder"]
[null,null,null,null,null,"Heuvelland"]
[null,null,null,null,null,"Hoegaarden"]
[null,null,null,null,null,"Hoeilaart"]
[null,null,null,null,null,"Hoeselt"]
[null,null,null,null,null,"Holsbeek"]
[null,null,null,null,null,"Hooglede"]
[null,null,null,null,null,"Hoogstraten"]
[null,null,null,null,null,"Horebeke"]
[null,null,null,null,null,"Houthalen-Helchteren"]
[null,null,null,null,null,"Houthulst"]
[null,null,null,null,null,"Hove"]
[null,null,null,null,null,"Huldenberg"]
[null,null,null,null,null,"Hulshout"]
[null,null,null,null,null,"Ichtegem"]
[null,null,null,null,null,"Ieper"]
[null,null,null,null,null,"Ingelmunster"]
[null,null,null,null,null,"Izegem"]
[null,null,null,null,null,"Jabbeke"]
[null,null,null,null,null,"Jette"]
[null,null,null,null,null,"Kalmthout"]
[null,null,null,null,null,"Kampenhout"]
[null,null,null,null,null,"Kapellen"]
[null,null,null,null,null,"Kapelle-op-den-Bos"]
[null,null,null,null,null,"Kaprijke"]
[null,null,null,null,null,"Kasterlee"]
[null,null,null,null,null,"Keerbergen"]
[null,null,null,null,null,"Kinrooi"]
[null,null,null,null,null,"Kluisbergen"]
[null,null,null,null,null,"Knokke-Heist"]
[null,null,null,null,null,"Koekelare"]
[null,null,null,null,null,"Koekelberg"]
[null,null,null,null,null,"Koksijde"]
[null,null,null,null,null,"Kontich"]
[null,null,null,null,null,"Kortemark"]
[null,null,null,null,null,"Kortenaken"]
[null,null,null,null,null,"Kortenberg"]
[null,null,null,null,null,"Kortessem"]
[null,null,null,null,null,"Kortrijk"]
[null,null,null,null,null,"Kraainem"]
[null,null,null,null,null,"Kruibeke"]
[null,null,null,null,null,"Kruisem"]
[null,null,null,null,null,"Kuurne"]
[null,null,null,null,null,"Laakdal"]
[null,null,null,null,null,"Laarne"]
[null,null,null,null,null,"Lanaken"]
[null,null,null,null,null,"Landen"]
[null,null,null,null,null,"Langemark-Poelkapelle"]
[null,null,null,null,null,"Lebbeke"]
[null,null,null,null,null,"Lede"]
[null,null,null,null,null,"Ledegem"]
[null,null,null,null,null,"Lendelede"]
[null,null,null,null,null,"Lennik"]
[null,null,null,null,null,"Leopoldsburg"]
[null,null,null,null,null,"Leuven"]
[null,null,null,null,null,"Lichtervelde"]
[null,null,null,null,null,"Liedekerke"]
[null,null,null,null,null,"Lier"]
[null,null,null,null,null,"Lierde"]
[null,null,null,null,null,"Lievegem"]
[null,null,null,null,null,"Lille"]
[null,null,null,null,null,"Linkebeek"]
[null,null,null,null,null,"Lint"]
[null,null,null,null,null,"Linter"]
[null,null,null,null,null,"Lochristi"]
[null,null,null,null,null,"Lokeren"]
[null,null,null,null,null,"Lommel"]
[null,null,null,null,null,"Londerzeel"]
[null,null,null,null,null,"Lo-Reninge"]
[null,null,null,null,null,"Lubbeek"]
[null,null,null,null,null,"Lummen"]
[null,null,null,null,null,"Maarkedal"]
[null,null,null,null,null,"Maaseik"]
[null,null,null,null,null,"Maasmechelen"]
[null,null,null,null,null,"Machelen"]
[null,null,null,null,null,"Maldegem"]
[null,null,null,null,null,"Malle"]
[null,null,null,null,null,"Mechelen"]
[null,null,null,null,null,"Meerhout"]
[null,null,null,null,null,"Meise"]
[null,null,null,null,null,"Melle"]
[null,null,null,null,null,"Menen"]
[null,null,null,null,null,"Merchtem"]
[null,null,null,null,null,"Merelbeke"]
[null,null,null,null,null,"Merksplas"]
[null,null,null,null,null,"Mesen"]
[null,null,null,null,null,"Meulebeke"]
[null,null,null,null,null,"Middelkerke"]
[null,null,null,null,null,"Moerbeke"]
[null,null,null,null,null,"Mol"]
[null,null,null,null,null,"Moorslede"]
[null,null,null,null,null,"Mortsel"]
[null,null,null,null,null,"Nazareth"]
[null,null,null,null,null,"Niel"]
[null,null,null,null,null,"Nieuwerkerken"]
[null,null,null,null,null,"Nieuwpoort"]
[null,null,null,null,null,"Nijlen"]
[null,null,null,null,null,"Ninove"]
[null,null,null,null,null,"Olen"]
[null,null,null,null,null,"Oostende"]
[null,null,null,null,null,"Oosterzele"]
[null,null,null,null,null,"Oostkamp"]
[null,null,null,null,null,"Oostrozebeke"]
[null,null,null,null,null,"Opwijk"]
[null,null,null,null,null,"Oudenaarde"]
[null,null,null,null,null,"Oudenburg"]
[null,null,null,null,null,"Oudergem"]
[null,null,null,null,null,"Oud-Heverlee"]
[null,null,null,null,null,"Oudsbergen"]
[null,null,null,null,null,"Oud-Turnhout"]
[null,null,null,null,null,"Overijse"]
[null,null,null,null,null,"Peer"]
[null,null,null,null,null,"Pelt"]
[null,null,null,null,null,"Pepingen"]
[null,null,null,null,null,"Pittem"]
[null,null,null,null,null,"Poperinge"]
[null,null,null,null,null,"Putte"]
[null,null,null,null,null,"Puurs-Sint-Amands"]
[null,null,null,null,null,"Ranst"]
[null,null,null,null,null,"Ravels"]
[null,null,null,null,null,"Retie"]
[null,null,null,null,null,"Riemst"]
[null,null,null,null,null,"Rijkevorsel"]
[null,null,null,null,null,"Roeselare"]
[null,null,null,null,null,"Ronse"]
[null,null,null,null,null,"Roosdaal"]
[null,null,null,null,null,"Rotselaar"]
[null,null,null,null,null,"Ruiselede"]
[null,null,null,null,null,"Rumst"]
[null,null,null,null,null,"Schaarbeek"]
[null,null,null,null,null,"Schelle"]
[null,null,null,null,null,"Scherpenheuvel-Zichem"]
[null,null,null,null,null,"Schilde"]
[null,null,null,null,null,"Schoten"]
[null,null,null,null,null,"Sint-Agatha-Berchem"]
[null,null,null,null,null,"Sint-Genesius-Rode"]
[null,null,null,null,null,"Sint-Gillis"]
[null,null,null,null,null,"Sint-Gillis-Waas"]
[null,null,null,null,null,"Sint-Jans-Molenbeek"]
[null,null,null,null,null,"Sint-Joost-ten-Node"]
[null,null,null,null,null,"Sint-Katelijne-Waver"]
[null,null,null,null,null,"Sint-Lambrechts-Woluwe"]
[null,null,null,null,null,"Sint-Laureins"]
[null,null,null,null,null,"Sint-Lievens-Houtem"]
[null,null,null,null,null,"Sint-Martens-Latem"]
[null,null,null,null,null,"Sint-Niklaas"]
[null,null,null,null,null,"Sint-Pieters-Leeuw"]
[null,null,null,null,null,"Sint-Pieters-Woluwe"]
[null,null,null,null,null,"Sint-Truiden"]
[null,null,null,null,null,"Spiere-Helkijn"]
[null,null,null,null,null,"Stabroek"]
[null,null,null,null,null,"Staden"]
[null,null,null,null,null,"Steenokkerzeel"]
[null,null,null,null,null,"Stekene"]
[null,null,null,null,null,"Temse"]
[null,null,null,null,null,"Ternat"]
[null,null,null,null,null,"Tervuren"]
[null,null,null,null,null,"Tessenderlo"]
[null,null,null,null,null,"Tielt"]
[null,null,null,null,null,"Tielt-Winge"]
[null,null,null,null,null,"Tienen"]
[null,null,null,null,null,"Tongeren"]
[null,null,null,null,null,"Torhout"]
[null,null,null,null,null,"Tremelo"]
[null,null,null,null,null,"Turnhout"]
[null,null,null,null,null,"Ukkel"]
[null,null,null,null,null,"Veurne"]
[null,null,null,null,null,"Vilvoorde"]
[null,null,null,null,null,"Vleteren"]
[null,null,null,null,null,"Voeren"]
[null,null,null,null,null,"Vorselaar"]
[null,null,null,null,null,"Vorst"]
[null,null,null,null,null,"Vosselaar"]
[null,null,null,null,null,"Waasmunster"]
[null,null,null,null,null,"Wachtebeke"]
[null,null,null,null,null,"Waregem"]
[null,null,null,null,null,"Watermaal-Bosvoorde"]
[null,null,null,null,null,"Wellen"]
[null,null,null,null,null,"Wemmel"]
[null,null,null,null,null,"Wervik"]
[null,null,null,null,null,"Westerlo"]
[null,null,null,null,null,"Wetteren"]
[null,null,null,null,null,"Wevelgem"]
[null,null,null,null,null,"Wezembeek-Oppem"]
[null,null,null,null,null,"Wichelen"]
[null,null,null,null,null,"Wielsbeke"]
[null,null,null,null,null,"Wijnegem"]
[null,null,null,null,null,"Willebroek"]
[null,null,null,null,null,"Wingene"]
[null,null,null,null,null,"Wommelgem"]
[null,null,null,null,null,"Wortegem-Petegem"]
[null,null,null,null,null,"Wuustwezel"]
[null,null,null,null,null,"Zandhoven"]
[null,null,null,null,null,"Zaventem"]
[null,null,null,null,null,"Zedelgem"]
[null,null,null,null,null,"Zele"]
[null,null,null,null,null,"Zelzate"]
[null,null,null,null,null,"Zemst"]
[null,null,null,null,null,"Zoersel"]
[null,null,null,null,null,"Zonhoven"]
[null,null,null,null,null,"Zonnebeke"]
[null,null,null,null,null,"Zottegem"]
[null,null,null,null,null,"Zoutleeuw"]
[null,null,null,null,null,"Zuienkerke"]
[null,null,null,null,null,"Zulte"]
[null,null,null,null,null,"Zutendaal"]
[null,null,null,null,null,"Zwalm"]
[null,null,null,null,null,"Zwevegem"]
[null,null,null,null,null,"Zwijndrecht"]

{"sheet":"Capaciteiten & forfaits","index":36,"n_rows":75,"n_cols":10,"rows_kept":75,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Zorgvorm","m²","Capaciteitseenheid","Nieuwbouw","Nieuwbouw 6-12-21%","Uitbreiding","Roerend goed","Opmerkingen","Link naar regelgeving"]
[null,"Kies de zorgvorm",0,"zorgvorm",0,0,0,0]
[null,"Woonzorg"]
[null,"Woonzorg - Centra voor dagopvang",300,"centrum",550,550,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1032550&param=inhoud"]
[null,"Woonzorg - Centra voor dagverzorging",300,"centrum",550,550,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1032550&param=inhoud"]
[null,"Woonzorg - Centra voor kortverblijf type 2",65,"woongelegenheden",550,550,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1032550&param=inhoud"]
[null,"Woonzorg - Centra voor kortverblijf type 3",65,"woongelegenheden",550,550,500,50,"- verdeeld over max. 3 antennes van 200 m²","https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1032550&param=inhoud"]
[null,"Woonzorg - Lokaal dienstencentrum",600,"centrum",550,550,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1032550&param=inhoud"]
[]
[null,"Bijzondere jeugdbijstand"]
[null,"Bijzondere Jeugdbijstand - Organisatie voor bijzondere jeugdzorg in een modulair kader",null,"erkende modules - VTE",550,550,500,50,null,"https://codex.vlaanderen.be/Portals/Codex/documenten/1019250.html"]
[null,"Organisatie voor bijzondere jeugdzorg - verblijf",65,"erkende modules",550,550,500,50,null,"https://codex.vlaanderen.be/Portals/Codex/documenten/1019250.html"]
[null,"Organisatie voor bijzondere jeugdzorg – dagbegeleiding in groep",45,"erkende modules",550,550,500,50,null,"https://codex.vlaanderen.be/Portals/Codex/documenten/1019250.html"]
[null,"Organisatie voor bijzondere jeugdzorg – contextbegeleiding, contextbegeleiding in functie van autonoom wonen en ondersteunende begeleiding",20,"VTE",550,550,500,50,null,"https://codex.vlaanderen.be/Portals/Codex/documenten/1019250.html"]
[null,"Bijzondere Jeugdbijstand - Categorie 8",65,"erkende modules",720,720,670,50,null,"https://codex.vlaanderen.be/Portals/Codex/documenten/1019250.html"]
[null,"Bijzondere Jeugdbijstand - Beveiligend verblijf",65,"erkende modules",720,720,670,50,null,"https://codex.vlaanderen.be/Portals/Codex/documenten/1019250.html"]
[null,"Bijzondere Jeugdbijstand - Centra Integrale Gezinszorg",null,"gebruikers - VTE",550,550,500,50,null,"https://codex.vlaanderen.be/Portals/Codex/documenten/1019250.html"]
[null,"Centrum voor integrale gezinszorg - verblijf",65,"gebruikers",550,550,500,50,null,"https://codex.vlaanderen.be/Portals/Codex/documenten/1019250.html"]
[null,"Centrum voor integrale gezinszorg – contextbegeleiding",20,"VTE",550,550,500,50,null,"https://codex.vlaanderen.be/Portals/Codex/documenten/1019250.html"]
[null,"Bijzondere Jeugdbijstand  - Onthaal-, oriëntatie- en observatiecentrum in een Modulair Kader",null,"erkende modules - VTE",550,550,500,50,null,"https://codex.vlaanderen.be/Portals/Codex/documenten/1019250.html"]
[null,"Onthaal-, oriëntatie- en observatiecentrum in een modulair kader – verblijf",65,"erkende modules",550,550,500,50,null,"https://codex.vlaanderen.be/Portals/Codex/documenten/1019250.html"]
[null,"Onthaal-, oriëntatie- en observatiecentrum in een modulair kader – modules diagnostiek",20,"VTE",550,550,500,50,null,"https://codex.vlaanderen.be/Portals/Codex/documenten/1019250.html"]
[null,"Bijzondere Jeugdbijstand - Vergunde dienst voor pleegzorg",20,"VTE",550,550,500,50,null,"https://codex.vlaanderen.be/Portals/Codex/documenten/1019250.html"]
[null,"Bijzondere Jeugdbijstand  - Dienst voor Herstelgerichte en Constructieve Afhandeling",20,"VTE",550,550,500,50,null,"https://codex.vlaanderen.be/Portals/Codex/documenten/1019250.html"]
[null,"Bijzondere Jeugdbijstand - Dienst voor Crisishulp aan Huis",20,"VTE",550,550,500,50,null,"https://codex.vlaanderen.be/Portals/Codex/documenten/1019250.html"]
[null,"Bijzondere Jeugdbijstand - Centrum voor Ontwikkelingsstoornissen",65,"VTE",550,550,500,50]
[]
[null,"Personen met een handicap"]
[null,"Personen met een handicap - verblijf (internaat/semi-internaat/kortverblijf) en/of revalidatie",null,"Bedden/plaatsen/VTE",550,550,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1030051&param=inhoud"]
[null,"Internaat voor minderjarigen",65,"bedden",550,550,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1030051&param=inhoud"]
[null,"Semi-internaat",45,"plaatsen",550,550,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1030051&param=inhoud"]
[null,"Revalidatiecentrum",75,"VTE",550,500,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1030051&param=inhoud"]
[null,"Tehuis voor kortverblijf",65,"bedden",550,550,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1030051&param=inhoud"]
[null,"Personen met een handicap - Units voor observatie, diagnose en behandeling",65,"plaatsen",600,600,550,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1030051&param=inhoud"]
[null,"Personen met een handicap - Units voor Geïnterneerden ",65,"plaatsen",720,720,670,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1030051&param=inhoud"]
[]
[null,"Gezinnen met kinderen",null,null,550,550,500,50]
[null,"Gezinnen met kinderen - Centrum voor Kinderzorg en Gezinsondersteuning",null,"residentiële opvangplaatsen",550,550,500,50,null,"https://codex.vlaanderen.be/Portals/Codex/documenten/1020190.html"]
[null,"Centrum voor kinderzorg en gezinsondersteuning: residentieel",50,"residentiële opvangplaatsen",550,550,500,50,null,"https://codex.vlaanderen.be/Portals/Codex/documenten/1020190.html"]
[null,"Centrum voor kinderzorg en gezinsondersteuning: ambulant",30,"ambulante opvangplaatsen",550,550,500,50,null,"https://codex.vlaanderen.be/Portals/Codex/documenten/1020190.html"]
[null,"Centrum voor kinderzorg en gezinsondersteuning: typemodule mobiele begeleiding",20,"VTE",550,550,500,50,null,"https://codex.vlaanderen.be/Portals/Codex/documenten/1020190.html"]
[null,"Centrum voor kinderzorg en gezinsondersteuning: typemodule ambulante pedagogische training in groepsverband",30,"VTE",550,550,500,50,null,"https://codex.vlaanderen.be/Portals/Codex/documenten/1020190.html"]
[null,"Centrum voor kinderzorg en gezinsondersteuning: typemodule ambulante training in groepsverband",15,"VTE",550,550,500,50,null,"https://codex.vlaanderen.be/Portals/Codex/documenten/1020190.html"]
[null,"Gezinnen met kinderen - Kinderopvang",20,"plaatsen",550,550,500,50,null,"https://codex.vlaanderen.be/Portals/Codex/documenten/1020190.html"]
[null,"Gezinnen met kinderen - Vertrouwenscentra voor Kindermishandeling",50,"VTE",550,550,500,50,null,"https://codex.vlaanderen.be/Portals/Codex/documenten/1020190.html"]
[]
[null,"Preventieve en ambulante gezondheidszorg",null,null,550,550,500,50]
[null,"Preventieve en Ambulante Gezondheidszorg - Centra voor Geestelijke Gezondheidszorg",50,"VTE",550,550,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1019574&param=inhoud"]
[null,"Preventieve en Ambulante Gezondheidszorg - Consultatiebureau voor Respiratoire Aandoeningen –  waaraan geen mobiele eenheid verbonden is",180,"m²",550,550,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1019574&param=inhoud"]
[null,"Preventieve en Ambulante Gezondheidszorg - Consultatiebureau voor Respiratoire Aandoeningen – waaraan een mobiele eenheid verbonden is",250,"m²",550,550,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1019574&param=inhoud"]
[null,"Preventieve en Ambulante Gezondheidszorg - Wijkgezondheidscentrum",null,null,null,null,null,null,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1019574&param=inhoud"]
[null,"Wijkgezondheidscentrum: < 2000 patiënten met discipline huisartsengeneeskunde, een paramedische discipline en een discipline van maatschappelijk werk",400,"centrum",550,550,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1019574&param=inhoud"]
[null,"Wijkgezondheidscentrum: In het Brussel-Hoofdstedelijk-Gewest, Gent of Antwerpen:< 2.000 patiënten met discipline huisartsengeneeskunde, een paramedische discipline en een discipline van maatschappelijk werk, en een discipline gezondheidspromotie",500,"centrum",550,550,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1019574&param=inhoud"]
[null,"Wijkgezondheidscentrum:​ 2.000 à 4.000 patiënten met een discipline huisartsengeneeskunde, een paramedische discipline, een discipline van maatschappelijk werk en een discipline gezondheidspromotie",650,"centrum",550,550,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1019574&param=inhoud"]
[null,"Wijkgezondheidscentrum: In het Brussel-Hoofdstedelijk-Gewest, Gent of Antwerpen:​2.000 à 4.000 patiënten",750,"centrum",550,550,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1019574&param=inhoud"]
[null,"Wijkgezondheidscentrum: > 4.000 patiënten met een discipline huisartsengeneeskunde, een paramedische discipline, een discipline van maatschappelijk werk, een discipline gezondheidspromotie en een extra zorgdiscipline",900,"centrum",550,550,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1019574&param=inhoud"]
[null,"Wijkgezondheidscentrum: In het Brussel-Hoofdstedelijk-Gewest, Gent of Antwerpen > 4.000",1000,"centrum",550,550,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1019574&param=inhoud"]
[null,"Preventieve en Ambulante Gezondheidszorg - Aanloopadressen inzake beschut wonen",null,null,null,null,null,null,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1019574&param=inhoud"]
[null,"Preventieve en Ambulante Gezondheidszorg - Aanloopadressen inzake beschut wonen: >= 15 plaatsen",50,"aanloopadres",550,550,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1019574&param=inhoud"]
[null,"Preventieve en Ambulante Gezondheidszorg - Aanloopadressen inzake beschut wonen: >= 25 plaatsen",50," + 2/plaats boven de 25 plaatsen (tot max. 400/aanloopadres)",550,550,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1019574&param=inhoud"]
[]
[null,"Algemeen welzijnswerk",null,"VTE/plaats",550,550,500,50]
[null,"Centra Algemeen Welzijnswerk - Autonome Centra",50,"VTE",550,550,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1019573&param=inhoud"]
[null,"Centra Algemeen Welzijnswerk - Autonome Centra - verblijf",25,"opvangplaats",550,550,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1019573&param=inhoud"]
[null,"Centra Algemeen Welzijnswerk - Centra voor Tele-Onthaal",50,"VTE",550,550,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1019573&param=inhoud"]
[]
[null,"Psychiatrisch verzorgingstehuis",null,null,550,550,500,50]
[null,"Psychiatrische Verzorgingstehuizen",65,"Bedden/plaatsen",550,550,500,50,null,"https://codex.vlaanderen.be/Zoeken/Document.aspx?DID=1019573&param=inhoud"]
[]
[null,"Ziekenhuizen"]
[null,"Algemeen ziekenhuis",null,"m²"]
[null,"Universitair ziekenhuis",null,"m²"]
[null,"Revalidatie ziekenhuis",null,"m²"]
[null,"Psychiatrisch ziekenhuis",null,"m²"]

{"sheet":"Bron","index":37,"n_rows":53,"n_cols":7,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
[]
["Capaciteit soort","VTE",null,"Zorgvormen","Kies de zorgvorm","zorgvormen aankoop-centrumstad"]
[null,"Bedden",null,null,"Woonzorg - Centra voor dagopvang",null,"Bijzondere jeugdbijstand"]
[null,"Bewoners",null,null,"Woonzorg - Centra voor dagverzorging",null,"Bijzondere Jeugdbijstand - Organisatie voor bijzondere jeugdzorg in een modulair kader"]
[null,"Modules",null,null,"Woonzorg - Centra voor kortverblijf type 2",null,"Bijzondere Jeugdbijstand - Categorie 8"]
["Kostensoort",null,null,null,"Woonzorg - Centra voor kortverblijf type 3",null,"Bijzondere Jeugdbijstand - Beveiligend verblijf"]
["Kies kostensoort","Kies kostensoort","Kies kostensoort",null,"Woonzorg - Lokaal dienstencentrum",null,"Bijzondere Jeugdbijstand - Centra Integrale Gezinszorg"]
["Nieuwbouw 21% BTW","Nieuwbouw 21%","Nieuwbouw 21% BTW",null,"Bijzondere Jeugdbijstand - Organisatie voor bijzondere jeugdzorg in een modulair kader",null,"Bijzondere Jeugdbijstand  - Onthaal-, oriëntatie- en observatiecentrum in een Modulair Kader"]
[null,null,null,null,"Bijzondere Jeugdbijstand - Categorie 8",null,"Bijzondere Jeugdbijstand - Vergunde dienst voor pleegzorg"]
["Uitbreiding","Uitbreiding","Uitbreiding",null,"Bijzondere Jeugdbijstand - Beveiligend verblijf",null,"Bijzondere Jeugdbijstand  - Dienst voor Herstelgerichte en Constructieve Afhandeling"]
["Herconditionering","Herconditionering","Herconditionering",null,"Bijzondere Jeugdbijstand - Centra Integrale Gezinszorg",null,"Bijzondere Jeugdbijstand - Dienst voor Crisishulp aan Huis"]
[null,null,null,null,"Bijzondere Jeugdbijstand  - Onthaal-, oriëntatie- en observatiecentrum in een Modulair Kader",null,"Bijzondere Jeugdbijstand - Centrum voor Ontwikkelingsstoornissen"]
[null,null,null,null,"Bijzondere Jeugdbijstand - Vergunde dienst voor pleegzorg",null,"Personen met een handicap"]
[null,null,null,null,"Bijzondere Jeugdbijstand  - Dienst voor Herstelgerichte en Constructieve Afhandeling",null,"Personen met een handicap - verblijf (internaat/semi-internaat/kortverblijf) en/of revalidatie"]
[null,null,null,null,"Bijzondere Jeugdbijstand - Dienst voor Crisishulp aan Huis",null,"Personen met een handicap - Units voor observatie, diagnose en behandeling"]
[null,null,null,null,"Bijzondere Jeugdbijstand - Centrum voor Ontwikkelingsstoornissen",null,"Personen met een handicap - Units voor Geïnterneerden "]
[null,null,null,null,"Personen met een handicap - verblijf (internaat/semi-internaat/kortverblijf) en/of revalidatie",null,"Preventieve en ambulante gezondheidszorg"]
[null,null,null,null,"Personen met een handicap - Units voor observatie, diagnose en behandeling",null,"Preventieve en Ambulante Gezondheidszorg - Centra voor Geestelijke Gezondheidszorg"]
["Locatie","Brussel-Hoofdstedelijk gewest",null,null,"Personen met een handicap - Units voor Geïnterneerden ",null,"Preventieve en Ambulante Gezondheidszorg - Consultatiebureau voor Respiratoire Aandoeningen –  waaraan geen mobiele eenheid verbonden is"]
[null,"Grootstad",null,null,"Personen met een handicap - Infrastructuurforfait meerderjarigen",null,"Preventieve en Ambulante Gezondheidszorg - Consultatiebureau voor Respiratoire Aandoeningen – waaraan een mobiele eenheid verbonden is"]
[null,"Andere",null,null,"Gezinnen met kinderen - Centrum voor kinderzorg en gezinsondersteuning",null,"Wijkgezondheidscentrum"]
[null,null,null,null,"Gezinnen met kinderen - Kinderopvang",null,"Wijkgezondheidscentrum: < 2000 patiënten met discipline huisartsengeneeskunde, een paramedische discipline en een discipline van maatschappelijk werk"]
["Capaciteitssoort","Totale cap.",null,null,"Gezinnen met kinderen - Vertrouwenscentra voor Kindermishandeling",null,"Wijkgezondheidscentrum: In het Brussel-Hoofdstedelijk-Gewest, Gent of Antwerpen:< 2.000 patiënten met discipline huisartsengeneeskunde, een paramedische discipline en een discipline van maatschappelijk werk, en een discipline gezondheidspromotie"]
[null,"Uitbreidingscap.",null,null,"Preventieve en Ambulante Gezondheidszorg - Centra voor Geestelijke Gezondheidszorg",null,"Wijkgezondheidscentrum:​ 2.000 à 4.000 patiënten met een discipline huisartsengeneeskunde, een paramedische discipline, een discipline van maatschappelijk werk en een discipline gezondheidspromotie"]
[null,"Vervangingscap.",null,null,"Preventieve en Ambulante Gezondheidszorg - Consultatiebureau voor Respiratoire Aandoeningen –  waaraan geen mobiele eenheid verbonden is",null,"Wijkgezondheidscentrum: In het Brussel-Hoofdstedelijk-Gewest, Gent of Antwerpen:​2.000 à 4.000 patiënten"]
[null,null,null,null,"Preventieve en Ambulante Gezondheidszorg - Consultatiebureau voor Respiratoire Aandoeningen – waaraan een mobiele eenheid verbonden is",null,"Wijkgezondheidscentrum: > 4.000 patiënten met een discipline huisartsengeneeskunde, een paramedische discipline, een discipline van maatschappelijk werk, een discipline gezondheidspromotie en een extra zorgdiscipline"]
["BTW Tarief",0.21,null,null,"Wijkgezondheidscentrum: < 2000 patiënten met discipline huisartsengeneeskunde, een paramedische discipline en een discipline van maatschappelijk werk",null,"Wijkgezondheidscentrum: In het Brussel-Hoofdstedelijk-Gewest, Gent of Antwerpen > 4.000 patiënten met een discipline huisartsengeneeskunde, een paramedische discipline, een discipline van maatschappelijk werk, een discipline gezondheidspromotie en een extra zorgdiscipline"]
[null,0.12,null,null,"Wijkgezondheidscentrum: In het Brussel-Hoofdstedelijk-Gewest, Gent of Antwerpen:< 2.000 patiënten met discipline huisartsengeneeskunde, een paramedische discipline en een discipline van maatschappelijk werk, en een discipline gezondheidspromotie",null,"Aanloopadressen inzake beschut wonen"]
[null,0.06,null,null,"Wijkgezondheidscentrum:​ 2.000 à 4.000 patiënten met een discipline huisartsengeneeskunde, een paramedische discipline, een discipline van maatschappelijk werk en een discipline gezondheidspromotie",null,"Preventieve en Ambulante Gezondheidszorg - Aanloopadressen inzake beschut wonen: >= 15 plaatsen"]
[null,"n.v.t.",null,null,"Wijkgezondheidscentrum: In het Brussel-Hoofdstedelijk-Gewest, Gent of Antwerpen:​2.000 à 4.000 patiënten",null,"Preventieve en Ambulante Gezondheidszorg - Aanloopadressen inzake beschut wonen: >= 25 plaatsen"]
[null,null,null,null,"Wijkgezondheidscentrum: > 4.000 patiënten met een discipline huisartsengeneeskunde, een paramedische discipline, een discipline van maatschappelijk werk, een discipline gezondheidspromotie en een extra zorgdiscipline",null,"Algemeen welzijnswerk"]
["Bouwindex",2018,1.70703,null,"Wijkgezondheidscentrum: In het Brussel-Hoofdstedelijk-Gewest, Gent of Antwerpen > 4.000",null,"Centra Algemeen Welzijnswerk - Autonome Centra"]
[null,2019,1.7412399999999999,null,"Preventieve en Ambulante Gezondheidszorg - Aanloopadressen inzake beschut wonen: >= 15 plaatsen",null,"Centra Algemeen Welzijnswerk - Autonome Centra - verblijf"]
[null,2020,1.6842900000000001,null,"Preventieve en Ambulante Gezondheidszorg - Aanloopadressen inzake beschut wonen: >= 25 plaatsen",null,"Centra Algemeen Welzijnswerk - Centra voor Tele-Onthaal"]
[null,2021,1.7222500000000001,null,"Centra Algemeen Welzijnswerk - Autonome Centra"]
[null,2022,2.0148000000000001,null,"Centra Algemeen Welzijnswerk - Autonome Centra - verblijf"]
[null,2023,null,null,"Centra Algemeen Welzijnswerk - Centra voor Tele-Onthaal"]
[null,2024,null,null,"Psychiatrische Verzorgingstehuizen"]
[null,2025,null,null,"Algemeen ziekenhuis"]
[null,2026,null,null,"Universitair ziekenhuis"]
[null,2027,null,null,"Revalidatieziekenhuis"]
[null,2028,null,null,"Psychiatrisch ziekenhuis"]
[null,2029]
[null,2030]
[null,2031]
[]
[]
[]
[]
[]
[]
["Wachtwoord Excel ",2021]
["Wachtwoord VBA","WVGev1p@"]

{"sheet":"Upload AXI - CONF","index":38,"n_rows":835,"n_cols":9,"rows_kept":835,"cut":false,"hidden":true,"merged":[[4,31,4,36],[5,37,5,42],[9,43,9,48],[13,49,13,54],[17,55,17,63],[6,37,6,42],[7,37,7,42],[8,37,8,42],[10,43,10,48],[11,43,11,48],[12,43,12,48],[14,49,14,54],[15,49,15,54],[16,49,16,54],[24,124,24,145],[25,146,25,167],[18,64,18,69],[19,70,19,78],[20,79,20,85],[21,86,21,92],[22,93,22,100],[23,102,23,123]]}
["Object AXI","Flexfield AXI","Locatie AXI","Cel Excel",null,"Uitleg","Object AXI","Flextab Axi"]
[null,"Dossier.Reference",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A2,'Upload AXI - CONF'!$B2)","v":"Dossier.Reference"},{"$f":"'Overzicht project'!$G$4","v":0},null,"Naam project"]
["Dossier.Flex","A103",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A3,'Upload AXI - CONF'!$B3)","v":"Dossier.FlexA103"},{"$f":"ROUND(kunst!$B$11,2)","v":0},null,"Bedrag kunst bij aanvraag",null,"Aanvraag"]
["Dossier.Flex","A100",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A4,'Upload AXI - CONF'!$B4)","v":"Dossier.FlexA100"},{"$f":"ROUND('uitgebreide raming'!$B$86,0)","v":0},null,"Bouwkost all-in bij aanvraag",null,"Aanvraag","bouwkost all-in na gunningen, eindafrekining en bij aanbesteding doordrukken naar basisgegevens onder de juiste subtab"]
["Dossier.Flex","A101","",{"$f":"ROUND(Oppervlakte_OD!#REF!,0)","v":{"$error":"#REF!"}},null,"Oppervlakte project",null,"Aanvraag"]
["Object.RAM[Z1K1].Flex","VO12b",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A6,'Upload AXI - CONF'!$B6)","v":"Object.RAM[Z1K1].FlexVO12b"},{"$f":"IF('Overzicht project'!$C$40=Bron!$E$2, \"\",'Overzicht project'!$C$40)","v":"Algemeen ziekenhuis"},null,"Zorgvorm 1","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K2].Flex","VO12b",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A7,'Upload AXI - CONF'!$B7)","v":"Object.RAM[Z1K2].FlexVO12b"},{"$f":"IF('Overzicht project'!$C$40=Bron!$E$2, \"\",'Overzicht project'!$C$40)","v":"Algemeen ziekenhuis"},null,"Zorgvorm 1","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K3].Flex","VO12b",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A8,'Upload AXI - CONF'!$B8)","v":"Object.RAM[Z1K3].FlexVO12b"},{"$f":"IF('Overzicht project'!$C$40=Bron!$E$2, \"\",'Overzicht project'!$C$40)","v":"Algemeen ziekenhuis"},null,"Zorgvorm 1","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K4].Flex","VO12b",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A9,'Upload AXI - CONF'!$B9)","v":"Object.RAM[Z1K4].FlexVO12b"},{"$f":"IF('Overzicht project'!$C$40=Bron!$E$2, \"\",'Overzicht project'!$C$40)","v":"Algemeen ziekenhuis"},null,"Zorgvorm 1","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K1].Flex","VO12b",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A10,'Upload AXI - CONF'!$B10)","v":"Object.RAM[Z2K1].FlexVO12b"},{"$f":"IF('Overzicht project'!$C$41=Bron!$E$2, \"\",'Overzicht project'!$C$41)","v":""},null,"Zorgvorm 2","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K2].Flex","VO12b",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A11,'Upload AXI - CONF'!$B11)","v":"Object.RAM[Z2K2].FlexVO12b"},{"$f":"IF('Overzicht project'!$C$41=Bron!$E$2, \"\",'Overzicht project'!$C$41)","v":""},null,"Zorgvorm 2","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K3].Flex","VO12b",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A12,'Upload AXI - CONF'!$B12)","v":"Object.RAM[Z2K3].FlexVO12b"},{"$f":"IF('Overzicht project'!$C$41=Bron!$E$2, \"\",'Overzicht project'!$C$41)","v":""},null,"Zorgvorm 2","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K4].Flex","VO12b",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A13,'Upload AXI - CONF'!$B13)","v":"Object.RAM[Z2K4].FlexVO12b"},{"$f":"IF('Overzicht project'!$C$41=Bron!$E$2, \"\",'Overzicht project'!$C$41)","v":""},null,"Zorgvorm 2","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K1].Flex","VO12b",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A14,'Upload AXI - CONF'!$B14)","v":"Object.RAM[Z3K1].FlexVO12b"},{"$f":"IF('Overzicht project'!$C$41=Bron!$E$2, \"\",'Overzicht project'!$C$41)","v":""},null,"Zorgvorm 3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K1].Flex","VO12b",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A15,'Upload AXI - CONF'!$B15)","v":"Object.RAM[Z3K1].FlexVO12b"},{"$f":"IF('Overzicht project'!$C$42=Bron!$E$2, \"\",'Overzicht project'!$C$42)","v":""},null,"Zorgvorm 3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K1].Flex","VO12b",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A16,'Upload AXI - CONF'!$B16)","v":"Object.RAM[Z3K1].FlexVO12b"},{"$f":"IF('Overzicht project'!$C$42=Bron!$E$2, \"\",'Overzicht project'!$C$42)","v":""},null,"Zorgvorm 3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K1].Flex","VO12b",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A17,'Upload AXI - CONF'!$B17)","v":"Object.RAM[Z3K1].FlexVO12b"},{"$f":"IF('Overzicht project'!$C$42=Bron!$E$2, \"\",'Overzicht project'!$C$42)","v":""},null,"Zorgvorm 3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K1].Flex","VO5",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A18,'Upload AXI - CONF'!$B18)","v":"Object.RAM[Z1K1].FlexVO5"},{"$f":"IF('Overzicht project'!$C48=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C48=Bron!$C$9,Bron!$C$10='Overzicht project'!$C48),\"Nieuwbouw\",IF(OR('Overzicht project'!$C48=Bron!$C$15,Bron!$C$16='Overzicht project'!$C48),\"Voltooiingwerken\",'Overzicht project'!$C48)))","v":""},null,"Zorgvorm 1 kostensoort 1","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K2].Flex","VO5",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A19,'Upload AXI - CONF'!$B19)","v":"Object.RAM[Z1K2].FlexVO5"},{"$f":"IF('Overzicht project'!$C49=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C49=Bron!$C$9,Bron!$C$10='Overzicht project'!$C49),\"Nieuwbouw\",IF(OR('Overzicht project'!$C49=Bron!$C$15,Bron!$C$16='Overzicht project'!$C49),\"Voltooiingwerken\",'Overzicht project'!$C49)))","v":""},null,"Zorgvorm 1 kostensoort 2","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K3].Flex","VO5",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A20,'Upload AXI - CONF'!$B20)","v":"Object.RAM[Z1K3].FlexVO5"},{"$f":"IF('Overzicht project'!$C50=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C50=Bron!$C$9,Bron!$C$10='Overzicht project'!$C50),\"Nieuwbouw\",IF(OR('Overzicht project'!$C50=Bron!$C$15,Bron!$C$16='Overzicht project'!$C50),\"Voltooiingwerken\",'Overzicht project'!$C50)))","v":""},null,"Zorgvorm 1 kostensoort 3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K4].Flex","VO5",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A21,'Upload AXI - CONF'!$B21)","v":"Object.RAM[Z1K4].FlexVO5"},{"$f":"IF('Overzicht project'!$C51=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C51=Bron!$C$9,Bron!$C$10='Overzicht project'!$C51),\"Nieuwbouw\",IF(OR('Overzicht project'!$C51=Bron!$C$15,Bron!$C$16='Overzicht project'!$C51),\"Voltooiingwerken\",'Overzicht project'!$C51)))","v":""},null,"Zorgvorm 1 kostensoort 4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K1].Flex","VO5",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A22,'Upload AXI - CONF'!$B22)","v":"Object.RAM[Z2K1].FlexVO5"},{"$f":"IF('Overzicht project'!$C55=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C55=Bron!$C$9,Bron!$C$10='Overzicht project'!$C55),\"Nieuwbouw\",IF(OR('Overzicht project'!$C55=Bron!$C$15,Bron!$C$16='Overzicht project'!$C55),\"Voltooiingwerken\",'Overzicht project'!$C55)))","v":""},null,"Zorgvorm 2 kostensoort 1","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K2].Flex","VO5",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A23,'Upload AXI - CONF'!$B23)","v":"Object.RAM[Z2K2].FlexVO5"},{"$f":"IF('Overzicht project'!$C56=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C56=Bron!$C$9,Bron!$C$10='Overzicht project'!$C56),\"Nieuwbouw\",IF(OR('Overzicht project'!$C56=Bron!$C$15,Bron!$C$16='Overzicht project'!$C56),\"Voltooiingwerken\",'Overzicht project'!$C56)))","v":""},null,"Zorgvorm 2 kostensoort 2","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K3].Flex","VO5",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A24,'Upload AXI - CONF'!$B24)","v":"Object.RAM[Z2K3].FlexVO5"},{"$f":"IF('Overzicht project'!$C57=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C57=Bron!$C$9,Bron!$C$10='Overzicht project'!$C57),\"Nieuwbouw\",IF(OR('Overzicht project'!$C57=Bron!$C$15,Bron!$C$16='Overzicht project'!$C57),\"Voltooiingwerken\",'Overzicht project'!$C57)))","v":""},null,"Zorgvorm 2 kostensoort 3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K4].Flex","VO5",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A25,'Upload AXI - CONF'!$B25)","v":"Object.RAM[Z2K4].FlexVO5"},{"$f":"IF('Overzicht project'!$C58=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C58=Bron!$C$9,Bron!$C$10='Overzicht project'!$C58),\"Nieuwbouw\",IF(OR('Overzicht project'!$C58=Bron!$C$15,Bron!$C$16='Overzicht project'!$C58),\"Voltooiingwerken\",'Overzicht project'!$C58)))","v":""},null,"Zorgvorm 2 kostensoort 4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K1].Flex","VO5",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A26,'Upload AXI - CONF'!$B26)","v":"Object.RAM[Z3K1].FlexVO5"},{"$f":"IF('Overzicht project'!$C62=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C62=Bron!$C$9,Bron!$C$10='Overzicht project'!$C62),\"Nieuwbouw\",IF(OR('Overzicht project'!$C62=Bron!$C$15,Bron!$C$16='Overzicht project'!$C62),\"Voltooiingwerken\",'Overzicht project'!$C62)))","v":""},null,"Zorgvorm 3 kostensoort 1","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K1].Flex","VO5",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A27,'Upload AXI - CONF'!$B27)","v":"Object.RAM[Z3K1].FlexVO5"},{"$f":"IF('Overzicht project'!$C63=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C63=Bron!$C$9,Bron!$C$10='Overzicht project'!$C63),\"Nieuwbouw\",IF(OR('Overzicht project'!$C63=Bron!$C$15,Bron!$C$16='Overzicht project'!$C63),\"Voltooiingwerken\",'Overzicht project'!$C63)))","v":""},null,"Zorgvorm 3 kostensoort 2","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K1].Flex","VO5",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A28,'Upload AXI - CONF'!$B28)","v":"Object.RAM[Z3K1].FlexVO5"},{"$f":"IF('Overzicht project'!$C64=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C64=Bron!$C$9,Bron!$C$10='Overzicht project'!$C64),\"Nieuwbouw\",IF(OR('Overzicht project'!$C64=Bron!$C$15,Bron!$C$16='Overzicht project'!$C64),\"Voltooiingwerken\",'Overzicht project'!$C64)))","v":""},null,"Zorgvorm 3 kostensoort 3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K1].Flex","VO5",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A29,'Upload AXI - CONF'!$B29)","v":"Object.RAM[Z3K1].FlexVO5"},{"$f":"IF('Overzicht project'!$C65=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C65=Bron!$C$9,Bron!$C$10='Overzicht project'!$C65),\"Nieuwbouw\",IF(OR('Overzicht project'!$C65=Bron!$C$15,Bron!$C$16='Overzicht project'!$C65),\"Voltooiingwerken\",'Overzicht project'!$C65)))","v":""},null,"Zorgvorm 3 kostensoort 4","object 'Raming', type 'Raming Klassieke 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A30,'Upload AXI - CONF'!$B30)","v":""},{"$f":"ROUND('uitgebreide raming'!$B$3,2)","v":0},null,"Aankoopbedrag Zorgvorm 1 kostensoort 1","object 'Raming', type 'Raming Klassieke 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A31,'Upload AXI - CONF'!$B31)","v":""},{"$f":"ROUND('uitgebreide raming'!$D$3,2)","v":0},null,"Aankoopbedrag Zorgvorm 1 kostensoort 2","object 'Raming', type 'Raming Klassieke 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A32,'Upload AXI - CONF'!$B32)","v":""},{"$f":"ROUND('uitgebreide raming'!$F$3,2)","v":0},null,"Aankoopbedrag Zorgvorm 1 kostensoort 3","object 'Raming', type 'Raming Klassieke 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A33,'Upload AXI - CONF'!$B33)","v":""},{"$f":"ROUND('uitgebreide raming'!$H$3,2)","v":0},null,"Aankoopbedrag Zorgvorm 1 kostensoort 4","object 'Raming', type 'Raming Klassieke 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A34,'Upload AXI - CONF'!$B34)","v":""},{"$f":"ROUND('uitgebreide raming'!$B$29,0)","v":0},null,"Aankoopbedrag Zorgvorm 2 kostensoort 1","object 'Raming', type 'Raming Klassieke 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A35,'Upload AXI - CONF'!$B35)","v":""},{"$f":"ROUND('uitgebreide raming'!$D$29,0)","v":0},null,"Aankoopbedrag Zorgvorm 2 kostensoort 2","object 'Raming', type 'Raming Klassieke 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A36,'Upload AXI - CONF'!$B36)","v":""},{"$f":"ROUND('uitgebreide raming'!$F$29,0)","v":0},null,"Aankoopbedrag Zorgvorm 2 kostensoort 3","object 'Raming', type 'Raming Klassieke 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A37,'Upload AXI - CONF'!$B37)","v":""},{"$f":"ROUND('uitgebreide raming'!$H$29,0)","v":0},null,"Aankoopbedrag Zorgvorm 2 kostensoort 4","object 'Raming', type 'Raming Klassieke 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A38,'Upload AXI - CONF'!$B38)","v":""},{"$f":"ROUND('uitgebreide raming'!$B$55,0)","v":0},null,"Aankoopbedrag Zorgvorm 3 kostensoort 1","object 'Raming', type 'Raming Klassieke 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A39,'Upload AXI - CONF'!$B39)","v":""},{"$f":"ROUND('uitgebreide raming'!$D$55,0)","v":0},null,"Aankoopbedrag Zorgvorm 3 kostensoort 2","object 'Raming', type 'Raming Klassieke 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A40,'Upload AXI - CONF'!$B40)","v":""},{"$f":"ROUND('uitgebreide raming'!$F$55,0)","v":0},null,"Aankoopbedrag Zorgvorm 3 kostensoort 3","object 'Raming', type 'Raming Klassieke 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A41,'Upload AXI - CONF'!$B41)","v":""},{"$f":"ROUND('uitgebreide raming'!$H$55,0)","v":0},null,"Aankoopbedrag Zorgvorm 3 kostensoort 4","object 'Raming', type 'Raming Klassieke 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A42,'Upload AXI - CONF'!$B42)","v":""},{"$f":"ROUND('Overzicht BTA'!$C$31,0)","v":0},null,"Maximaal subsidiabele oppervlakte zorgvorm 1","object 'Raming', type 'Raming Klassieke 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A43,'Upload AXI - CONF'!$B43)","v":""},{"$f":"ROUND('Overzicht BTA'!$J$31,0)","v":0},null,"Maximaal subsidiabele oppervlakte zorgvorm 2","object 'Raming', type 'Raming Klassieke 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A44,'Upload AXI - CONF'!$B44)","v":""},{"$f":"ROUND('Overzicht BTA'!$P$31,0)","v":0},null,"Maximaal subsidiabele oppervlakte zorgvorm 3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K1].Flex","A098",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A45,'Upload AXI - CONF'!$B45)","v":"Object.RAM[Z1K1].FlexA098"},{"$f":"ROUND('uitgebreide raming'!$B$5,2)","v":0},null,"zorgvorm 1 kostensoort 1 raming Afbraakwerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K1].Flex","A087",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A46,'Upload AXI - CONF'!$B46)","v":"Object.RAM[Z1K1].FlexA087"},{"$f":"ROUND('uitgebreide raming'!$B$6,2)","v":0},null,"zorgvorm 1 kostensoort 1 raming bij aanvraag PF1","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K1].Flex","A088",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A47,'Upload AXI - CONF'!$B47)","v":"Object.RAM[Z1K1].FlexA088"},{"$f":"ROUND('uitgebreide raming'!$B$7,2)","v":0},null,"zorgvorm 1 kostensoort 1 raming bij aanvraag PF2","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K1].Flex","A089",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A48,'Upload AXI - CONF'!$B48)","v":"Object.RAM[Z1K1].FlexA089"},{"$f":"ROUND('uitgebreide raming'!$B$8,2)","v":0},null,"zorgvorm 1 kostensoort 1 raming bij aanvraag PF3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K1].Flex","A102","",{"$f":"ROUND('uitgebreide raming'!$B$9,2)","v":0},null,"zorgvorm 1 kostensoort 1 raming bij aanvraag PF1-3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K1].Flex","A090",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A50,'Upload AXI - CONF'!$B50)","v":"Object.RAM[Z1K1].FlexA090"},{"$f":"ROUND('uitgebreide raming'!$B$10,2)","v":0},null,"zorgvorm 1 kostensoort 1 raming bij aanvraag PF4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K1].Flex","A091","",{"$f":"ROUND('uitgebreide raming'!$B$11,2)","v":0},null,"zorgvorm 1 kostensoort 1 raming bij aanvraag PF1-4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K1].Flex","A097",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A52,'Upload AXI - CONF'!$B52)","v":"Object.RAM[Z1K1].FlexA097"},{"$f":"ROUND('uitgebreide raming'!$B$13,2)","v":0},null,"zorgvorm 1 kostensoort 1 raming bij aanvraag omgevingswerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K1].Flex","AO001",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A53,'Upload AXI - CONF'!$B53)","v":"Object.RAM[Z1K1].FlexAO001"},{"$f":"ROUND('uitgebreide raming'!$B$21,2)","v":0},null,"zorgvorm 1 kostensoort 1 raming bij aanvraag algemene onkosten","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K1].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A54,'Upload AXI - CONF'!$B54)","v":"Object.RAM[Z1K1].FlexA062"},{"$f":"ROUND('uitgebreide raming'!$C$18,2)","v":0.21},null,"Zorgvorm 1 kostensoort 1 Vermoedelijk BTW-tarief (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K1].Flex","AO002",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A55,'Upload AXI - CONF'!$B55)","v":"Object.RAM[Z1K1].FlexAO002"},{"$f":"ROUND('uitgebreide raming'!$B$23,2)","v":0},null,"Zorgvorm 1 kostensoort 1 Vermoedelijk BTW bedrag (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K1].Flex","AO003",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A56,'Upload AXI - CONF'!$B56)","v":"Object.RAM[Z1K1].FlexAO003"},{"$f":"ROUND('uitgebreide raming'!$B$25,2)","v":0},null,"Zorgvorm 1 kostensoort 1 Bouwkost all-in bij aanvraag","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K1].Flex","A101",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A57,'Upload AXI - CONF'!$B57)","v":"Object.RAM[Z1K1].FlexA101"},{"$f":"ROUND('Overzicht BTA'!$C$7,0)","v":0},null,"Zorgvorm 1 kostensoort 1 reële oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K1].Flex","AO004",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A58,'Upload AXI - CONF'!$B58)","v":"Object.RAM[Z1K1].FlexAO004"},{"$f":"ROUND('Overzicht BTA'!$D$7,0)","v":0},null,"Zorgvorm 1 kostensoort 1 subsidiabele oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K1].Flex","AO005",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A59,'Upload AXI - CONF'!$B59)","v":"Object.RAM[Z1K1].FlexAO005"},{"$f":"IFERROR(ROUND('analyse bij belofte 1'!$B$25,2),0)","v":0},null,"Zorgvorm 1 kostensoort 1 verhouding tot VIPA bouwplafond","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K2].Flex","A098",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A60,'Upload AXI - CONF'!$B60)","v":"Object.RAM[Z1K2].FlexA098"},{"$f":"ROUND('uitgebreide raming'!$D$5,2)","v":0},null,"zorgvorm 1 kostensoort 2 raming Afbraakwerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K2].Flex","A087",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A61,'Upload AXI - CONF'!$B61)","v":"Object.RAM[Z1K2].FlexA087"},{"$f":"ROUND('uitgebreide raming'!$D$6,2)","v":0},null,"zorgvorm 1 kostensoort 2 raming bij aanvraag PF1","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K2].Flex","A088",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A62,'Upload AXI - CONF'!$B62)","v":"Object.RAM[Z1K2].FlexA088"},{"$f":"ROUND('uitgebreide raming'!$D$7,2)","v":0},null,"zorgvorm 1 kostensoort 2 raming bij aanvraag PF2","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K2].Flex","A089",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A63,'Upload AXI - CONF'!$B63)","v":"Object.RAM[Z1K2].FlexA089"},{"$f":"ROUND('uitgebreide raming'!$D$8,2)","v":0},null,"zorgvorm 1 kostensoort 2 raming bij aanvraag PF3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K2].Flex","A102","",{"$f":"'uitgebreide raming'!$D$9","v":0},null,"zorgvorm 1 kostensoort 2 raming bij aanvraag PF1-3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K2].Flex","A090",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A65,'Upload AXI - CONF'!$B65)","v":"Object.RAM[Z1K2].FlexA090"},{"$f":"ROUND('uitgebreide raming'!$D$10,0)","v":0},null,"zorgvorm 1 kostensoort 2 raming bij aanvraag PF4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K2].Flex","A091","",{"$f":"'uitgebreide raming'!$D$11","v":0},null,"zorgvorm 1 kostensoort 2 raming bij aanvraag PF1-4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K2].Flex","A097",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A67,'Upload AXI - CONF'!$B67)","v":"Object.RAM[Z1K2].FlexA097"},{"$f":"ROUND('uitgebreide raming'!$D$13,2)","v":0},null,"zorgvorm 1 kostensoort 2 raming bij aanvraag omgevingswerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K2].Flex","AO001",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A68,'Upload AXI - CONF'!$B68)","v":"Object.RAM[Z1K2].FlexAO001"},{"$f":"ROUND('uitgebreide raming'!$D$21,2)","v":0},null,"zorgvorm 1 kostensoort 2 raming bij aanvraag algemene onkosten","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K2].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A69,'Upload AXI - CONF'!$B69)","v":"Object.RAM[Z1K2].FlexA062"},{"$f":"'uitgebreide raming'!$E$18","v":0.21},null,"Zorgvorm 1 kostensoort 2 BTW-tarief (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K2].Flex","AO002",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A70,'Upload AXI - CONF'!$B70)","v":"Object.RAM[Z1K2].FlexAO002"},{"$f":"ROUND('uitgebreide raming'!$D$23,2)","v":0},null,"Zorgvorm 1 kostensoort 2 Vermoedelijk BTW bedrag (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K2].Flex","AO003",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A71,'Upload AXI - CONF'!$B71)","v":"Object.RAM[Z1K2].FlexAO003"},{"$f":"'uitgebreide raming'!$D$25","v":0},null,"Zorgvorm 1 kostensoort 2 Bouwkost all-in bij aanvraag","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K2].Flex","A101",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A72,'Upload AXI - CONF'!$B72)","v":"Object.RAM[Z1K2].FlexA101"},{"$f":"ROUND('Overzicht BTA'!$C$8,0)","v":0},null,"Zorgvorm 1 kostensoort 2 reële oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K2].Flex","AO004",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A73,'Upload AXI - CONF'!$B73)","v":"Object.RAM[Z1K2].FlexAO004"},{"$f":"ROUND('Overzicht BTA'!$D$8,0)","v":0},null,"Zorgvorm 1 kostensoort 2 subsidiabele oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K2].Flex","AO005",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A74,'Upload AXI - CONF'!$B74)","v":"Object.RAM[Z1K2].FlexAO005"},{"$f":"IFERROR(ROUND('analyse bij belofte 1'!$D$25,2),0)","v":0},null,"Zorgvorm 1 kostensoort 2 verhouding tot VIPA bouwplafond","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K3].Flex","A098",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A75,'Upload AXI - CONF'!$B75)","v":"Object.RAM[Z1K3].FlexA098"},{"$f":"ROUND('uitgebreide raming'!$F$5,2)","v":0},null,"zorgvorm 1 kostensoort 3 raming Afbraakwerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K3].Flex","A087",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A76,'Upload AXI - CONF'!$B76)","v":"Object.RAM[Z1K3].FlexA087"},{"$f":"ROUND('uitgebreide raming'!$F$6,2)","v":0},null,"zorgvorm 1 kostensoort 3 raming bij aanvraag PF1","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K3].Flex","A088",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A77,'Upload AXI - CONF'!$B77)","v":"Object.RAM[Z1K3].FlexA088"},{"$f":"ROUND('uitgebreide raming'!$F$7,2)","v":0},null,"zorgvorm 1 kostensoort 3 raming bij aanvraag PF2","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K3].Flex","A089",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A78,'Upload AXI - CONF'!$B78)","v":"Object.RAM[Z1K3].FlexA089"},{"$f":"ROUND('uitgebreide raming'!$F$8,2)","v":0},null,"zorgvorm 1 kostensoort 3 raming bij aanvraag PF3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K3].Flex","A102","",{"$f":"'uitgebreide raming'!$F$9","v":0},null,"zorgvorm 1 kostensoort 3 raming bij aanvraag PF1-3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K3].Flex","A090",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A80,'Upload AXI - CONF'!$B80)","v":"Object.RAM[Z1K3].FlexA090"},{"$f":"ROUND('uitgebreide raming'!$F$10,2)","v":0},null,"zorgvorm 1 kostensoort 3 raming bij aanvraag PF4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K3].Flex","A091","",{"$f":"'uitgebreide raming'!$F$11","v":0},null,"zorgvorm 1 kostensoort 3 raming bij aanvraag PF1-4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K3].Flex","A097",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A82,'Upload AXI - CONF'!$B82)","v":"Object.RAM[Z1K3].FlexA097"},{"$f":"ROUND('uitgebreide raming'!$F$13,2)","v":0},null,"zorgvorm 1 kostensoort 3 raming bij aanvraag omgevingswerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K3].Flex","AO001",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A83,'Upload AXI - CONF'!$B83)","v":"Object.RAM[Z1K3].FlexAO001"},{"$f":"ROUND('uitgebreide raming'!$F$21,2)","v":0},null,"zorgvorm 1 kostensoort 3 raming bij aanvraag algemene onkosten","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K3].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A84,'Upload AXI - CONF'!$B84)","v":"Object.RAM[Z1K3].FlexA062"},{"$f":"'uitgebreide raming'!$G$18","v":0.21},null,"Zorgvorm 1 kostensoort 3 BTW-tarief (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K3].Flex","AO002",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A85,'Upload AXI - CONF'!$B85)","v":"Object.RAM[Z1K3].FlexAO002"},{"$f":"ROUND('uitgebreide raming'!$F$23,2)","v":0},null,"Zorgvorm 1 kostensoort 3 Vermoedelijk BTW bedrag (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K3].Flex","AO003",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A86,'Upload AXI - CONF'!$B86)","v":"Object.RAM[Z1K3].FlexAO003"},{"$f":"ROUND('uitgebreide raming'!$F$25,2)","v":0},null,"Zorgvorm 1 kostensoort 3 Bouwkost all-in bij aanvraag","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K3].Flex","A101",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A87,'Upload AXI - CONF'!$B87)","v":"Object.RAM[Z1K3].FlexA101"},{"$f":"ROUND('Overzicht BTA'!$C$9,0)","v":0},null,"Zorgvorm 1 kostensoort 3 reële oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K3].Flex","AO004",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A88,'Upload AXI - CONF'!$B88)","v":"Object.RAM[Z1K3].FlexAO004"},{"$f":"ROUND('Overzicht BTA'!$D$9,0)","v":0},null,"Zorgvorm 1 kostensoort 3 subsidiabele oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K3].Flex","AO005",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A89,'Upload AXI - CONF'!$B89)","v":"Object.RAM[Z1K3].FlexAO005"},{"$f":"IFERROR(ROUND('analyse bij belofte 1'!$F$25,2),0)","v":0},null,"Zorgvorm 1 kostensoort 3 verhouding tot VIPA bouwplafond","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K4].Flex","A098",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A90,'Upload AXI - CONF'!$B90)","v":"Object.RAM[Z1K4].FlexA098"},{"$f":"ROUND('uitgebreide raming'!$H$5,2)","v":0},null,"zorgvorm 1 kostensoort 4 raming Afbraakwerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K4].Flex","A087",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A91,'Upload AXI - CONF'!$B91)","v":"Object.RAM[Z1K4].FlexA087"},{"$f":"ROUND('uitgebreide raming'!$H$6,2)","v":0},null,"zorgvorm 1 kostensoort 4 raming bij aanvraag PF1","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K4].Flex","A088",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A92,'Upload AXI - CONF'!$B92)","v":"Object.RAM[Z1K4].FlexA088"},{"$f":"ROUND('uitgebreide raming'!$H$7,2)","v":0},null,"zorgvorm 1 kostensoort 4 raming bij aanvraag PF2","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K4].Flex","A089",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A93,'Upload AXI - CONF'!$B93)","v":"Object.RAM[Z1K4].FlexA089"},{"$f":"ROUND('uitgebreide raming'!$H$8,2)","v":0},null,"zorgvorm 1 kostensoort 4 raming bij aanvraag PF3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K4].Flex","A102","",{"$f":"'uitgebreide raming'!$H$9","v":0},null,"zorgvorm 1 kostensoort 4 raming bij aanvraag PF1-3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K4].Flex","A090",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A95,'Upload AXI - CONF'!$B95)","v":"Object.RAM[Z1K4].FlexA090"},{"$f":"ROUND('uitgebreide raming'!$H$10,2)","v":0},null,"zorgvorm 1 kostensoort 4 raming bij aanvraag PF4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K4].Flex","A091","",{"$f":"'uitgebreide raming'!$H$11","v":0},null,"zorgvorm 1 kostensoort 4 raming bij aanvraag PF1-4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K4].Flex","A097",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A97,'Upload AXI - CONF'!$B97)","v":"Object.RAM[Z1K4].FlexA097"},{"$f":"ROUND('uitgebreide raming'!$H$13,2)","v":0},null,"zorgvorm 1 kostensoort 4 raming bij aanvraag omgevingswerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K4].Flex","AO001",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A98,'Upload AXI - CONF'!$B98)","v":"Object.RAM[Z1K4].FlexAO001"},{"$f":"ROUND('uitgebreide raming'!$H$21,2)","v":0},null,"zorgvorm 1 kostensoort 4 raming bij aanvraag algemene onkosten","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K4].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A99,'Upload AXI - CONF'!$B99)","v":"Object.RAM[Z1K4].FlexA062"},{"$f":"ROUND('uitgebreide raming'!$I$18,2)","v":0.21},null,"Zorgvorm 1 kostensoort 4 BTW-tarief (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K4].Flex","AO002",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A100,'Upload AXI - CONF'!$B100)","v":"Object.RAM[Z1K4].FlexAO002"},{"$f":"ROUND('uitgebreide raming'!$H$23,2)","v":0},null,"Zorgvorm 1 kostensoort 4 Vermoedelijk BTW bedrag (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K4].Flex","AO003",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A101,'Upload AXI - CONF'!$B101)","v":"Object.RAM[Z1K4].FlexAO003"},{"$f":"ROUND('uitgebreide raming'!$H$25,2)","v":0},null,"Zorgvorm 1 kostensoort 4 Bouwkost all-in bij aanvraag","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K4].Flex","A101",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A102,'Upload AXI - CONF'!$B102)","v":"Object.RAM[Z1K4].FlexA101"},{"$f":"ROUND('Overzicht BTA'!$C$10,0)","v":0},null,"Zorgvorm 1 kostensoort 4 reële oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K4].Flex","AO004",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A103,'Upload AXI - CONF'!$B103)","v":"Object.RAM[Z1K4].FlexAO004"},{"$f":"ROUND('Overzicht BTA'!$D$10,0)","v":0},null,"Zorgvorm 1 kostensoort 4 subsidiabele oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z1K4].Flex","AO005",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A104,'Upload AXI - CONF'!$B104)","v":"Object.RAM[Z1K4].FlexAO005"},{"$f":"IFERROR(ROUND('analyse bij belofte 1'!$H$25,2),0)","v":0},null,"Zorgvorm 1 kostensoort 4 verhouding tot VIPA bouwplafond","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K1].Flex","A098",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A105,'Upload AXI - CONF'!$B105)","v":"Object.RAM[Z2K1].FlexA098"},{"$f":"ROUND('uitgebreide raming'!$B$31,2)","v":0},null,"zorgvorm 2 kostensoort 1 raming Afbraakwerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K1].Flex","A087",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A106,'Upload AXI - CONF'!$B106)","v":"Object.RAM[Z2K1].FlexA087"},{"$f":"ROUND('uitgebreide raming'!$B$32,2)","v":0},null,"zorgvorm 2 kostensoort 1 raming bij aanvraag PF1","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K1].Flex","A088",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A107,'Upload AXI - CONF'!$B107)","v":"Object.RAM[Z2K1].FlexA088"},{"$f":"ROUND('uitgebreide raming'!$B$33,2)","v":0},null,"zorgvorm 2 kostensoort 1 raming bij aanvraag PF2","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K1].Flex","A089",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A108,'Upload AXI - CONF'!$B108)","v":"Object.RAM[Z2K1].FlexA089"},{"$f":"ROUND('uitgebreide raming'!$B$34,2)","v":0},null,"zorgvorm 2 kostensoort 1 raming bij aanvraag PF3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K1].Flex","A102","",{"$f":"ROUND('uitgebreide raming'!$B$35,2)","v":0},null,"zorgvorm 2 kostensoort 1 raming bij aanvraag PF1-3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K1].Flex","A090",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A110,'Upload AXI - CONF'!$B110)","v":"Object.RAM[Z2K1].FlexA090"},{"$f":"ROUND('uitgebreide raming'!$B$36,2)","v":0},null,"zorgvorm 2 kostensoort 1 raming bij aanvraag PF4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K1].Flex","A091","",{"$f":"'uitgebreide raming'!$B$37","v":0},null,"zorgvorm 2 kostensoort 1 raming bij aanvraag PF1-4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K1].Flex","A097",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A112,'Upload AXI - CONF'!$B112)","v":"Object.RAM[Z2K1].FlexA097"},{"$f":"ROUND('uitgebreide raming'!$B$39,2)","v":0},null,"zorgvorm 2 kostensoort 1 raming bij aanvraag omgevingswerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K1].Flex","AO001",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A113,'Upload AXI - CONF'!$B113)","v":"Object.RAM[Z2K1].FlexAO001"},{"$f":"ROUND('uitgebreide raming'!$B$47,2)","v":0},null,"zorgvorm 2 kostensoort 1 raming bij aanvraag algemene onkosten","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K1].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A114,'Upload AXI - CONF'!$B114)","v":"Object.RAM[Z2K1].FlexA062"},{"$f":"ROUND('uitgebreide raming'!$C$44,0)","v":0},null,"Zorgvorm 2 kostensoort 1 BTW-tarief (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K1].Flex","AO002",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A115,'Upload AXI - CONF'!$B115)","v":"Object.RAM[Z2K1].FlexAO002"},{"$f":"ROUND('uitgebreide raming'!$B$49,2)","v":0},null,"Zorgvorm 2 kostensoort 1 Vermoedelijk BTW bedrag (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K1].Flex","AO003",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A116,'Upload AXI - CONF'!$B116)","v":"Object.RAM[Z2K1].FlexAO003"},{"$f":"ROUND('uitgebreide raming'!$B$51,2)","v":0},null,"Zorgvorm 2 kostensoort 1 Bouwkost all-in bij aanvraag","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K1].Flex","A101",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A117,'Upload AXI - CONF'!$B117)","v":"Object.RAM[Z2K1].FlexA101"},{"$f":"ROUND('Overzicht BTA'!$I$7,0)","v":0},null,"Zorgvorm 2 kostensoort 1 reële oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K1].Flex","AO004",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A118,'Upload AXI - CONF'!$B118)","v":"Object.RAM[Z2K1].FlexAO004"},{"$f":"ROUND('Overzicht BTA'!$J$7,0)","v":0},null,"Zorgvorm 2 kostensoort 1 subsidiabele oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K1].Flex","AO005",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A119,'Upload AXI - CONF'!$B119)","v":"Object.RAM[Z2K1].FlexAO005"},{"$f":"IFERROR(ROUND('analyse bij belofte 2'!$B$25,2),0)","v":0},null,"Zorgvorm 2 kostensoort 1 verhouding tot VIPA bouwplafond","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K2].Flex","A098",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A120,'Upload AXI - CONF'!$B120)","v":"Object.RAM[Z2K2].FlexA098"},{"$f":"ROUND('uitgebreide raming'!$D$31,2)","v":0},null,"zorgvorm 2 kostensoort 2 raming Afbraakwerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K2].Flex","A087",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A121,'Upload AXI - CONF'!$B121)","v":"Object.RAM[Z2K2].FlexA087"},{"$f":"ROUND('uitgebreide raming'!$D$32,2)","v":0},null,"zorgvorm 2 kostensoort 2 raming bij aanvraag PF1","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K2].Flex","A088",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A122,'Upload AXI - CONF'!$B122)","v":"Object.RAM[Z2K2].FlexA088"},{"$f":"ROUND('uitgebreide raming'!$D$33,2)","v":0},null,"zorgvorm 2 kostensoort 2 raming bij aanvraag PF2","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K2].Flex","A089",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A123,'Upload AXI - CONF'!$B123)","v":"Object.RAM[Z2K2].FlexA089"},{"$f":"ROUND('uitgebreide raming'!$D$34,2)","v":0},null,"zorgvorm 2 kostensoort 2 raming bij aanvraag PF3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K2].Flex","A102","",{"$f":"ROUND('uitgebreide raming'!$D$35,2)","v":0},null,"zorgvorm 2 kostensoort 2 raming bij aanvraag PF1-3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K2].Flex","A090",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A125,'Upload AXI - CONF'!$B125)","v":"Object.RAM[Z2K2].FlexA090"},{"$f":"ROUND('uitgebreide raming'!$D$36,2)","v":0},null,"zorgvorm 2 kostensoort 2 raming bij aanvraag PF4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K2].Flex","A091","",{"$f":"ROUND('uitgebreide raming'!$D$37,2)","v":0},null,"zorgvorm 2 kostensoort 2 raming bij aanvraag PF1-4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K2].Flex","A097",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A127,'Upload AXI - CONF'!$B127)","v":"Object.RAM[Z2K2].FlexA097"},{"$f":"ROUND('uitgebreide raming'!$D$39,2)","v":0},null,"zorgvorm 2 kostensoort 2 raming bij aanvraag omgevingswerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K2].Flex","AO001",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A128,'Upload AXI - CONF'!$B128)","v":"Object.RAM[Z2K2].FlexAO001"},{"$f":"ROUND('uitgebreide raming'!$D$47,2)","v":0},null,"zorgvorm 2 kostensoort 2 raming bij aanvraag algemene onkosten","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K2].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A129,'Upload AXI - CONF'!$B129)","v":"Object.RAM[Z2K2].FlexA062"},{"$f":"ROUND('uitgebreide raming'!$E$44,2)","v":0.21},null,"Zorgvorm 2 kostensoort 2 BTW-tarief (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K2].Flex","AO002",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A130,'Upload AXI - CONF'!$B130)","v":"Object.RAM[Z2K2].FlexAO002"},{"$f":"ROUND('uitgebreide raming'!$D$49,2)","v":0},null,"Zorgvorm 2 kostensoort 2 Vermoedelijk BTW bedrag (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K2].Flex","AO003",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A131,'Upload AXI - CONF'!$B131)","v":"Object.RAM[Z2K2].FlexAO003"},{"$f":"ROUND('uitgebreide raming'!$D$51,2)","v":0},null,"Zorgvorm 2 kostensoort 2 Bouwkost all-in bij aanvraag","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K2].Flex","A101",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A132,'Upload AXI - CONF'!$B132)","v":"Object.RAM[Z2K2].FlexA101"},{"$f":"ROUND('Overzicht BTA'!$I$8,0)","v":0},null,"Zorgvorm 2 kostensoort 2 reële oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K2].Flex","AO004",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A133,'Upload AXI - CONF'!$B133)","v":"Object.RAM[Z2K2].FlexAO004"},{"$f":"ROUND('Overzicht BTA'!$J$8,0)","v":0},null,"Zorgvorm 2 kostensoort 2 subsidiabele oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K2].Flex","AO005",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A134,'Upload AXI - CONF'!$B134)","v":"Object.RAM[Z2K2].FlexAO005"},{"$f":"IFERROR(ROUND('analyse bij belofte 2'!$D$25,2),0)","v":0},null,"Zorgvorm 2 kostensoort 2 verhouding tot VIPA bouwplafond","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K3].Flex","A098",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A135,'Upload AXI - CONF'!$B135)","v":"Object.RAM[Z2K3].FlexA098"},{"$f":"ROUND('uitgebreide raming'!$F$31,2)","v":0},null,"zorgvorm 2 kostensoort 3 raming Afbraakwerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K3].Flex","A087",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A136,'Upload AXI - CONF'!$B136)","v":"Object.RAM[Z2K3].FlexA087"},{"$f":"ROUND('uitgebreide raming'!$F$32,2)","v":0},null,"zorgvorm 2 kostensoort 3 raming bij aanvraag PF1","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K3].Flex","A088",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A137,'Upload AXI - CONF'!$B137)","v":"Object.RAM[Z2K3].FlexA088"},{"$f":"ROUND('uitgebreide raming'!$F$33,2)","v":0},null,"zorgvorm 2 kostensoort 3 raming bij aanvraag PF2","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K3].Flex","A089",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A138,'Upload AXI - CONF'!$B138)","v":"Object.RAM[Z2K3].FlexA089"},{"$f":"ROUND('uitgebreide raming'!$F$34,2)","v":0},null,"zorgvorm 2 kostensoort 3 raming bij aanvraag PF3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K3].Flex","A102","",{"$f":"'uitgebreide raming'!$F$35","v":0},null,"zorgvorm 2 kostensoort 3 raming bij aanvraag PF1-3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K3].Flex","A090",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A140,'Upload AXI - CONF'!$B140)","v":"Object.RAM[Z2K3].FlexA090"},{"$f":"ROUND('uitgebreide raming'!$F$36,2)","v":0},null,"zorgvorm 2 kostensoort 3 raming bij aanvraag PF4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K3].Flex","A091","",{"$f":"'uitgebreide raming'!$F$37","v":0},null,"zorgvorm 2 kostensoort 3 raming bij aanvraag PF1-4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K3].Flex","A097",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A142,'Upload AXI - CONF'!$B142)","v":"Object.RAM[Z2K3].FlexA097"},{"$f":"ROUND('uitgebreide raming'!$F$39,2)","v":0},null,"zorgvorm 2 kostensoort 3 raming bij aanvraag omgevingswerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K3].Flex","AO001",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A143,'Upload AXI - CONF'!$B143)","v":"Object.RAM[Z2K3].FlexAO001"},{"$f":"ROUND('uitgebreide raming'!$F$47,2)","v":0},null,"zorgvorm 2 kostensoort 3 raming bij aanvraag algemene onkosten","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K3].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A144,'Upload AXI - CONF'!$B144)","v":"Object.RAM[Z2K3].FlexA062"},{"$f":"ROUND('uitgebreide raming'!$G$44,2)","v":0.21},null,"Zorgvorm 2 kostensoort 3 BTW-tarief (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K3].Flex","AO002",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A145,'Upload AXI - CONF'!$B145)","v":"Object.RAM[Z2K3].FlexAO002"},{"$f":"ROUND('uitgebreide raming'!$F$49,2)","v":0},null,"Zorgvorm 2 kostensoort 3 Vermoedelijk BTW bedrag (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K3].Flex","AO003",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A146,'Upload AXI - CONF'!$B146)","v":"Object.RAM[Z2K3].FlexAO003"},{"$f":"ROUND('uitgebreide raming'!$F$51,2)","v":0},null,"Zorgvorm 2 kostensoort 3 Bouwkost all-in bij aanvraag","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K3].Flex","A101",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A147,'Upload AXI - CONF'!$B147)","v":"Object.RAM[Z2K3].FlexA101"},{"$f":"ROUND('Overzicht BTA'!$I$9,0)","v":0},null,"Zorgvorm 2 kostensoort 3 reële oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K3].Flex","AO004",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A148,'Upload AXI - CONF'!$B148)","v":"Object.RAM[Z2K3].FlexAO004"},{"$f":"ROUND('Overzicht BTA'!$J$9,0)","v":0},null,"Zorgvorm 2 kostensoort 3 subsidiabele oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K3].Flex","AO005",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A149,'Upload AXI - CONF'!$B149)","v":"Object.RAM[Z2K3].FlexAO005"},{"$f":"IFERROR('analyse bij belofte 2'!$F$25,0)","v":0},null,"Zorgvorm 2 kostensoort 3 verhouding tot VIPA bouwplafond","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K4].Flex","A098",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A150,'Upload AXI - CONF'!$B150)","v":"Object.RAM[Z2K4].FlexA098"},{"$f":"ROUND('uitgebreide raming'!$H$31,2)","v":0},null,"zorgvorm 2 kostensoort 4 raming Afbraakwerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K4].Flex","A087",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A151,'Upload AXI - CONF'!$B151)","v":"Object.RAM[Z2K4].FlexA087"},{"$f":"ROUND('uitgebreide raming'!$H$32,2)","v":0},null,"zorgvorm 2 kostensoort 4 raming bij aanvraag PF1","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K4].Flex","A088",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A152,'Upload AXI - CONF'!$B152)","v":"Object.RAM[Z2K4].FlexA088"},{"$f":"ROUND('uitgebreide raming'!$H$33,2)","v":0},null,"zorgvorm 2 kostensoort 4 raming bij aanvraag PF2","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K4].Flex","A089",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A153,'Upload AXI - CONF'!$B153)","v":"Object.RAM[Z2K4].FlexA089"},{"$f":"ROUND('uitgebreide raming'!$H$34,2)","v":0},null,"zorgvorm 2 kostensoort 4 raming bij aanvraag PF3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K4].Flex","A102","",{"$f":"ROUND('uitgebreide raming'!$H$35,2)","v":0},null,"zorgvorm 2 kostensoort 4 raming bij aanvraag PF1-3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K4].Flex","A090",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A155,'Upload AXI - CONF'!$B155)","v":"Object.RAM[Z2K4].FlexA090"},{"$f":"ROUND('uitgebreide raming'!$H$36,2)","v":0},null,"zorgvorm 2 kostensoort 4 raming bij aanvraag PF4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K4].Flex","A091","",{"$f":"ROUND('uitgebreide raming'!$H$37,2)","v":0},null,"zorgvorm 2 kostensoort 4 raming bij aanvraag PF1-4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K4].Flex","A097",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A157,'Upload AXI - CONF'!$B157)","v":"Object.RAM[Z2K4].FlexA097"},{"$f":"ROUND('uitgebreide raming'!$H$39,2)","v":0},null,"zorgvorm 2 kostensoort 4 raming bij aanvraag omgevingswerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K4].Flex","AO001",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A158,'Upload AXI - CONF'!$B158)","v":"Object.RAM[Z2K4].FlexAO001"},{"$f":"ROUND('uitgebreide raming'!$H$47,2)","v":0},null,"zorgvorm 2 kostensoort 4 raming bij aanvraag algemene onkosten","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K4].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A159,'Upload AXI - CONF'!$B159)","v":"Object.RAM[Z2K4].FlexA062"},{"$f":"ROUND('uitgebreide raming'!$I$44,2)","v":0.21},null,"Zorgvorm 2 kostensoort 4 BTW-tarief (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K4].Flex","AO002",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A160,'Upload AXI - CONF'!$B160)","v":"Object.RAM[Z2K4].FlexAO002"},{"$f":"ROUND('uitgebreide raming'!$H$49,2)","v":0},null,"Zorgvorm 2 kostensoort 4 Vermoedelijk BTW bedrag (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K4].Flex","AO003",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A161,'Upload AXI - CONF'!$B161)","v":"Object.RAM[Z2K4].FlexAO003"},{"$f":"ROUND('uitgebreide raming'!$H$51,2)","v":0},null,"Zorgvorm 2 kostensoort 4 Bouwkost all-in bij aanvraag","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K4].Flex","A101",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A162,'Upload AXI - CONF'!$B162)","v":"Object.RAM[Z2K4].FlexA101"},{"$f":"ROUND('Overzicht BTA'!$I$10,0)","v":0},null,"Zorgvorm 2 kostensoort 4 reële oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K4].Flex","AO004",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A163,'Upload AXI - CONF'!$B163)","v":"Object.RAM[Z2K4].FlexAO004"},{"$f":"ROUND('Overzicht BTA'!$J$10,0)","v":0},null,"Zorgvorm 2 kostensoort 4 subsidiabele oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z2K4].Flex","AO005",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A164,'Upload AXI - CONF'!$B164)","v":"Object.RAM[Z2K4].FlexAO005"},{"$f":"ROUND(IFERROR('analyse bij belofte 2'!H25,0),2)","v":0},null,"Zorgvorm 2 kostensoort 4 verhouding tot VIPA bouwplafond","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K1].Flex","A098",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A165,'Upload AXI - CONF'!$B165)","v":"Object.RAM[Z3K1].FlexA098"},{"$f":"ROUND('uitgebreide raming'!$B$57,2)","v":0},null,"zorgvorm 3 kostensoort 1 raming Afbraakwerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K1].Flex","A087",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A166,'Upload AXI - CONF'!$B166)","v":"Object.RAM[Z3K1].FlexA087"},{"$f":"ROUND('uitgebreide raming'!$B$58,2)","v":0},null,"zorgvorm 3 kostensoort 1 raming bij aanvraag PF1","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K1].Flex","A088",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A167,'Upload AXI - CONF'!$B167)","v":"Object.RAM[Z3K1].FlexA088"},{"$f":"ROUND('uitgebreide raming'!$B$59,2)","v":0},null,"zorgvorm 3 kostensoort 1 raming bij aanvraag PF2","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K1].Flex","A089",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A168,'Upload AXI - CONF'!$B168)","v":"Object.RAM[Z3K1].FlexA089"},{"$f":"ROUND('uitgebreide raming'!$B$60,2)","v":0},null,"zorgvorm 3 kostensoort 1 raming bij aanvraag PF3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K1].Flex","A102","",{"$f":"'uitgebreide raming'!$B$61","v":0},null,"zorgvorm 3 kostensoort 1 raming bij aanvraag PF1-3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K1].Flex","A090",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A170,'Upload AXI - CONF'!$B170)","v":"Object.RAM[Z3K1].FlexA090"},{"$f":"ROUND('uitgebreide raming'!$B$62,2)","v":0},null,"zorgvorm 3 kostensoort 1 raming bij aanvraag PF4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K1].Flex","A091","",{"$f":"ROUND('uitgebreide raming'!$B$63,2)","v":0},null,"zorgvorm 3 kostensoort 1 raming bij aanvraag PF1-4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K1].Flex","A097",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A172,'Upload AXI - CONF'!$B172)","v":"Object.RAM[Z3K1].FlexA097"},{"$f":"ROUND('uitgebreide raming'!$B$65,2)","v":0},null,"zorgvorm 3 kostensoort 1 raming bij aanvraag omgevingswerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K1].Flex","AO001",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A173,'Upload AXI - CONF'!$B173)","v":"Object.RAM[Z3K1].FlexAO001"},{"$f":"ROUND('uitgebreide raming'!$B$73,2)","v":0},null,"zorgvorm 3 kostensoort 1 raming bij aanvraag algemene onkosten","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K1].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A174,'Upload AXI - CONF'!$B174)","v":"Object.RAM[Z3K1].FlexA062"},{"$f":"ROUND('uitgebreide raming'!$E$70,2)","v":0.21},null,"Zorgvorm 3 kostensoort 1 BTW-tarief (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K1].Flex","AO002",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A175,'Upload AXI - CONF'!$B175)","v":"Object.RAM[Z3K1].FlexAO002"},{"$f":"ROUND('uitgebreide raming'!$B$70,2)","v":0},null,"Zorgvorm 3 kostensoort 1 Vermoedelijk BTW bedrag (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K1].Flex","AO003",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A176,'Upload AXI - CONF'!$B176)","v":"Object.RAM[Z3K1].FlexAO003"},{"$f":"ROUND('uitgebreide raming'!$B$77,2)","v":0},null,"Zorgvorm 3 kostensoort 1 Bouwkost all-in bij aanvraag","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K1].Flex","A101",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A177,'Upload AXI - CONF'!$B177)","v":"Object.RAM[Z3K1].FlexA101"},{"$f":"ROUND('Overzicht BTA'!$O$7,0)","v":0},null,"Zorgvorm 3 kostensoort 1 reële oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K1].Flex","AO004",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A178,'Upload AXI - CONF'!$B178)","v":"Object.RAM[Z3K1].FlexAO004"},{"$f":"ROUND('Overzicht BTA'!$P$7,0)","v":0},null,"Zorgvorm 3 kostensoort 1 subsidiabele oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K1].Flex","AO005",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A179,'Upload AXI - CONF'!$B179)","v":"Object.RAM[Z3K1].FlexAO005"},{"$f":"ROUND(IFERROR('analyse bij belofte 3'!$B$25,0),2)","v":0},null,"Zorgvorm 3 kostensoort 1 verhouding tot VIPA bouwplafond","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K2].Flex","A098",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A180,'Upload AXI - CONF'!$B180)","v":"Object.RAM[Z3K2].FlexA098"},{"$f":"ROUND('uitgebreide raming'!$D$57,2)","v":0},null,"zorgvorm 3 kostensoort 2 raming Afbraakwerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K2].Flex","A087",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A181,'Upload AXI - CONF'!$B181)","v":"Object.RAM[Z3K2].FlexA087"},{"$f":"ROUND('uitgebreide raming'!$D$58,2)","v":0},null,"zorgvorm 3 kostensoort 2 raming bij aanvraag PF1","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K2].Flex","A088",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A182,'Upload AXI - CONF'!$B182)","v":"Object.RAM[Z3K2].FlexA088"},{"$f":"ROUND('uitgebreide raming'!$D$59,2)","v":0},null,"zorgvorm 3 kostensoort 2 raming bij aanvraag PF2","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K2].Flex","A089",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A183,'Upload AXI - CONF'!$B183)","v":"Object.RAM[Z3K2].FlexA089"},{"$f":"ROUND('uitgebreide raming'!$D$60,2)","v":0},null,"zorgvorm 3 kostensoort 2 raming bij aanvraag PF3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K2].Flex","A102","",{"$f":"'uitgebreide raming'!$D$61","v":0},null,"zorgvorm 3 kostensoort 2 raming bij aanvraag PF1-3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K2].Flex","A090",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A185,'Upload AXI - CONF'!$B185)","v":"Object.RAM[Z3K2].FlexA090"},{"$f":"ROUND('uitgebreide raming'!$D$62,2)","v":0},null,"zorgvorm 3 kostensoort 2 raming bij aanvraag PF4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K2].Flex","A091","",{"$f":"ROUND('uitgebreide raming'!$D$63,2)","v":0},null,"zorgvorm 3 kostensoort 2 raming bij aanvraag PF1-4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K2].Flex","A097",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A187,'Upload AXI - CONF'!$B187)","v":"Object.RAM[Z3K2].FlexA097"},{"$f":"ROUND('uitgebreide raming'!$D$65,2)","v":0},null,"zorgvorm 3 kostensoort 2 raming bij aanvraag omgevingswerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K2].Flex","AO001",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A188,'Upload AXI - CONF'!$B188)","v":"Object.RAM[Z3K2].FlexAO001"},{"$f":"ROUND('uitgebreide raming'!$D$73,2)","v":0},null,"zorgvorm 3 kostensoort 2 raming bij aanvraag algemene onkosten","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K2].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A189,'Upload AXI - CONF'!$B189)","v":"Object.RAM[Z3K2].FlexA062"},{"$f":"ROUND('uitgebreide raming'!$E$70,2)","v":0.21},null,"Zorgvorm 3 kostensoort 2 BTW-tarief (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K2].Flex","AO002",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A190,'Upload AXI - CONF'!$B190)","v":"Object.RAM[Z3K2].FlexAO002"},{"$f":"ROUND('uitgebreide raming'!$D$70,2)","v":0},null,"Zorgvorm 3 kostensoort 2 Vermoedelijk BTW bedrag (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K2].Flex","AO003",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A191,'Upload AXI - CONF'!$B191)","v":"Object.RAM[Z3K2].FlexAO003"},{"$f":"ROUND('uitgebreide raming'!$D$77,2)","v":0},null,"Zorgvorm 3 kostensoort 2 Bouwkost all-in bij aanvraag","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K2].Flex","A101",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A192,'Upload AXI - CONF'!$B192)","v":"Object.RAM[Z3K2].FlexA101"},{"$f":"ROUND('Overzicht BTA'!$O$8,0)","v":0},null,"Zorgvorm 3 kostensoort 2 reële oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K2].Flex","AO004",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A193,'Upload AXI - CONF'!$B193)","v":"Object.RAM[Z3K2].FlexAO004"},{"$f":"ROUND('Overzicht BTA'!$P$8,0)","v":0},null,"Zorgvorm 3 kostensoort 2 subsidiabele oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K2].Flex","AO005",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A194,'Upload AXI - CONF'!$B194)","v":"Object.RAM[Z3K2].FlexAO005"},{"$f":"ROUND(IFERROR('analyse bij belofte 3'!$D$25,0),2)","v":0},null,"Zorgvorm 3 kostensoort 2 verhouding tot VIPA bouwplafond","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K3].Flex","A098",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A195,'Upload AXI - CONF'!$B195)","v":"Object.RAM[Z3K3].FlexA098"},{"$f":"ROUND('uitgebreide raming'!$F$57,2)","v":0},null,"zorgvorm 3 kostensoort 3 raming Afbraakwerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K3].Flex","A087",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A196,'Upload AXI - CONF'!$B196)","v":"Object.RAM[Z3K3].FlexA087"},{"$f":"ROUND('uitgebreide raming'!$F$58,2)","v":0},null,"zorgvorm 3 kostensoort 3 raming bij aanvraag PF1","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K3].Flex","A088",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A197,'Upload AXI - CONF'!$B197)","v":"Object.RAM[Z3K3].FlexA088"},{"$f":"ROUND('uitgebreide raming'!$F$59,2)","v":0},null,"zorgvorm 3 kostensoort 3 raming bij aanvraag PF2","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K3].Flex","A089",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A198,'Upload AXI - CONF'!$B198)","v":"Object.RAM[Z3K3].FlexA089"},{"$f":"ROUND('uitgebreide raming'!$F$60,2)","v":0},null,"zorgvorm 3 kostensoort 3 raming bij aanvraag PF3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K3].Flex","A102","",{"$f":"'uitgebreide raming'!$F$61","v":0},null,"zorgvorm 3 kostensoort 3 raming bij aanvraag PF1-3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K3].Flex","A090",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A200,'Upload AXI - CONF'!$B200)","v":"Object.RAM[Z3K3].FlexA090"},{"$f":"ROUND('uitgebreide raming'!$F$62,2)","v":0},null,"zorgvorm 3 kostensoort 3 raming bij aanvraag PF4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K3].Flex","A091","",{"$f":"'uitgebreide raming'!$F$63","v":0},null,"zorgvorm 3 kostensoort 3 raming bij aanvraag PF1-4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K3].Flex","A097",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A202,'Upload AXI - CONF'!$B202)","v":"Object.RAM[Z3K3].FlexA097"},{"$f":"ROUND('uitgebreide raming'!$F$65,2)","v":0},null,"zorgvorm 3 kostensoort 3 raming bij aanvraag omgevingswerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K3].Flex","AO001",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A203,'Upload AXI - CONF'!$B203)","v":"Object.RAM[Z3K3].FlexAO001"},{"$f":"ROUND('uitgebreide raming'!$F$73,2)","v":0},null,"zorgvorm 3 kostensoort 2 raming bij aanvraag algemene onkosten","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K3].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A204,'Upload AXI - CONF'!$B204)","v":"Object.RAM[Z3K3].FlexA062"},{"$f":"ROUND('uitgebreide raming'!$G$70,2)","v":0.21},null,"Zorgvorm 3 kostensoort 3 BTW-tarief (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K3].Flex","AO002",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A205,'Upload AXI - CONF'!$B205)","v":"Object.RAM[Z3K3].FlexAO002"},{"$f":"ROUND('uitgebreide raming'!$F$70,2)","v":0},null,"Zorgvorm 3 kostensoort 3 Vermoedelijk BTW bedrag (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K3].Flex","AO003",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A206,'Upload AXI - CONF'!$B206)","v":"Object.RAM[Z3K3].FlexAO003"},{"$f":"ROUND('uitgebreide raming'!$F$77,2)","v":0},null,"Zorgvorm 3 kostensoort 3 Bouwkost all-in bij aanvraag","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K3].Flex","A101",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A207,'Upload AXI - CONF'!$B207)","v":"Object.RAM[Z3K3].FlexA101"},{"$f":"ROUND('Overzicht BTA'!$O$9,0)","v":0},null,"Zorgvorm 3 kostensoort 3 reële oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K3].Flex","AO004",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A208,'Upload AXI - CONF'!$B208)","v":"Object.RAM[Z3K3].FlexAO004"},{"$f":"ROUND('Overzicht BTA'!$P$9,0)","v":0},null,"Zorgvorm 3 kostensoort 3 subsidiabele oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K3].Flex","AO005",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A209,'Upload AXI - CONF'!$B209)","v":"Object.RAM[Z3K3].FlexAO005"},{"$f":"ROUND(IFERROR('analyse bij belofte 3'!$F$25,0),2)","v":0},null,"Zorgvorm 3 kostensoort 3 verhouding tot VIPA bouwplafond","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K4].Flex","A098",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A210,'Upload AXI - CONF'!$B210)","v":"Object.RAM[Z3K4].FlexA098"},{"$f":"ROUND('uitgebreide raming'!$H$57,2)","v":0},null,"zorgvorm 3 kostensoort 4 raming Afbraakwerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K4].Flex","A087",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A211,'Upload AXI - CONF'!$B211)","v":"Object.RAM[Z3K4].FlexA087"},{"$f":"ROUND('uitgebreide raming'!$H$58,2)","v":0},null,"zorgvorm 3 kostensoort 4 raming bij aanvraag PF1","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K4].Flex","A088",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A212,'Upload AXI - CONF'!$B212)","v":"Object.RAM[Z3K4].FlexA088"},{"$f":"ROUND('uitgebreide raming'!$H$59,2)","v":0},null,"zorgvorm 3 kostensoort 4 raming bij aanvraag PF2","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K4].Flex","A089",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A213,'Upload AXI - CONF'!$B213)","v":"Object.RAM[Z3K4].FlexA089"},{"$f":"ROUND('uitgebreide raming'!$H$60,2)","v":0},null,"zorgvorm 3 kostensoort 4 raming bij aanvraag PF3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K4].Flex","A102","",{"$f":"'uitgebreide raming'!$H$61","v":0},null,"zorgvorm 3 kostensoort 4 raming bij aanvraag PF1-3","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K4].Flex","A090",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A215,'Upload AXI - CONF'!$B215)","v":"Object.RAM[Z3K4].FlexA090"},{"$f":"ROUND('uitgebreide raming'!$H$62,2)","v":0},null,"zorgvorm 3 kostensoort 4 raming bij aanvraag PF4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K4].Flex","A091","",{"$f":"'uitgebreide raming'!$H$63","v":0},null,"zorgvorm 3 kostensoort 4 raming bij aanvraag PF1-4","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K4].Flex","A097",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A217,'Upload AXI - CONF'!$B217)","v":"Object.RAM[Z3K4].FlexA097"},{"$f":"ROUND('uitgebreide raming'!$H$65,2)","v":0},null,"zorgvorm 3 kostensoort 4 raming bij aanvraag omgevingswerken","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K4].Flex","AO001",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A218,'Upload AXI - CONF'!$B218)","v":"Object.RAM[Z3K4].FlexAO001"},{"$f":"ROUND('uitgebreide raming'!$H$73,2)","v":0},null,"zorgvorm 3 kostensoort 4 raming bij aanvraag algemene onkosten","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K4].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A219,'Upload AXI - CONF'!$B219)","v":"Object.RAM[Z3K4].FlexA062"},{"$f":"ROUND('uitgebreide raming'!$I$70,2)","v":0.21},null,"Zorgvorm 3 kostensoort 4 BTW-tarief (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K4].Flex","AO002",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A220,'Upload AXI - CONF'!$B220)","v":"Object.RAM[Z3K4].FlexAO002"},{"$f":"ROUND('uitgebreide raming'!$H$70,2)","v":0},null,"Zorgvorm 3 kostensoort 4 Vermoedelijk BTW bedrag (bij aanvraag)","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K4].Flex","AO003",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A221,'Upload AXI - CONF'!$B221)","v":"Object.RAM[Z3K4].FlexAO003"},{"$f":"ROUND('uitgebreide raming'!$H$77,2)","v":0},null,"Zorgvorm 3 kostensoort 4 Bouwkost all-in bij aanvraag","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K4].Flex","A101",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A222,'Upload AXI - CONF'!$B222)","v":"Object.RAM[Z3K4].FlexA101"},{"$f":"ROUND('Overzicht BTA'!$O$10,0)","v":0},null,"Zorgvorm 3 kostensoort 4 reële oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K4].Flex","AO004",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A223,'Upload AXI - CONF'!$B223)","v":"Object.RAM[Z3K4].FlexAO004"},{"$f":"ROUND('Overzicht BTA'!$P$10,0)","v":0},null,"Zorgvorm 3 kostensoort 4 subsidiabele oppervlakte","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAM[Z3K4].Flex","AO005",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A224,'Upload AXI - CONF'!$B224)","v":"Object.RAM[Z3K4].FlexAO005"},{"$f":"ROUND(IFERROR('analyse bij belofte 3'!$H$25,0),2)","v":0},null,"Zorgvorm 3 kostensoort 4 verhouding tot VIPA bouwplafond","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAMW[Z1K1].Flex","A098",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A225,'Upload AXI - CONF'!$B225),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$5,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 1 raming Afbraakwerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K1].Flex","A087",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A226,'Upload AXI - CONF'!$B226),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$6,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 1 raming bij Wijziging PF1","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K1].Flex","A088",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A227,'Upload AXI - CONF'!$B227),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$7,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 1 raming bij Wijziging PF2","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K1].Flex","A089",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A228,'Upload AXI - CONF'!$B228),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$8,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 1 raming bij Wijziging PF3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K1].Flex","A102","",{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$9,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 1 raming bij Wijziging PF1-3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K1].Flex","A090",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A230,'Upload AXI - CONF'!$B230),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$10,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 1 raming bij Wijziging PF4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K1].Flex","A091","",{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$11,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 1 raming bij Wijziging PF1-4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K1].Flex","A097",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A232,'Upload AXI - CONF'!$B232),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$13,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 1 raming bij Wijziging omgevingswerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K1].Flex","AO001",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A233,'Upload AXI - CONF'!$B233),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$73,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 4 raming bij aanvraag algemene onkosten","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAMW[Z1K1].Flex","A062",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A234,'Upload AXI - CONF'!$B234),\"\")","v":""},{"$f":"'uitgebreide raming_gewijzigd'!$C$18","v":0.21},null,"Zorgvorm 1 kostensoort 1 Vermoedelijk BTW-tarief (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K1].Flex","AO002",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A235,'Upload AXI - CONF'!$B235),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$23,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 1 Vermoedelijk BTW bedrag (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K1].Flex","AO003",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A236,'Upload AXI - CONF'!$B236),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$25,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 1 Bouwkost all-in bij Wijziging","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K1].Flex","A101",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A237,'Upload AXI - CONF'!$B237),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$C$47,0)","v":0},null,"Zorgvorm 1 kostensoort 1 reële oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K1].Flex","AO004",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A238,'Upload AXI - CONF'!$B238),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$D$47,0)","v":0},null,"Zorgvorm 1 kostensoort 1 subsidiabele oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K1].Flex","AO005",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A239,'Upload AXI - CONF'!$B239),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 1'!$B$25,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 1 verhouding tot VIPA bouwplafond","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K2].Flex","A098",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A240,'Upload AXI - CONF'!$B240),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$5,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 2 raming Afbraakwerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K2].Flex","A087",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A241,'Upload AXI - CONF'!$B241),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$6,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 2 raming bij Wijziging PF1","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K2].Flex","A088",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A242,'Upload AXI - CONF'!$B242),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$7,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 2 raming bij Wijziging PF2","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K2].Flex","A089",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A243,'Upload AXI - CONF'!$B243),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$8,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 2 raming bij Wijziging PF3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K2].Flex","A102","",{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$9,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 2 raming bij Wijziging PF1-3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K2].Flex","A090",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A245,'Upload AXI - CONF'!$B245),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$10,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 2 raming bij Wijziging PF4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K2].Flex","A091","",{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$11,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 2 raming bij Wijziging PF1-4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K2].Flex","A097",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A247,'Upload AXI - CONF'!$B247),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$13,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 2 raming bij Wijziging omgevingswerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K2].Flex","AO001",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A248,'Upload AXI - CONF'!$B248),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$73,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 4 raming bij aanvraag algemene onkosten","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAMW[Z1K2].Flex","A062",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A249,'Upload AXI - CONF'!$B249),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$E$18,2)","v":0.21},null,"Zorgvorm 1 kostensoort 2 BTW-tarief (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K2].Flex","AO002",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A250,'Upload AXI - CONF'!$B250),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$23,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 2 Vermoedelijk BTW bedrag (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K2].Flex","AO003",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A251,'Upload AXI - CONF'!$B251),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$25,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 2 Bouwkost all-in bij Wijziging","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K2].Flex","A101",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A252,'Upload AXI - CONF'!$B252),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$C$48,0)","v":0},null,"Zorgvorm 1 kostensoort 2 reële oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K2].Flex","AO004",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A253,'Upload AXI - CONF'!$B253),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$D$48,0)","v":0},null,"Zorgvorm 1 kostensoort 2 subsidiabele oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K2].Flex","AO005",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A254,'Upload AXI - CONF'!$B254),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 1'!$D$25,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 2 verhouding tot VIPA bouwplafond","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K3].Flex","A098",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A255,'Upload AXI - CONF'!$B255),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$5,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 3 raming Afbraakwerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K3].Flex","A087",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A256,'Upload AXI - CONF'!$B256),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$6,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 3 raming bij Wijziging PF1","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K3].Flex","A088",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A257,'Upload AXI - CONF'!$B257),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$7,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 3 raming bij Wijziging PF2","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K3].Flex","A089",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A258,'Upload AXI - CONF'!$B258),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$8,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 3 raming bij Wijziging PF3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K3].Flex","A102","",{"$f":"'uitgebreide raming_gewijzigd'!$F$9","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 3 raming bij Wijziging PF1-3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K3].Flex","A090",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A260,'Upload AXI - CONF'!$B260),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$10,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 3 raming bij Wijziging PF4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K3].Flex","A091","",{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$11,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 3 raming bij Wijziging PF1-4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K3].Flex","A097",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A262,'Upload AXI - CONF'!$B262),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$13,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 3 raming bij Wijziging omgevingswerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K3].Flex","AO001",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A263,'Upload AXI - CONF'!$B263),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$73,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 4 raming bij aanvraag algemene onkosten","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAMW[Z1K3].Flex","A062",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A264,'Upload AXI - CONF'!$B264),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$G$18,2)","v":0.21},null,"Zorgvorm 1 kostensoort 3 BTW-tarief (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K3].Flex","AO002",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A265,'Upload AXI - CONF'!$B265),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$23,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 3 Vermoedelijk BTW bedrag (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K3].Flex","AO003",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A266,'Upload AXI - CONF'!$B266),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$25,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 3 Bouwkost all-in bij Wijziging","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K3].Flex","A101",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A267,'Upload AXI - CONF'!$B267),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$C$49,0)","v":0},null,"Zorgvorm 1 kostensoort 3 reële oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K3].Flex","AO004",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A268,'Upload AXI - CONF'!$B268),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$D$49,0)","v":0},null,"Zorgvorm 1 kostensoort 3 subsidiabele oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K3].Flex","AO005",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A269,'Upload AXI - CONF'!$B269),\"\")","v":""},{"$f":"ROUND(IFERROR('analyse bij belofte 1'!$F$25,),2)","v":0},null,"Zorgvorm 1 kostensoort 3 verhouding tot VIPA bouwplafond","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K4].Flex","A098",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A270,'Upload AXI - CONF'!$B270),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$5,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 4 raming Afbraakwerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K4].Flex","A087",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A271,'Upload AXI - CONF'!$B271),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$6,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 4 raming bij Wijziging PF1","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K4].Flex","A088",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A272,'Upload AXI - CONF'!$B272),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$7,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 4 raming bij Wijziging PF2","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K4].Flex","A089",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A273,'Upload AXI - CONF'!$B273),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$8,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 4 raming bij Wijziging PF3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K4].Flex","A102","",{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$9,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 4 raming bij Wijziging PF1-3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K4].Flex","A090",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A275,'Upload AXI - CONF'!$B275),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$10,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 4 raming bij Wijziging PF4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K4].Flex","A091","",{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$11,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 4 raming bij Wijziging PF1-4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K4].Flex","A097",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A277,'Upload AXI - CONF'!$B277),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$13,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 4 raming bij Wijziging omgevingswerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K4].Flex","AO001",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A278,'Upload AXI - CONF'!$B278),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$73,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 4 raming bij aanvraag algemene onkosten","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAMW[Z1K4].Flex","A062",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A279,'Upload AXI - CONF'!$B279),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$I$18,2)","v":0.21},null,"Zorgvorm 1 kostensoort 4 BTW-tarief (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K4].Flex","AO002",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A280,'Upload AXI - CONF'!$B280),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$23,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 4 Vermoedelijk BTW bedrag (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K4].Flex","AO003",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A281,'Upload AXI - CONF'!$B281),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$25,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 4 Bouwkost all-in bij Wijziging","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K4].Flex","A101",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A282,'Upload AXI - CONF'!$B282),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$C$50,0)","v":0},null,"Zorgvorm 1 kostensoort 4 reële oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K4].Flex","AO004",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A283,'Upload AXI - CONF'!$B283),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$D$50,0)","v":0},null,"Zorgvorm 1 kostensoort 4 subsidiabele oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z1K4].Flex","AO005",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A284,'Upload AXI - CONF'!$B284),\"\")","v":""},{"$f":"ROUND(IFERROR('analyse bij belofte 1'!$H$25,),2)","v":0},null,"Zorgvorm 1 kostensoort 4 verhouding tot VIPA bouwplafond","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K1].Flex","A098",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A285,'Upload AXI - CONF'!$B285),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$31,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 1 raming Afbraakwerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K1].Flex","A087",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A286,'Upload AXI - CONF'!$B286),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$32,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 1 raming bij Wijziging PF1","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K1].Flex","A088",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A287,'Upload AXI - CONF'!$B287),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$33,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 1 raming bij Wijziging PF2","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K1].Flex","A089",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A288,'Upload AXI - CONF'!$B288),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$34,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 1 raming bij Wijziging PF3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K1].Flex","A102","",{"$f":"'uitgebreide raming_gewijzigd'!$B$35","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 1 raming bij Wijziging PF1-3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K1].Flex","A090",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A290,'Upload AXI - CONF'!$B290),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$36,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 1 raming bij Wijziging PF4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K1].Flex","A091","",{"$f":"'uitgebreide raming_gewijzigd'!$B$37","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 1 raming bij Wijziging PF1-4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K1].Flex","A097",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A292,'Upload AXI - CONF'!$B292),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$39,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 1 raming bij Wijziging omgevingswerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K1].Flex","AO001",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A293,'Upload AXI - CONF'!$B293),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$73,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 4 raming bij aanvraag algemene onkosten","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAMW[Z2K1].Flex","A062",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A294,'Upload AXI - CONF'!$B294),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$C$44,2)","v":0.21},null,"Zorgvorm 2 kostensoort 1 BTW-tarief (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K1].Flex","AO002",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A295,'Upload AXI - CONF'!$B295),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$49,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 1 Vermoedelijk BTW bedrag (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K1].Flex","AO003",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A296,'Upload AXI - CONF'!$B296),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$51,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 1 Bouwkost all-in bij Wijziging","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K1].Flex","A101",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A297,'Upload AXI - CONF'!$B297),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$I$47,0)","v":0},null,"Zorgvorm 2 kostensoort 1 reële oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K1].Flex","AO004",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A298,'Upload AXI - CONF'!$B298),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$J$47,0)","v":0},null,"Zorgvorm 2 kostensoort 1 subsidiabele oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K1].Flex","AO005",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A299,'Upload AXI - CONF'!$B299),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 2'!$B$25,2)","v":{"$error":"#DIV/0!"}},null,"Zorgvorm 2 kostensoort 1 verhouding tot VIPA bouwplafond","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K2].Flex","A098",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A300,'Upload AXI - CONF'!$B300),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$31,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 2 raming Afbraakwerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K2].Flex","A087",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A301,'Upload AXI - CONF'!$B301),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$32,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 2 raming bij Wijziging PF1","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K2].Flex","A088",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A302,'Upload AXI - CONF'!$B302),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$33,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 2 raming bij Wijziging PF2","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K2].Flex","A089",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A303,'Upload AXI - CONF'!$B303),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$34,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 2 raming bij Wijziging PF3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K2].Flex","A102","",{"$f":"'uitgebreide raming_gewijzigd'!$D$35","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 2 raming bij Wijziging PF1-3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K2].Flex","A090",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A305,'Upload AXI - CONF'!$B305),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$36,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 2 raming bij Wijziging PF4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K2].Flex","A091","",{"$f":"'uitgebreide raming_gewijzigd'!$D$37","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 2 raming bij Wijziging PF1-4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K2].Flex","A097",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A307,'Upload AXI - CONF'!$B307),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$39,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 2 raming bij Wijziging omgevingswerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K2].Flex","AO001",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A308,'Upload AXI - CONF'!$B308),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$73,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 4 raming bij aanvraag algemene onkosten","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAMW[Z2K2].Flex","A062",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A309,'Upload AXI - CONF'!$B309),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$E$44,2)","v":0.21},null,"Zorgvorm 2 kostensoort 2 BTW-tarief (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K2].Flex","AO002",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A310,'Upload AXI - CONF'!$B310),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$49,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 2 Vermoedelijk BTW bedrag (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K2].Flex","AO003",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A311,'Upload AXI - CONF'!$B311),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$51,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 2 Bouwkost all-in bij Wijziging","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K2].Flex","A101",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A312,'Upload AXI - CONF'!$B312),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$I$48,0)","v":0},null,"Zorgvorm 2 kostensoort 2 reële oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K2].Flex","AO004",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A313,'Upload AXI - CONF'!$B313),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$J$48,0)","v":0},null,"Zorgvorm 2 kostensoort 2 subsidiabele oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K2].Flex","AO005",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A314,'Upload AXI - CONF'!$B314),\"\")","v":""},{"$f":"ROUND(IFERROR('analyse bij belofte 2'!$D$25,),2)","v":0},null,"Zorgvorm 2 kostensoort 2 verhouding tot VIPA bouwplafond","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K3].Flex","A098",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A315,'Upload AXI - CONF'!$B315),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$31,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 3 raming Afbraakwerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K3].Flex","A087",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A316,'Upload AXI - CONF'!$B316),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$32,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 3 raming bij Wijziging PF1","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K3].Flex","A088",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A317,'Upload AXI - CONF'!$B317),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$33,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 3 raming bij Wijziging PF2","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K3].Flex","A089",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A318,'Upload AXI - CONF'!$B318),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$34,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 3 raming bij Wijziging PF3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K3].Flex","A102","",{"$f":"'uitgebreide raming_gewijzigd'!$F$35","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 3 raming bij Wijziging PF1-3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K3].Flex","A090",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A320,'Upload AXI - CONF'!$B320),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$36,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 3 raming bij Wijziging PF4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K3].Flex","A091","",{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$37,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 3 raming bij Wijziging PF1-4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K3].Flex","A097",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A322,'Upload AXI - CONF'!$B322),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$39,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 3 raming bij Wijziging omgevingswerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K3].Flex","AO001",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A323,'Upload AXI - CONF'!$B323),\"\")","v":""},{"$f":"ROUND('uitgebreide raming'!$H$73,2)","v":0},null,"zorgvorm 3 kostensoort 4 raming bij aanvraag algemene onkosten","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K3].Flex","A062",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A324,'Upload AXI - CONF'!$B324),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$G$44,2)","v":0.21},null,"Zorgvorm 2 kostensoort 1 BTW-tarief (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K3].Flex","AO002",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A325,'Upload AXI - CONF'!$B325),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$49,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 3 Vermoedelijk BTW bedrag (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K3].Flex","AO003",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A326,'Upload AXI - CONF'!$B326),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$51,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 3 Bouwkost all-in bij Wijziging","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K3].Flex","A101",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A327,'Upload AXI - CONF'!$B327),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$I$49,0)","v":0},null,"Zorgvorm 2 kostensoort 3 reële oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K3].Flex","AO004",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A328,'Upload AXI - CONF'!$B328),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$J$49,0)","v":0},null,"Zorgvorm 2 kostensoort 3 subsidiabele oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K3].Flex","AO005",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A329,'Upload AXI - CONF'!$B329),\"\")","v":""},{"$f":"ROUND(IFERROR('analyse bij belofte 2'!$F$25,),2)","v":0},null,"Zorgvorm 2 kostensoort 3 verhouding tot VIPA bouwplafond","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K4].Flex","A098",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A330,'Upload AXI - CONF'!$B330),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$31,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 4 raming Afbraakwerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K4].Flex","A087",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A331,'Upload AXI - CONF'!$B331),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$32,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 4 raming bij Wijziging PF1","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K4].Flex","A088",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A332,'Upload AXI - CONF'!$B332),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$33,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 4 raming bij Wijziging PF2","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K4].Flex","A089",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A333,'Upload AXI - CONF'!$B333),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$34,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 4 raming bij Wijziging PF3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K4].Flex","A102","",{"$f":"'uitgebreide raming_gewijzigd'!$H$35","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 4 raming bij Wijziging PF1-3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K4].Flex","A090",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A335,'Upload AXI - CONF'!$B335),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$36,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 4 raming bij Wijziging PF4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K4].Flex","A091","",{"$f":"'uitgebreide raming_gewijzigd'!$H$37","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 4 raming bij Wijziging PF1-4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K4].Flex","A097",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A337,'Upload AXI - CONF'!$B337),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$39,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 4 raming bij Wijziging omgevingswerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K4].Flex","AO001",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A338,'Upload AXI - CONF'!$B338),\"\")","v":""},{"$f":"ROUND('uitgebreide raming'!$H$73,2)","v":0},null,"zorgvorm 3 kostensoort 4 raming bij aanvraag algemene onkosten","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K4].Flex","A062",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A339,'Upload AXI - CONF'!$B339),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$I$44,2)","v":0.21},null,"Zorgvorm 2 kostensoort 4 BTW-tarief (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K4].Flex","AO002",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A340,'Upload AXI - CONF'!$B340),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$49,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 4 Vermoedelijk BTW bedrag (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K4].Flex","AO003",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A341,'Upload AXI - CONF'!$B341),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$51,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 4 Bouwkost all-in bij Wijziging","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K4].Flex","A101",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A342,'Upload AXI - CONF'!$B342),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$I$50,0)","v":0},null,"Zorgvorm 2 kostensoort 4 reële oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K4].Flex","AO004",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A343,'Upload AXI - CONF'!$B343),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$J$50,0)","v":0},null,"Zorgvorm 2 kostensoort 4 subsidiabele oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z2K4].Flex","AO005",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A344,'Upload AXI - CONF'!$B344),\"\")","v":""},{"$f":"ROUND(IFERROR('analyse bij belofte 2'!$H$25,0),2)","v":0},null,"Zorgvorm 2 kostensoort 4 verhouding tot VIPA bouwplafond","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K1].Flex","A098",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A345,'Upload AXI - CONF'!$B345),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$57,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 1 raming Afbraakwerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K1].Flex","A087",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A346,'Upload AXI - CONF'!$B346),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$58,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 1 raming bij Wijziging PF1","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K1].Flex","A088",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A347,'Upload AXI - CONF'!$B347),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$59,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 1 raming bij Wijziging PF2","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K1].Flex","A089",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A348,'Upload AXI - CONF'!$B348),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$60,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 1 raming bij Wijziging PF3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K1].Flex","A102","",{"$f":"'uitgebreide raming_gewijzigd'!$B$61","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 1 raming bij Wijziging PF1-3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K1].Flex","A090",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A350,'Upload AXI - CONF'!$B350),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$62,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 1 raming bij Wijziging PF4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K1].Flex","A091","",{"$f":"'uitgebreide raming_gewijzigd'!$B$63","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 1 raming bij Wijziging PF1-4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K1].Flex","A097",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A352,'Upload AXI - CONF'!$B352),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$65,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 1 raming bij Wijziging omgevingswerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K1].Flex","AO001",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A353,'Upload AXI - CONF'!$B353),\"\")","v":""},{"$f":"ROUND('uitgebreide raming'!$H$73,2)","v":0},null,"zorgvorm 3 kostensoort 4 raming bij aanvraag algemene onkosten","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K1].Flex","A062",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A354,'Upload AXI - CONF'!$B354),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$E$70,2)","v":0.21},null,"Zorgvorm 3 kostensoort 1 BTW-tarief (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K1].Flex","AO002",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A355,'Upload AXI - CONF'!$B355),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$70,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 3 kostensoort 1 Vermoedelijk BTW bedrag (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K1].Flex","AO003",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A356,'Upload AXI - CONF'!$B356),\"\")","v":""},{"$f":"ROUND('uitgebreide raming'!$B$77,2)","v":0},null,"Zorgvorm 3 kostensoort 1 Bouwkost all-in bij Wijziging","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K1].Flex","A101",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A357,'Upload AXI - CONF'!$B357),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$O$47,0)","v":0},null,"Zorgvorm 3 kostensoort 1 reële oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K1].Flex","AO004",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A358,'Upload AXI - CONF'!$B358),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$P$47,0)","v":0},null,"Zorgvorm 3 kostensoort 1 subsidiabele oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K1].Flex","AO005",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A359,'Upload AXI - CONF'!$B359),\"\")","v":""},{"$f":"ROUND(IFERROR('analyse bij belofte 3'!$B$25,0),2)","v":0},null,"Zorgvorm 3 kostensoort 1 verhouding tot VIPA bouwplafond","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K2].Flex","A098",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A360,'Upload AXI - CONF'!$B360),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$57,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 2 raming Afbraakwerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K2].Flex","A087",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A361,'Upload AXI - CONF'!$B361),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$58,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 2 raming bij Wijziging PF1","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K2].Flex","A088",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A362,'Upload AXI - CONF'!$B362),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$59,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 2 raming bij Wijziging PF2","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K2].Flex","A089",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A363,'Upload AXI - CONF'!$B363),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$60,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 2 raming bij Wijziging PF3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K2].Flex","A102","",{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$61,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 2 raming bij Wijziging PF1-3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K2].Flex","A090",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A365,'Upload AXI - CONF'!$B365),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$62,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 2 raming bij Wijziging PF4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K2].Flex","A091","",{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$63,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 2 raming bij Wijziging PF1-4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K2].Flex","A097",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A367,'Upload AXI - CONF'!$B367),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$65,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 2 raming bij Wijziging omgevingswerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K2].Flex","AO001",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A368,'Upload AXI - CONF'!$B368),\"\")","v":""},{"$f":"ROUND('uitgebreide raming'!$H$73,2)","v":0},null,"zorgvorm 3 kostensoort 4 raming bij aanvraag algemene onkosten","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K2].Flex","A062",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A369,'Upload AXI - CONF'!$B369),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$E$70,2)","v":0.21},null,"Zorgvorm 3 kostensoort 2 BTW-tarief (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K2].Flex","AO002",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A370,'Upload AXI - CONF'!$B370),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$70,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 3 kostensoort 2 Vermoedelijk BTW bedrag (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K2].Flex","AO003",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A371,'Upload AXI - CONF'!$B371),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$D$77,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 3 kostensoort 2 Bouwkost all-in bij Wijziging","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K2].Flex","A101",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A372,'Upload AXI - CONF'!$B372),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$O$48,0)","v":0},null,"Zorgvorm 3 kostensoort 2 reële oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K2].Flex","AO004",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A373,'Upload AXI - CONF'!$B373),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$P$48,0)","v":0},null,"Zorgvorm 3 kostensoort 2 subsidiabele oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K2].Flex","AO005",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A374,'Upload AXI - CONF'!$B374),\"\")","v":""},{"$f":"ROUND(IFERROR('analyse bij belofte 3'!$D$25,0),2)","v":0},null,"Zorgvorm 3 kostensoort 2 verhouding tot VIPA bouwplafond","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K3].Flex","A098",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A375,'Upload AXI - CONF'!$B375),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$57,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 3 raming Afbraakwerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K3].Flex","A087",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A376,'Upload AXI - CONF'!$B376),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$58,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 3 raming bij Wijziging PF1","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K3].Flex","A088",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A377,'Upload AXI - CONF'!$B377),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$59,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 3 raming bij Wijziging PF2","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K3].Flex","A089",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A378,'Upload AXI - CONF'!$B378),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$60,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 3 raming bij Wijziging PF3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K3].Flex","A102","",{"$f":"'uitgebreide raming_gewijzigd'!$F$61","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 3 raming bij Wijziging PF1-3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K3].Flex","A090",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A380,'Upload AXI - CONF'!$B380),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$62,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 3 raming bij Wijziging PF4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K3].Flex","A091","",{"$f":"'uitgebreide raming_gewijzigd'!$F$63","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 3 raming bij Wijziging PF1-4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K3].Flex","A097",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A382,'Upload AXI - CONF'!$B382),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$65,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 3 raming bij Wijziging omgevingswerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K3].Flex","AO001",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A383,'Upload AXI - CONF'!$B383),\"\")","v":""},{"$f":"ROUND('uitgebreide raming'!$H$73,2)","v":0},null,"zorgvorm 3 kostensoort 4 raming bij aanvraag algemene onkosten","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K3].Flex","A062",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A384,'Upload AXI - CONF'!$B384),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$G$70,2)","v":0.21},null,"Zorgvorm 3 kostensoort 3 BTW-tarief (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K3].Flex","AO002",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A385,'Upload AXI - CONF'!$B385),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$70,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 3 kostensoort 3 Vermoedelijk BTW bedrag (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K3].Flex","AO003",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A386,'Upload AXI - CONF'!$B386),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$F$77,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 3 kostensoort 3 Bouwkost all-in bij Wijziging","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K3].Flex","A101",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A387,'Upload AXI - CONF'!$B387),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$O$49,0)","v":0},null,"Zorgvorm 3 kostensoort 3 reële oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K3].Flex","AO004",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A388,'Upload AXI - CONF'!$B388),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$P$49,0)","v":0},null,"Zorgvorm 3 kostensoort 3 subsidiabele oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K3].Flex","AO005",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A389,'Upload AXI - CONF'!$B389),\"\")","v":""},{"$f":"ROUND(IFERROR('analyse bij belofte 3'!$F$25,0),2)","v":0},null,"Zorgvorm 3 kostensoort 3 verhouding tot VIPA bouwplafond","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K4].Flex","A098",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A390,'Upload AXI - CONF'!$B390),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$57,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 4 raming Afbraakwerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K4].Flex","A087",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A391,'Upload AXI - CONF'!$B391),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$58,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 4 raming bij Wijziging PF1","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K4].Flex","A088",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A392,'Upload AXI - CONF'!$B392),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$59,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 4 raming bij Wijziging PF2","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K4].Flex","A089",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A393,'Upload AXI - CONF'!$B393),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$60,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 4 raming bij Wijziging PF3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K4].Flex","A102","",{"$f":"'uitgebreide raming_gewijzigd'!$H$61","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 4 raming bij Wijziging PF1-3","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K4].Flex","A090",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A395,'Upload AXI - CONF'!$B395),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$62,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 4 raming bij Wijziging PF4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K4].Flex","A091","",{"$f":"'uitgebreide raming_gewijzigd'!$H$63","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 4 raming bij Wijziging PF1-4","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K4].Flex","A097",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A397,'Upload AXI - CONF'!$B397),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$65,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 4 raming bij Wijziging omgevingswerken","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K4].Flex","AO001",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A398,'Upload AXI - CONF'!$B398),\"\")","v":""},{"$f":"ROUND('uitgebreide raming'!$H$73,2)","v":0},null,"zorgvorm 3 kostensoort 4 raming bij aanvraag algemene onkosten","object 'Raming', type 'Raming Klassieke 2016'"]
["Object.RAMW[Z3K4].Flex","A062",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A399,'Upload AXI - CONF'!$B399),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$I$70,2)","v":0.21},null,"Zorgvorm 3 kostensoort 3 BTW-tarief (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K4].Flex","AO002",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A400,'Upload AXI - CONF'!$B400),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$70,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 3 kostensoort 3 Vermoedelijk BTW bedrag (bij Wijziging)","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K4].Flex","AO003",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A401,'Upload AXI - CONF'!$B401),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$H$77,0)","v":{"$error":"#REF!"}},null,"Zorgvorm 3 kostensoort 3 Bouwkost all-in bij Wijziging","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K4].Flex","A101",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A402,'Upload AXI - CONF'!$B402),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$O$50,0)","v":0},null,"Zorgvorm 3 kostensoort 3 reële oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K4].Flex","AO004",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A403,'Upload AXI - CONF'!$B403),\"\")","v":""},{"$f":"ROUND('Overzicht BTA'!$P$50,0)","v":0},null,"Zorgvorm 3 kostensoort 3 subsidiabele oppervlakte","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
["Object.RAMW[Z3K4].Flex","AO005",{"$f":"IF('Overzicht BTA'!$E$37=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A404,'Upload AXI - CONF'!$B404),\"\")","v":""},{"$f":"ROUND(IFERROR('analyse bij belofte 3'!$H$25,0),2)","v":0},null,"Zorgvorm 3 kostensoort 3 verhouding tot VIPA bouwplafond","object 'Raming', 'Gewijzigde Raming Klassieke 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A405,'Upload AXI - CONF'!$B405)","v":""},{"$f":"'Overzicht BTA'!$E$37","v":false},null,"Gewijzigde raming aangevraagd",null,"Raming bij aanvraag"]
["Object.RAM[Z1K1].Flex","EA37",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A406,'Upload AXI - CONF'!$B406)","v":"Object.RAM[Z1K1].FlexEA37"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$B$41,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 1 raming Afbraakwerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K1].Flex","EA06",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A407,'Upload AXI - CONF'!$B407)","v":"Object.RAM[Z1K1].FlexEA06"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$B$13,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 1 raming bij EA PF1","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K1].Flex","EA07",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A408,'Upload AXI - CONF'!$B408)","v":"Object.RAM[Z1K1].FlexEA07"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$B$20,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 1 raming bij EA PF2","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K1].Flex","EA08",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A409,'Upload AXI - CONF'!$B409)","v":"Object.RAM[Z1K1].FlexEA08"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$B$28,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 1 raming bij EA PF3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K1].Flex","EA14","",{"$f":"ROUND('eindafrekening_ kost_zorg'!$B$37,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 1 raming bij EA PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K1].Flex","EA09",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A411,'Upload AXI - CONF'!$B411)","v":"Object.RAM[Z1K1].FlexEA09"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$B$38,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 1 raming bij EA PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K1].Flex","EA15","",{"$f":"'eindafrekening_ kost_zorg'!$B$39","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 1 raming bij EA PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K1].Flex","EA36",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A413,'Upload AXI - CONF'!$B413)","v":"Object.RAM[Z1K1].FlexEA36"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$B$40,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 1 raming bij EA omgevingswerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K1].Flex","AO006",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A414,'Upload AXI - CONF'!$B414)","v":"Object.RAM[Z1K1].FlexAO006"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$B$48,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 1 raming bij EA algemene onkosten","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K1].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A415,'Upload AXI - CONF'!$B415)","v":"Object.RAM[Z1K1].FlexA062"},{"$f":"ROUND('uitgebreide raming'!$C$18,2)","v":0.21},null,"Zorgvorm 1 kostensoort 1 Vermoedelijk BTW-tarief (bij EA)","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K1].Flex","AO008",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A416,'Upload AXI - CONF'!$B416)","v":"Object.RAM[Z1K1].FlexAO008"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$B$89,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 1 bouwkost per m² PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K1].Flex","AO009",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A417,'Upload AXI - CONF'!$B417)","v":"Object.RAM[Z1K1].FlexAO009"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$B$91,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 1 bouwkost per m² PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K1].Flex","AO010",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A418,'Upload AXI - CONF'!$B418)","v":"Object.RAM[Z1K1].FlexAO010"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$B$90,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 1 bouwkost per m² PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A419,'Upload AXI - CONF'!$B419)","v":""},{"$f":"ROUND('uitgebreide raming'!$B$25,2)","v":0},null,"Zorgvorm 1 kostensoort 1 Bouwkost all-in bij EA","Object 'Raming', 'Raming klassieks 2016'","Weggelaten"]
["Object.RAM[Z1K1].Flex","AO011",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A420,'Upload AXI - CONF'!$B420)","v":"Object.RAM[Z1K1].FlexAO011"},{"$f":"ROUND('Overzicht BTA'!$C$47,0)","v":0},null,"Zorgvorm 1 kostensoort 1 reële oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K1].Flex","AO012",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A421,'Upload AXI - CONF'!$B421)","v":"Object.RAM[Z1K1].FlexAO012"},{"$f":"ROUND('Overzicht BTA'!$D$47,0)","v":0},null,"Zorgvorm 1 kostensoort 1 subsidiabele oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K1].Flex","AO013",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A422,'Upload AXI - CONF'!$B422)","v":"Object.RAM[Z1K1].FlexAO013"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$B$94,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 1 verhouding tot VIPA bouwplafond","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K2].Flex","EA37",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A423,'Upload AXI - CONF'!$B423)","v":"Object.RAM[Z1K2].FlexEA37"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$D$41,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 2 raming Afbraakwerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K2].Flex","EA06",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A424,'Upload AXI - CONF'!$B424)","v":"Object.RAM[Z1K2].FlexEA06"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$D$13,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 2 raming bij EA PF1","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K2].Flex","EA07",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A425,'Upload AXI - CONF'!$B425)","v":"Object.RAM[Z1K2].FlexEA07"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$D$20,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 2 raming bij EA PF2","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K2].Flex","EA08",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A426,'Upload AXI - CONF'!$B426)","v":"Object.RAM[Z1K2].FlexEA08"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$D$28,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 2 raming bij EA PF3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K2].Flex","EA14","",{"$f":"'eindafrekening_ kost_zorg'!$D$37","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 2 raming bij EA PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K2].Flex","EA09",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A428,'Upload AXI - CONF'!$B428)","v":"Object.RAM[Z1K2].FlexEA09"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$D$38,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 2 raming bij EA PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K2].Flex","EA15","",{"$f":"'eindafrekening_ kost_zorg'!$D$39","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 2 raming bij EA PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K2].Flex","EA36",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A430,'Upload AXI - CONF'!$B430)","v":"Object.RAM[Z1K2].FlexEA36"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$D$40,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 2 raming bij EA omgevingswerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K2].Flex","AO006",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A431,'Upload AXI - CONF'!$B431)","v":"Object.RAM[Z1K2].FlexAO006"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$D$48,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 2 raming bij EA algemene onkosten","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K2].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A432,'Upload AXI - CONF'!$B432)","v":"Object.RAM[Z1K2].FlexA062"},{"$f":"ROUND('uitgebreide raming'!$E$18,2)","v":0.21},null,"Zorgvorm 1 kostensoort 2 BTW-tarief (bij EA)","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K2].Flex","AO008",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A433,'Upload AXI - CONF'!$B433)","v":"Object.RAM[Z1K2].FlexAO008"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$D$89,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 2 bouwkost per m² PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K2].Flex","AO009",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A434,'Upload AXI - CONF'!$B434)","v":"Object.RAM[Z1K2].FlexAO009"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$D$91,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 2 bouwkost per m² PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K2].Flex","AO010",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A435,'Upload AXI - CONF'!$B435)","v":"Object.RAM[Z1K2].FlexAO010"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$D$90,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 2 bouwkost per m² PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A436,'Upload AXI - CONF'!$B436)","v":""},{"$f":"ROUND('uitgebreide raming'!$D$23,2)","v":0},null,"Zorgvorm 1 kostensoort 2 Vermoedelijk BTW bedrag (bij EA)","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K2].Flex","AO011",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A437,'Upload AXI - CONF'!$B437)","v":"Object.RAM[Z1K2].FlexAO011"},{"$f":"ROUND('Overzicht BTA'!$C$48,0)","v":0},null,"Zorgvorm 1 kostensoort 2 reële oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K2].Flex","AO012",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A438,'Upload AXI - CONF'!$B438)","v":"Object.RAM[Z1K2].FlexAO012"},{"$f":"ROUND('Overzicht BTA'!$D$48,0)","v":0},null,"Zorgvorm 1 kostensoort 2 subsidiabele oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K2].Flex","AO013",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A439,'Upload AXI - CONF'!$B439)","v":"Object.RAM[Z1K2].FlexAO013"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$D$94,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 2 verhouding tot VIPA bouwplafond","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K3].Flex","EA37",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A440,'Upload AXI - CONF'!$B440)","v":"Object.RAM[Z1K3].FlexEA37"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$F$41,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 3 raming Afbraakwerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K3].Flex","EA06",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A441,'Upload AXI - CONF'!$B441)","v":"Object.RAM[Z1K3].FlexEA06"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$F$13,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 3 raming bij EA PF1","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K3].Flex","EA07",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A442,'Upload AXI - CONF'!$B442)","v":"Object.RAM[Z1K3].FlexEA07"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$F$20,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 3 raming bij EA PF2","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K3].Flex","EA08",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A443,'Upload AXI - CONF'!$B443)","v":"Object.RAM[Z1K3].FlexEA08"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$F$28,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 3 raming bij EA PF3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K3].Flex","EA14","",{"$f":"ROUND('eindafrekening_ kost_zorg'!$F$37,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 3 raming bij EA PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K3].Flex","EA09",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A445,'Upload AXI - CONF'!$B445)","v":"Object.RAM[Z1K3].FlexEA09"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$F$38,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 3 raming bij EA PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K3].Flex","EA15","",{"$f":"'eindafrekening_ kost_zorg'!$F$39","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 3 raming bij EA PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K3].Flex","EA36",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A447,'Upload AXI - CONF'!$B447)","v":"Object.RAM[Z1K3].FlexEA36"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$F$40,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 3 raming bij EA omgevingswerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K3].Flex","AO006",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A448,'Upload AXI - CONF'!$B448)","v":"Object.RAM[Z1K3].FlexAO006"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$F$48,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 3 raming bij EA algemene onkosten","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K3].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A449,'Upload AXI - CONF'!$B449)","v":"Object.RAM[Z1K3].FlexA062"},{"$f":"ROUND('uitgebreide raming'!$G$18,2)","v":0.21},null,"Zorgvorm 1 kostensoort 3 BTW-tarief (bij EA)","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K3].Flex","AO008",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A450,'Upload AXI - CONF'!$B450)","v":"Object.RAM[Z1K3].FlexAO008"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$F$89,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 3 bouwkost per m² PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K3].Flex","AO009",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A451,'Upload AXI - CONF'!$B451)","v":"Object.RAM[Z1K3].FlexAO009"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$F$91,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 3 bouwkost per m² PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K3].Flex","AO010",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A452,'Upload AXI - CONF'!$B452)","v":"Object.RAM[Z1K3].FlexAO010"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$F$90,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 3 bouwkost per m² PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A453,'Upload AXI - CONF'!$B453)","v":""},{"$f":"ROUND('uitgebreide raming'!$F$25,2)","v":0},null,"Zorgvorm 1 kostensoort 3 Bouwkost all-in bij EA","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K3].Flex","AO011",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A454,'Upload AXI - CONF'!$B454)","v":"Object.RAM[Z1K3].FlexAO011"},{"$f":"ROUND('Overzicht BTA'!$C$49,0)","v":0},null,"Zorgvorm 1 kostensoort 3 reële oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K3].Flex","AO012",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A455,'Upload AXI - CONF'!$B455)","v":"Object.RAM[Z1K3].FlexAO012"},{"$f":"ROUND('Overzicht BTA'!$D$49,0)","v":0},null,"Zorgvorm 1 kostensoort 3 subsidiabele oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K3].Flex","AO013",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A456,'Upload AXI - CONF'!$B456)","v":"Object.RAM[Z1K3].FlexAO013"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$F$94,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 3 verhouding tot VIPA bouwplafond","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K4].Flex","EA37",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A457,'Upload AXI - CONF'!$B457)","v":"Object.RAM[Z1K4].FlexEA37"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$H$41,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 4 raming Afbraakwerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K4].Flex","EA06",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A458,'Upload AXI - CONF'!$B458)","v":"Object.RAM[Z1K4].FlexEA06"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$H$13,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 4 raming bij EA PF1","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K4].Flex","EA07",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A459,'Upload AXI - CONF'!$B459)","v":"Object.RAM[Z1K4].FlexEA07"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$H$20,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 4 raming bij EA PF2","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K4].Flex","EA08",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A460,'Upload AXI - CONF'!$B460)","v":"Object.RAM[Z1K4].FlexEA08"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$H$28,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 4 raming bij EA PF3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K4].Flex","EA14","",{"$f":"'eindafrekening_ kost_zorg'!$H$37","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 4 raming bij EA PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K4].Flex","EA09",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A462,'Upload AXI - CONF'!$B462)","v":"Object.RAM[Z1K4].FlexEA09"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$H$38,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 4 raming bij EA PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K4].Flex","EA15","",{"$f":"'eindafrekening_ kost_zorg'!$H$39","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 4 raming bij EA PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K4].Flex","EA36",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A464,'Upload AXI - CONF'!$B464)","v":"Object.RAM[Z1K4].FlexEA36"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$H$40,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 4 raming bij EA omgevingswerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K4].Flex","AO006",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A465,'Upload AXI - CONF'!$B465)","v":"Object.RAM[Z1K4].FlexAO006"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$H$48,2)","v":{"$error":"#REF!"}},null,"zorgvorm 1 kostensoort 4 raming bij EA algemene onkosten","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K4].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A466,'Upload AXI - CONF'!$B466)","v":"Object.RAM[Z1K4].FlexA062"},{"$f":"ROUND('uitgebreide raming'!$I$18,2)","v":0.21},null,"Zorgvorm 1 kostensoort 4 BTW-tarief (bij EA)","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K4].Flex","AO008",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A467,'Upload AXI - CONF'!$B467)","v":"Object.RAM[Z1K4].FlexAO008"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$H$89,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 4 bouwkost per m² PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K4].Flex","AO009",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A468,'Upload AXI - CONF'!$B468)","v":"Object.RAM[Z1K4].FlexAO009"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$H$91,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 4 bouwkost per m² PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K4].Flex","AO010",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A469,'Upload AXI - CONF'!$B469)","v":"Object.RAM[Z1K4].FlexAO010"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$H$90,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 4 bouwkost per m² PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K4].Flex",null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A470,'Upload AXI - CONF'!$B470)","v":"Object.RAM[Z1K4].Flex"},{"$f":"ROUND('uitgebreide raming'!$H$25,2)","v":0},null,"Zorgvorm 1 kostensoort 4 Bouwkost all-in bij EA","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K4].Flex","AO011",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A471,'Upload AXI - CONF'!$B471)","v":"Object.RAM[Z1K4].FlexAO011"},{"$f":"ROUND('Overzicht BTA'!$C$50,0)","v":0},null,"Zorgvorm 1 kostensoort 4 reële oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K4].Flex","AO012",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A472,'Upload AXI - CONF'!$B472)","v":"Object.RAM[Z1K4].FlexAO012"},{"$f":"ROUND('Overzicht BTA'!$D$50,0)","v":0},null,"Zorgvorm 1 kostensoort 4 subsidiabele oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z1K4].Flex","AO013",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A473,'Upload AXI - CONF'!$B473)","v":"Object.RAM[Z1K4].FlexAO013"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$H$94,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 1 kostensoort 4 verhouding tot VIPA bouwplafond","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K1].Flex","EA37",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A474,'Upload AXI - CONF'!$B474)","v":"Object.RAM[Z2K1].FlexEA37"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$J$41,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 1 raming Afbraakwerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K1].Flex","EA06",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A475,'Upload AXI - CONF'!$B475)","v":"Object.RAM[Z2K1].FlexEA06"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$J$13,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 1 raming bij EA PF1","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K1].Flex","EA07",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A476,'Upload AXI - CONF'!$B476)","v":"Object.RAM[Z2K1].FlexEA07"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$J$20,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 1 raming bij EA PF2","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K1].Flex","EA08",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A477,'Upload AXI - CONF'!$B477)","v":"Object.RAM[Z2K1].FlexEA08"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$J$28,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 1 raming bij EA PF3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K1].Flex","EA14","",{"$f":"'eindafrekening_ kost_zorg'!$J$37","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 1 raming bij EA PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K1].Flex","EA09",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A479,'Upload AXI - CONF'!$B479)","v":"Object.RAM[Z2K1].FlexEA09"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$J$38,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 1 raming bij EA PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K1].Flex","EA15","",{"$f":"'eindafrekening_ kost_zorg'!$J$39","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 1 raming bij EA PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K1].Flex","EA36",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A481,'Upload AXI - CONF'!$B481)","v":"Object.RAM[Z2K1].FlexEA36"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$J$40,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 1 raming bij EA omgevingswerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K1].Flex","AO006",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A482,'Upload AXI - CONF'!$B482)","v":"Object.RAM[Z2K1].FlexAO006"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$J$48,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 1 raming bij EA algemene onkosten","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K1].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A483,'Upload AXI - CONF'!$B483)","v":"Object.RAM[Z2K1].FlexA062"},{"$f":"ROUND('uitgebreide raming'!$C$44,2)","v":0.21},null,"Zorgvorm 2 kostensoort 1 BTW-tarief (bij EA)","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K1].Flex","AO008",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A484,'Upload AXI - CONF'!$B484)","v":"Object.RAM[Z2K1].FlexAO008"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$J$89,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 1 bouwkost per m² PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K1].Flex","AO009",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A485,'Upload AXI - CONF'!$B485)","v":"Object.RAM[Z2K1].FlexAO009"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$J$91,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 1 bouwkost per m² PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K1].Flex","AO010",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A486,'Upload AXI - CONF'!$B486)","v":"Object.RAM[Z2K1].FlexAO010"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$J$90,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 1 bouwkost per m² PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A487,'Upload AXI - CONF'!$B487)","v":""},{"$f":"ROUND('uitgebreide raming'!$B$51,2)","v":0},null,"Zorgvorm 2 kostensoort 1 Bouwkost all-in bij EA","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K1].Flex","AO011",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A488,'Upload AXI - CONF'!$B488)","v":"Object.RAM[Z2K1].FlexAO011"},{"$f":"ROUND('Overzicht BTA'!$I$47,0)","v":0},null,"Zorgvorm 2 kostensoort 1 reële oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K1].Flex","AO012",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A489,'Upload AXI - CONF'!$B489)","v":"Object.RAM[Z2K1].FlexAO012"},{"$f":"ROUND('Overzicht BTA'!$J$47,0)","v":0},null,"Zorgvorm 2 kostensoort 1 subsidiabele oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K1].Flex","AO013",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A490,'Upload AXI - CONF'!$B490)","v":"Object.RAM[Z2K1].FlexAO013"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$J$94,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 1 verhouding tot VIPA bouwplafond","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K2].Flex","EA37",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A491,'Upload AXI - CONF'!$B491)","v":"Object.RAM[Z2K2].FlexEA37"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$L$41,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 2 raming Afbraakwerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K2].Flex","EA06",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A492,'Upload AXI - CONF'!$B492)","v":"Object.RAM[Z2K2].FlexEA06"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$L$13,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 2 raming bij EA PF1","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K2].Flex","EA07",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A493,'Upload AXI - CONF'!$B493)","v":"Object.RAM[Z2K2].FlexEA07"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$L$20,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 2 raming bij EA PF2","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K2].Flex","EA08",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A494,'Upload AXI - CONF'!$B494)","v":"Object.RAM[Z2K2].FlexEA08"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$L$28,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 2 raming bij EA PF3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K2].Flex","EA14","",{"$f":"ROUND('eindafrekening_ kost_zorg'!$L$37,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 2 raming bij EA PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K2].Flex","EA09",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A496,'Upload AXI - CONF'!$B496)","v":"Object.RAM[Z2K2].FlexEA09"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$L$38,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 2 raming bij EA PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K2].Flex","EA15","",{"$f":"ROUND('eindafrekening_ kost_zorg'!$L$39,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 2 raming bij EA PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K2].Flex","EA36",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A498,'Upload AXI - CONF'!$B498)","v":"Object.RAM[Z2K2].FlexEA36"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$L$40,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 2 raming bij EA omgevingswerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K2].Flex","AO006",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A499,'Upload AXI - CONF'!$B499)","v":"Object.RAM[Z2K2].FlexAO006"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$L$48,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 2 raming bij EA algemene onkosten","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K2].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A500,'Upload AXI - CONF'!$B500)","v":"Object.RAM[Z2K2].FlexA062"},{"$f":"ROUND('uitgebreide raming'!$E$44,2)","v":0.21},null,"Zorgvorm 2 kostensoort 2 BTW-tarief (bij EA)","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K2].Flex","AO008",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A501,'Upload AXI - CONF'!$B501)","v":"Object.RAM[Z2K2].FlexAO008"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$L$89,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 2 bouwkost per m² PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K2].Flex","AO009",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A502,'Upload AXI - CONF'!$B502)","v":"Object.RAM[Z2K2].FlexAO009"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$L$91,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 2 bouwkost per m² PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K2].Flex","AO010",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A503,'Upload AXI - CONF'!$B503)","v":"Object.RAM[Z2K2].FlexAO010"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$L$90,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 2 bouwkost per m² PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A504,'Upload AXI - CONF'!$B504)","v":""},{"$f":"ROUND('uitgebreide raming'!$D$51,2)","v":0},null,"Zorgvorm 2 kostensoort 2 Bouwkost all-in bij EA","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K2].Flex","AO011",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A505,'Upload AXI - CONF'!$B505)","v":"Object.RAM[Z2K2].FlexAO011"},{"$f":"ROUND('Overzicht BTA'!$I$8,0)","v":0},null,"Zorgvorm 2 kostensoort 2 reële oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K2].Flex","AO012",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A506,'Upload AXI - CONF'!$B506)","v":"Object.RAM[Z2K2].FlexAO012"},{"$f":"ROUND('Overzicht BTA'!$J$8,0)","v":0},null,"Zorgvorm 2 kostensoort 2 subsidiabele oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K2].Flex","AO013",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A507,'Upload AXI - CONF'!$B507)","v":"Object.RAM[Z2K2].FlexAO013"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$L$94,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 2 verhouding tot VIPA bouwplafond","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K3].Flex","EA37",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A508,'Upload AXI - CONF'!$B508)","v":"Object.RAM[Z2K3].FlexEA37"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$N$41,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 3 raming Afbraakwerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K3].Flex","EA06",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A509,'Upload AXI - CONF'!$B509)","v":"Object.RAM[Z2K3].FlexEA06"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$N$13,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 3 raming bij EA PF1","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K3].Flex","EA07",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A510,'Upload AXI - CONF'!$B510)","v":"Object.RAM[Z2K3].FlexEA07"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$N$20,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 3 raming bij EA PF2","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K3].Flex","EA08",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A511,'Upload AXI - CONF'!$B511)","v":"Object.RAM[Z2K3].FlexEA08"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$N$28,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 3 raming bij EA PF3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K3].Flex","EA14","",{"$f":"ROUND('eindafrekening_ kost_zorg'!$N$37,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 3 raming bij EA PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K3].Flex","EA09",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A513,'Upload AXI - CONF'!$B513)","v":"Object.RAM[Z2K3].FlexEA09"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$N$38,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 3 raming bij EA PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K3].Flex","EA15","",{"$f":"ROUND('eindafrekening_ kost_zorg'!$N$39,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 3 raming bij EA PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K3].Flex","EA36",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A515,'Upload AXI - CONF'!$B515)","v":"Object.RAM[Z2K3].FlexEA36"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$N$40,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 3 raming bij EA omgevingswerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K3].Flex","AO006",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A516,'Upload AXI - CONF'!$B516)","v":"Object.RAM[Z2K3].FlexAO006"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$N$48,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 3 raming bij EA algemene onkosten","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K3].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A517,'Upload AXI - CONF'!$B517)","v":"Object.RAM[Z2K3].FlexA062"},{"$f":"ROUND('uitgebreide raming'!$G$44,2)","v":0.21},null,"Zorgvorm 2 kostensoort 3 BTW-tarief (bij EA)","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K3].Flex","AO008",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A518,'Upload AXI - CONF'!$B518)","v":"Object.RAM[Z2K3].FlexAO008"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$N$89,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 3 bouwkost per m² PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K3].Flex","AO009",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A519,'Upload AXI - CONF'!$B519)","v":"Object.RAM[Z2K3].FlexAO009"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$N$91,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 3 bouwkost per m² PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K3].Flex","AO010",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A520,'Upload AXI - CONF'!$B520)","v":"Object.RAM[Z2K3].FlexAO010"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$N$90,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 3 bouwkost per m² PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A521,'Upload AXI - CONF'!$B521)","v":""},{"$f":"ROUND('uitgebreide raming'!$F$51,2)","v":0},null,"Zorgvorm 2 kostensoort 3 Bouwkost all-in bij aanvraag","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K3].Flex","AO011",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A522,'Upload AXI - CONF'!$B522)","v":"Object.RAM[Z2K3].FlexAO011"},{"$f":"ROUND('Overzicht BTA'!$I$9,0)","v":0},null,"Zorgvorm 2 kostensoort 3 reële oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K3].Flex","AO012",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A523,'Upload AXI - CONF'!$B523)","v":"Object.RAM[Z2K3].FlexAO012"},{"$f":"ROUND('Overzicht BTA'!$J$9,0)","v":0},null,"Zorgvorm 2 kostensoort 3 subsidiabele oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K3].Flex","AO013",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A524,'Upload AXI - CONF'!$B524)","v":"Object.RAM[Z2K3].FlexAO013"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$N$94,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 3 verhouding tot VIPA bouwplafond","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K4].Flex","EA37",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A525,'Upload AXI - CONF'!$B525)","v":"Object.RAM[Z2K4].FlexEA37"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$P$41,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 4 raming Afbraakwerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K4].Flex","EA06",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A526,'Upload AXI - CONF'!$B526)","v":"Object.RAM[Z2K4].FlexEA06"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$P$13,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 4 raming bij EA PF1","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K4].Flex","EA07",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A527,'Upload AXI - CONF'!$B527)","v":"Object.RAM[Z2K4].FlexEA07"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$P$20,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 4 raming bij EA PF2","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K4].Flex","EA08",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A528,'Upload AXI - CONF'!$B528)","v":"Object.RAM[Z2K4].FlexEA08"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$P$28,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 4 raming bij EA PF3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K4].Flex","EA14","",{"$f":"ROUND('eindafrekening_ kost_zorg'!$P$37,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 4 raming bij EA PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K4].Flex","EA09",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A530,'Upload AXI - CONF'!$B530)","v":"Object.RAM[Z2K4].FlexEA09"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$P$38,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 4 raming bij EA PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K4].Flex","EA15","",{"$f":"ROUND('eindafrekening_ kost_zorg'!$P$39,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 4 raming bij EA PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K4].Flex","EA36",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A532,'Upload AXI - CONF'!$B532)","v":"Object.RAM[Z2K4].FlexEA36"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$P$40,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 4 raming bij EA omgevingswerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K4].Flex","AO006",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A533,'Upload AXI - CONF'!$B533)","v":"Object.RAM[Z2K4].FlexAO006"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$P$48,2)","v":{"$error":"#REF!"}},null,"zorgvorm 2 kostensoort 4 raming bij EA algemene onkosten","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K4].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A534,'Upload AXI - CONF'!$B534)","v":"Object.RAM[Z2K4].FlexA062"},{"$f":"ROUND('uitgebreide raming'!$I$44,2)","v":0.21},null,"Zorgvorm 2 kostensoort 4 BTW-tarief (bij EA)","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K4].Flex","AO008",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A535,'Upload AXI - CONF'!$B535)","v":"Object.RAM[Z2K4].FlexAO008"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$P$89,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 4 bouwkost per m² PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K4].Flex","AO009",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A536,'Upload AXI - CONF'!$B536)","v":"Object.RAM[Z2K4].FlexAO009"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$P$91,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 4 bouwkost per m² PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K4].Flex","AO010",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A537,'Upload AXI - CONF'!$B537)","v":"Object.RAM[Z2K4].FlexAO010"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$P$90,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 4 bouwkost per m² PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A538,'Upload AXI - CONF'!$B538)","v":""},{"$f":"ROUND('uitgebreide raming'!$H$51,2)","v":0},null,"Zorgvorm 2 kostensoort 4 Bouwkost all-in bij EA","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K4].Flex","AO011",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A539,'Upload AXI - CONF'!$B539)","v":"Object.RAM[Z2K4].FlexAO011"},{"$f":"ROUND('Overzicht BTA'!$I$10,0)","v":0},null,"Zorgvorm 2 kostensoort 4 reële oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K4].Flex","AO012",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A540,'Upload AXI - CONF'!$B540)","v":"Object.RAM[Z2K4].FlexAO012"},{"$f":"ROUND('Overzicht BTA'!$J$10,0)","v":0},null,"Zorgvorm 2 kostensoort 4 subsidiabele oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z2K4].Flex","AO013",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A541,'Upload AXI - CONF'!$B541)","v":"Object.RAM[Z2K4].FlexAO013"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$P$94,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 2 kostensoort 4 verhouding tot VIPA bouwplafond","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K1].Flex","EA37",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A542,'Upload AXI - CONF'!$B542)","v":"Object.RAM[Z3K1].FlexEA37"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$R$41,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 1 raming Afbraakwerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K1].Flex","EA06",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A543,'Upload AXI - CONF'!$B543)","v":"Object.RAM[Z3K1].FlexEA06"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$R$13,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 1 raming bij EA PF1","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K1].Flex","EA07",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A544,'Upload AXI - CONF'!$B544)","v":"Object.RAM[Z3K1].FlexEA07"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$R$20,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 1 raming bij EA PF2","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K1].Flex","EA08",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A545,'Upload AXI - CONF'!$B545)","v":"Object.RAM[Z3K1].FlexEA08"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$R$28,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 1 raming bij EA PF3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K1].Flex","EA14","",{"$f":"ROUND('eindafrekening_ kost_zorg'!$R$37,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 1 raming bij EA PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K1].Flex","EA09",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A547,'Upload AXI - CONF'!$B547)","v":"Object.RAM[Z3K1].FlexEA09"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$R$38,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 1 raming bij EA PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K1].Flex","EA15","",{"$f":"ROUND('eindafrekening_ kost_zorg'!$R$39,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 1 raming bij EA PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K1].Flex","EA36",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A549,'Upload AXI - CONF'!$B549)","v":"Object.RAM[Z3K1].FlexEA36"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$R$40,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 1 raming bij EA omgevingswerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K1].Flex","AO006",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A550,'Upload AXI - CONF'!$B550)","v":"Object.RAM[Z3K1].FlexAO006"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$R$48,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 1 raming bij EA algemene onkosten","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K1].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A551,'Upload AXI - CONF'!$B551)","v":"Object.RAM[Z3K1].FlexA062"},{"$f":"ROUND('uitgebreide raming'!$E$70,2)","v":0.21},null,"Zorgvorm 3 kostensoort 1 BTW-tarief (bij EA)","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K1].Flex","AO008",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A552,'Upload AXI - CONF'!$B552)","v":"Object.RAM[Z3K1].FlexAO008"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$R$89,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 3 kostensoort 1 bouwkost per m² PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K1].Flex","AO009",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A553,'Upload AXI - CONF'!$B553)","v":"Object.RAM[Z3K1].FlexAO009"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$R$91,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 3 kostensoort 1 bouwkost per m² PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K1].Flex","AO010",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A554,'Upload AXI - CONF'!$B554)","v":"Object.RAM[Z3K1].FlexAO010"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$R$90,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 3 kostensoort 1 bouwkost per m² PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A555,'Upload AXI - CONF'!$B555)","v":""},{"$f":"ROUND('uitgebreide raming'!$B$77,2)","v":0},null,"Zorgvorm 3 kostensoort 1 Bouwkost all-in bij EA","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K1].Flex","AO011",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A556,'Upload AXI - CONF'!$B556)","v":"Object.RAM[Z3K1].FlexAO011"},{"$f":"ROUND('Overzicht BTA'!$O$7,0)","v":0},null,"Zorgvorm 3 kostensoort 1 reële oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K1].Flex","AO012",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A557,'Upload AXI - CONF'!$B557)","v":"Object.RAM[Z3K1].FlexAO012"},{"$f":"ROUND('Overzicht BTA'!$P$7,0)","v":0},null,"Zorgvorm 3 kostensoort 1 subsidiabele oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K1].Flex","AO013",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A558,'Upload AXI - CONF'!$B558)","v":"Object.RAM[Z3K1].FlexAO013"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$R$94,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 3 kostensoort 1 verhouding tot VIPA bouwplafond","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K2].Flex","EA37",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A559,'Upload AXI - CONF'!$B559)","v":"Object.RAM[Z3K2].FlexEA37"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$T$41,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 2 raming Afbraakwerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K2].Flex","EA06",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A560,'Upload AXI - CONF'!$B560)","v":"Object.RAM[Z3K2].FlexEA06"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$T$13,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 2 raming bij EA","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K2].Flex","EA07",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A561,'Upload AXI - CONF'!$B561)","v":"Object.RAM[Z3K2].FlexEA07"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$T$20,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 2 raming bij EA PF2","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K2].Flex","EA08",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A562,'Upload AXI - CONF'!$B562)","v":"Object.RAM[Z3K2].FlexEA08"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$T$28,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 2 raming bij EA PF3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K2].Flex","EA14","",{"$f":"ROUND('eindafrekening_ kost_zorg'!$T$37,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 2 raming bij EA PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K2].Flex","EA09",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A564,'Upload AXI - CONF'!$B564)","v":"Object.RAM[Z3K2].FlexEA09"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$T$38,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 2 raming bij EA PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K2].Flex","EA15","",{"$f":"ROUND('eindafrekening_ kost_zorg'!$T$39,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 2 raming bij EA PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K2].Flex","EA36",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A566,'Upload AXI - CONF'!$B566)","v":"Object.RAM[Z3K2].FlexEA36"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$T$40,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 2 raming bij EA omgevingswerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K2].Flex","AO006",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A567,'Upload AXI - CONF'!$B567)","v":"Object.RAM[Z3K2].FlexAO006"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$T$48,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 2 raming bij EA algemene onkosten","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K2].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A568,'Upload AXI - CONF'!$B568)","v":"Object.RAM[Z3K2].FlexA062"},{"$f":"ROUND('uitgebreide raming'!$E$70,2)","v":0.21},null,"Zorgvorm 3 kostensoort 2 BTW-tarief (bij EA)","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K2].Flex","AO008",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A569,'Upload AXI - CONF'!$B569)","v":"Object.RAM[Z3K2].FlexAO008"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$T$89,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 3 kostensoort 2 bouwkost per m² PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K2].Flex","AO009",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A570,'Upload AXI - CONF'!$B570)","v":"Object.RAM[Z3K2].FlexAO009"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$T$91,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 3 kostensoort 2 bouwkost per m² PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K2].Flex","AO010",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A571,'Upload AXI - CONF'!$B571)","v":"Object.RAM[Z3K2].FlexAO010"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$T$90,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 3 kostensoort 2 bouwkost per m² PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A572,'Upload AXI - CONF'!$B572)","v":""},{"$f":"ROUND('uitgebreide raming'!$D$77,2)","v":0},null,"Zorgvorm 3 kostensoort 2 Bouwkost all-in bij EA","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K2].Flex","AO011",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A573,'Upload AXI - CONF'!$B573)","v":"Object.RAM[Z3K2].FlexAO011"},{"$f":"ROUND('Overzicht BTA'!$O$8,0)","v":0},null,"Zorgvorm 3 kostensoort 2 reële oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K2].Flex","AO012",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A574,'Upload AXI - CONF'!$B574)","v":"Object.RAM[Z3K2].FlexAO012"},{"$f":"ROUND('Overzicht BTA'!$P$8,0)","v":0},null,"Zorgvorm 3 kostensoort 2 subsidiabele oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K2].Flex","AO013",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A575,'Upload AXI - CONF'!$B575)","v":"Object.RAM[Z3K2].FlexAO013"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$T$94,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 3 kostensoort 2 verhouding tot VIPA bouwplafond","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K3].Flex","EA37",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A576,'Upload AXI - CONF'!$B576)","v":"Object.RAM[Z3K3].FlexEA37"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$V$41,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 3 raming Afbraakwerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K3].Flex","EA06",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A577,'Upload AXI - CONF'!$B577)","v":"Object.RAM[Z3K3].FlexEA06"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$V$13,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 3 raming bij EA PF1","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K3].Flex","EA07",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A578,'Upload AXI - CONF'!$B578)","v":"Object.RAM[Z3K3].FlexEA07"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$V$20,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 3 raming bij EA PF2","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K3].Flex","EA08",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A579,'Upload AXI - CONF'!$B579)","v":"Object.RAM[Z3K3].FlexEA08"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$V$28,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 3 raming bij EA PF3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K3].Flex","EA14","",{"$f":"ROUND('eindafrekening_ kost_zorg'!$V$37,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 3 raming bij EA PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K3].Flex","EA09",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A581,'Upload AXI - CONF'!$B581)","v":"Object.RAM[Z3K3].FlexEA09"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$V$38,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 3 raming bij EA PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K3].Flex","EA15","",{"$f":"ROUND('eindafrekening_ kost_zorg'!$V$39,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 3 raming bij EA PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K3].Flex","EA36",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A583,'Upload AXI - CONF'!$B583)","v":"Object.RAM[Z3K3].FlexEA36"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$V$40,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 3 raming bij EA omgevingswerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K3].Flex","AO006",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A584,'Upload AXI - CONF'!$B584)","v":"Object.RAM[Z3K3].FlexAO006"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$V$48,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 3 raming bij EA algemene onkosten","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K3].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A585,'Upload AXI - CONF'!$B585)","v":"Object.RAM[Z3K3].FlexA062"},{"$f":"ROUND('uitgebreide raming'!$G$70,2)","v":0.21},null,"Zorgvorm 3 kostensoort 3 BTW-tarief (bij EA)","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K3].Flex","AO008",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A586,'Upload AXI - CONF'!$B586)","v":"Object.RAM[Z3K3].FlexAO008"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$V$89,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 3 kostensoort 3 bouwkost per m² PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K3].Flex","AO009",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A587,'Upload AXI - CONF'!$B587)","v":"Object.RAM[Z3K3].FlexAO009"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$V$91,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 3 kostensoort 3 bouwkost per m² PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K3].Flex","AO010",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A588,'Upload AXI - CONF'!$B588)","v":"Object.RAM[Z3K3].FlexAO010"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$V$90,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 3 kostensoort 3 bouwkost per m² PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A589,'Upload AXI - CONF'!$B589)","v":""},{"$f":"ROUND('uitgebreide raming'!$F$77,2)","v":0},null,"Zorgvorm 3 kostensoort 3 Bouwkost all-in bij EA","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K3].Flex","AO011",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A590,'Upload AXI - CONF'!$B590)","v":"Object.RAM[Z3K3].FlexAO011"},{"$f":"ROUND('Overzicht BTA'!$O$9,0)","v":0},null,"Zorgvorm 3 kostensoort 3 reële oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K3].Flex","AO012",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A591,'Upload AXI - CONF'!$B591)","v":"Object.RAM[Z3K3].FlexAO012"},{"$f":"ROUND('Overzicht BTA'!$P$9,0)","v":0},null,"Zorgvorm 3 kostensoort 3 subsidiabele oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K3].Flex","AO013",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A592,'Upload AXI - CONF'!$B592)","v":"Object.RAM[Z3K3].FlexAO013"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$V$94,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 3 kostensoort 3 verhouding tot VIPA bouwplafond","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K4].Flex","EA37",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A593,'Upload AXI - CONF'!$B593)","v":"Object.RAM[Z3K4].FlexEA37"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$X$41,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 4 raming Afbraakwerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K4].Flex","EA06",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A594,'Upload AXI - CONF'!$B594)","v":"Object.RAM[Z3K4].FlexEA06"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$X$13,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 4 raming bij EA PF1","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K4].Flex","EA07",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A595,'Upload AXI - CONF'!$B595)","v":"Object.RAM[Z3K4].FlexEA07"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$X$20,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 4 raming bij EA PF2","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K4].Flex","EA08",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A596,'Upload AXI - CONF'!$B596)","v":"Object.RAM[Z3K4].FlexEA08"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$X$28,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 4 raming bij EA PF3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K4].Flex","EA14","",{"$f":"ROUND('eindafrekening_ kost_zorg'!$X$37,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 4 raming bij EA PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K4].Flex","EA09",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A598,'Upload AXI - CONF'!$B598)","v":"Object.RAM[Z3K4].FlexEA09"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$X$38,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 4 raming bij EA PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K4].Flex","EA15","",{"$f":"ROUND('eindafrekening_ kost_zorg'!$X$39,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 4 raming bij EA PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K4].Flex","EA36",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A600,'Upload AXI - CONF'!$B600)","v":"Object.RAM[Z3K4].FlexEA36"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$X$40,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 4 raming bij EA omgevingswerken","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K4].Flex","AO006",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A601,'Upload AXI - CONF'!$B601)","v":"Object.RAM[Z3K4].FlexAO006"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$X$48,2)","v":{"$error":"#REF!"}},null,"zorgvorm 3 kostensoort 4 raming bij EA algemene onkosten","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K4].Flex","A062",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A602,'Upload AXI - CONF'!$B602)","v":"Object.RAM[Z3K4].FlexA062"},{"$f":"ROUND('uitgebreide raming'!$I$70,2)","v":0.21},null,"Zorgvorm 3 kostensoort 4 BTW-tarief (bij EA)","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K4].Flex","AO008",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A603,'Upload AXI - CONF'!$B603)","v":"Object.RAM[Z3K4].FlexAO008"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$X$89,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 3 kostensoort 4 bouwkost per m² PF1-3","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K4].Flex","AO009",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A604,'Upload AXI - CONF'!$B604)","v":"Object.RAM[Z3K4].FlexAO009"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$X$91,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 3 kostensoort 4  bouwkost per m² PF4","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K4].Flex","AO010",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A605,'Upload AXI - CONF'!$B605)","v":"Object.RAM[Z3K4].FlexAO010"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$X$90,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 3 kostensoort 4 bouwkost per m² PF1-4","Object 'Raming', 'Raming klassieks 2016'"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A606,'Upload AXI - CONF'!$B606)","v":""},{"$f":"ROUND('uitgebreide raming'!$H$77,2)","v":0},null,"Zorgvorm 3 kostensoort 4 Bouwkost all-in bij EA","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K4].Flex","AO011",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A607,'Upload AXI - CONF'!$B607)","v":"Object.RAM[Z3K4].FlexAO011"},{"$f":"ROUND('Overzicht BTA'!$O$10,0)","v":0},null,"Zorgvorm 3 kostensoort 4 reële oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K4].Flex","AO012",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A608,'Upload AXI - CONF'!$B608)","v":"Object.RAM[Z3K4].FlexAO012"},{"$f":"ROUND('Overzicht BTA'!$P$10,0)","v":0},null,"Zorgvorm 3 kostensoort 4 subsidiabele oppervlakte","Object 'Raming', 'Raming klassieks 2016'"]
["Object.RAM[Z3K4].Flex","AO013",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A609,'Upload AXI - CONF'!$B609)","v":"Object.RAM[Z3K4].FlexAO013"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$X$94,2)","v":{"$error":"#REF!"}},null,"Zorgvorm 3 kostensoort 4 verhouding tot VIPA bouwplafond","Object 'Raming', 'Raming klassieks 2016'"]
["Object.BTAD.Flex","BTA50",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A610,'Upload AXI - CONF'!$B610)","v":"Object.BTAD.FlexBTA50"},{"$f":"ROUND('Overzicht project'!$D$30,0)","v":0},null,"Bestaande gesubsidieerde projectoppervlakte","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","BTA51",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A611,'Upload AXI - CONF'!$B611)","v":"Object.BTAD.FlexBTA51"},{"$f":"ROUND(Oppervlakte_OD!#REF!,0)","v":{"$error":"#REF!"}},null,"Bruto oppervlakte project","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","BTA3",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A612,'Upload AXI - CONF'!$B612)","v":"Object.BTAD.FlexBTA3"},{"$f":"ROUND('Overzicht BTA'!$T$9,0)","v":0},null,"(definitieve) subsidiabele oppervlakte","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","BTA4",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A613,'Upload AXI - CONF'!$B613)","v":"Object.BTAD.FlexBTA4"},{"$f":"ROUND('analyse bij belofte'!$R$52,2)","v":{"$error":"#REF!"}},null,"Geadviseerd bedrag PF1-4 (excl. Aankoop)","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","BTA5",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A614,'Upload AXI - CONF'!$B614)","v":"Object.BTAD.FlexBTA5"},{"$f":"ROUND('analyse bij belofte'!$R$64,2)","v":{"$error":"#REF!"}},null,"Berekend bouwplafond","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","BTA9",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A615,'Upload AXI - CONF'!$B615)","v":"Object.BTAD.FlexBTA9"},{"$f":"ROUND('analyse bij belofte'!$R$55,2)","v":0},null,"Geadviseerd deel aankoop(1)","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","BTA10",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A616,'Upload AXI - CONF'!$B616)","v":"Object.BTAD.FlexBTA10"},{"$f":"ROUND(AKzondVERB!$T$8,2)","v":0},null,"Geadviseerd subsidiebedrag notaris-en registratie","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","O011",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A617,'Upload AXI - CONF'!$B617)","v":"Object.BTAD.FlexO011"},{"$f":"ROUND(kunst!$B$11,2)","v":0},null,"bedrag kunst","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","BTA8",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A618,'Upload AXI - CONF'!$B618)","v":"Object.BTAD.FlexBTA8"},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,IF('Overzicht BTA'!$C$13=0,\"\",_xlfn.TEXTJOIN(\"-\",TRUE,\"Nieuwbouw\",TEXT('Overzicht BTA'!$C$13,\"0%\"))),IF('Overzicht BTA'!$C$14=0,\"\",_xlfn.TEXTJOIN(\"-\",TRUE,\"Nieuwbouw\",TEXT('Overzicht BTA'!$C$14,\"0%\"))),IF('Overzicht BTA'!$C$15=0,\"\",_xlfn.TEXTJOIN(\"-\",TRUE,'Overzicht BTA'!$B$15,TEXT('Overzicht BTA'!$C$15,\"0%\"))),IF('Overzicht BTA'!$C$16=0,\"\",_xlfn.TEXTJOIN(\"-\",TRUE,'Overzicht BTA'!$B$16,TEXT('Overzicht BTA'!$C$16,\"0%\"))),IF('Overzicht BTA'!$C$17=0,\"\",_xlfn.TEXTJOIN(\"-\",TRUE,'Overzicht BTA'!$B$17,TEXT('Overzicht BTA'!$C$17,\"0%\"))),IF('Overzicht BTA'!$C$18=0,\"\",_xlfn.TEXTJOIN(\"-\",TRUE,'Overzicht BTA'!$B$18,TEXT('Overzicht BTA'!$C$18,\"0%\"))),IF('Overzicht BTA'!$C$19=0,\"\",_xlfn.TEXTJOIN(\"-\",TRUE,'Overzicht BTA'!$B$19,TEXT('Overzicht BTA'!$C$19,\"0%\"))))","v":""},null,"BTW percentage bij belofte","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","BTA52",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A619,'Upload AXI - CONF'!$B619)","v":"Object.BTAD.FlexBTA52"},{"$f":"ROUND('uitgebreide raming'!$B$84,2)","v":0},null,"BTW bedrag bij belofte","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","BTA12",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A620,'Upload AXI - CONF'!$B620)","v":"Object.BTAD.FlexBTA12"},{"$f":"ROUND(AKzondVERB!$T$14,2)","v":0},null,"Venale waarde","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","OB034","",{"$f":"ROUND('Overzicht BTA'!D36,5)","v":2.0148000000000001},null,"Bouwindex jaartal belofte","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO12bis",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A622,'Upload AXI - CONF'!$B622)","v":"Object.BTAD.FlexVO12bis"},{"$f":"IF('Overzicht project'!$C$40=Bron!$E$2,\"\",'Overzicht project'!$C$40)","v":"Algemeen ziekenhuis"},null,"Zorgvorm 1","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO511",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A623,'Upload AXI - CONF'!$B623)","v":"Object.BTAD.FlexVO511"},{"$f":"IF('Overzicht project'!$C48=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C48=Bron!$C$9,Bron!$C$10='Overzicht project'!$C48),\"Nieuwbouw\",IF(OR('Overzicht project'!$C48=Bron!$C$15,Bron!$C$16='Overzicht project'!$C48),\"Voltooiingswerken\",'Overzicht project'!$C48)))","v":""},null,"Kostensoort 1","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO511T",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A624,'Upload AXI - CONF'!$B624)","v":"Object.BTAD.FlexVO511T"},{"$f":"ROUND('analyse bij belofte 1'!$B$42,2)","v":0},null,"Totaal subsidie zorgvorm 1 kostensoort 1","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO511B",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A625,'Upload AXI - CONF'!$B625)","v":"Object.BTAD.FlexVO511B"},{"$f":"ROUND('analyse bij belofte 1'!$B$43,2)","v":0},null,"Bouwplafond zorgvorm 1 kostensoort 1","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO512",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A626,'Upload AXI - CONF'!$B626)","v":"Object.BTAD.FlexVO512"},{"$f":"IF('Overzicht project'!$C49=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C49=Bron!$C$9,Bron!$C$10='Overzicht project'!$C49),\"Nieuwbouw\",IF(OR('Overzicht project'!$C49=Bron!$C$15,Bron!$C$16='Overzicht project'!$C49),\"Voltooiingswerken\",'Overzicht project'!$C49)))","v":""},null,"Kostensoort 2","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO512T",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A627,'Upload AXI - CONF'!$B627)","v":"Object.BTAD.FlexVO512T"},{"$f":"ROUND('analyse bij belofte 1'!$D$42,2)","v":0},null,"Totaal subsidie zorgvorm 1 kostensoort 2","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO512B",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A628,'Upload AXI - CONF'!$B628)","v":"Object.BTAD.FlexVO512B"},{"$f":"ROUND('analyse bij belofte 1'!$D$43,2)","v":0},null,"Bouwplafond zorgvorm 1 kostensoort 2","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO513",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A629,'Upload AXI - CONF'!$B629)","v":"Object.BTAD.FlexVO513"},{"$f":"IF('Overzicht project'!$C50=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C50=Bron!$C$9,Bron!$C$10='Overzicht project'!$C50),\"Nieuwbouw\",IF(OR('Overzicht project'!$C50=Bron!$C$15,Bron!$C$16='Overzicht project'!$C50),\"Voltooiingswerken\",'Overzicht project'!$C50)))","v":""},null,"Kostensoort 3","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO513T",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A630,'Upload AXI - CONF'!$B630)","v":"Object.BTAD.FlexVO513T"},{"$f":"ROUND('analyse bij belofte 1'!$F$42,2)","v":0},null,"Totaal subsidie zorgvorm 1 kostensoort 3","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO513B",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A631,'Upload AXI - CONF'!$B631)","v":"Object.BTAD.FlexVO513B"},{"$f":"ROUND('analyse bij belofte 1'!$F$43,2)","v":0},null,"Bouwplafond zorgvorm 1 kostensoort 3","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO514",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A632,'Upload AXI - CONF'!$B632)","v":"Object.BTAD.FlexVO514"},{"$f":"IF('Overzicht project'!$C51=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C51=Bron!$C$9,Bron!$C$10='Overzicht project'!$C51),\"Nieuwbouw\",IF(OR('Overzicht project'!$C51=Bron!$C$15,Bron!$C$16='Overzicht project'!$C51),\"Voltooiingswerken\",'Overzicht project'!$C51)))","v":""},null," Kostensoort 4","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO514T",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A633,'Upload AXI - CONF'!$B633)","v":"Object.BTAD.FlexVO514T"},{"$f":"ROUND('analyse bij belofte 1'!$H$42,2)","v":0},null,"Totaal subsidie zorgvorm 1 kostensoort 4","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO514B",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A634,'Upload AXI - CONF'!$B634)","v":"Object.BTAD.FlexVO514B"},{"$f":"ROUND('analyse bij belofte 1'!$H$43,2)","v":0},null,"Bouwplafond zorgvorm 1 kostensoort 4","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO12tri",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A635,'Upload AXI - CONF'!$B635)","v":"Object.BTAD.FlexVO12tri"},{"$f":"IF('Overzicht project'!$C$41=Bron!$E$2,\"\",'Overzicht project'!$C$41)","v":""},null,"Zorgvorm 2 ","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO521",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A636,'Upload AXI - CONF'!$B636)","v":"Object.BTAD.FlexVO521"},{"$f":"IF('Overzicht project'!$C55=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C55=Bron!$C$9,Bron!$C$10='Overzicht project'!$C55),\"Nieuwbouw\",IF(OR('Overzicht project'!$C55=Bron!$C$15,Bron!$C$16='Overzicht project'!$C55),\"Voltooiingswerken\",'Overzicht project'!$C55)))","v":""},null,"Kostensoort 1","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO521T",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A637,'Upload AXI - CONF'!$B637)","v":"Object.BTAD.FlexVO521T"},{"$f":"ROUND('analyse bij belofte 2'!$B$42,2)","v":0},null,"Totaal subsidie zorgvorm 2 kostensoort 1","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO521B",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A638,'Upload AXI - CONF'!$B638)","v":"Object.BTAD.FlexVO521B"},{"$f":"ROUND('analyse bij belofte 2'!$B$43,2)","v":0},null,"Bouwplafond zorgvorm 2 kostensoort 1","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO522",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A639,'Upload AXI - CONF'!$B639)","v":"Object.BTAD.FlexVO522"},{"$f":"IF('Overzicht project'!$C56=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C56=Bron!$C$9,Bron!$C$10='Overzicht project'!$C56),\"Nieuwbouw\",IF(OR('Overzicht project'!$C56=Bron!$C$15,Bron!$C$16='Overzicht project'!$C56),\"Voltooiingswerken\",'Overzicht project'!$C56)))","v":""},null," Kostensoort 2","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO522T",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A640,'Upload AXI - CONF'!$B640)","v":"Object.BTAD.FlexVO522T"},{"$f":"ROUND('analyse bij belofte 2'!$D$42,2)","v":0},null,"Totaal subsidie zorgvorm 2 kostensoort 2","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO522B",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A641,'Upload AXI - CONF'!$B641)","v":"Object.BTAD.FlexVO522B"},{"$f":"ROUND('analyse bij belofte 2'!$D$43,2)","v":0},null,"Bouwplafond zorgvorm 2 kostensoort 2","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO523",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A642,'Upload AXI - CONF'!$B642)","v":"Object.BTAD.FlexVO523"},{"$f":"IF('Overzicht project'!$C57=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C57=Bron!$C$9,Bron!$C$10='Overzicht project'!$C57),\"Nieuwbouw\",IF(OR('Overzicht project'!$C57=Bron!$C$15,Bron!$C$16='Overzicht project'!$C57),\"Voltooiingswerken\",'Overzicht project'!$C57)))","v":""},null," Kostensoort 3","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO523T",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A643,'Upload AXI - CONF'!$B643)","v":"Object.BTAD.FlexVO523T"},{"$f":"ROUND('analyse bij belofte 2'!$F$42,2)","v":0},null,"Totaal subsidie zorgvorm 2 kostensoort 3","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO523B",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A644,'Upload AXI - CONF'!$B644)","v":"Object.BTAD.FlexVO523B"},{"$f":"ROUND('analyse bij belofte 2'!$F$43,2)","v":0},null,"Bouwplafond zorgvorm 2 kostensoort 3","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO524",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A645,'Upload AXI - CONF'!$B645)","v":"Object.BTAD.FlexVO524"},{"$f":"IF('Overzicht project'!$C58=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C58=Bron!$C$9,Bron!$C$10='Overzicht project'!$C58),\"Nieuwbouw\",IF(OR('Overzicht project'!$C58=Bron!$C$15,Bron!$C$16='Overzicht project'!$C58),\"Voltooiingswerken\",'Overzicht project'!$C58)))","v":""},null," Kostensoort 4","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO524T",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A646,'Upload AXI - CONF'!$B646)","v":"Object.BTAD.FlexVO524T"},{"$f":"ROUND('analyse bij belofte 2'!$H$42,2)","v":0},null,"Totaal subsidie zorgvorm 2 kostensoort 4","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO524B",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A647,'Upload AXI - CONF'!$B647)","v":"Object.BTAD.FlexVO524B"},{"$f":"ROUND('analyse bij belofte 2'!$H$43,2)","v":0},null,"Bouwplafond zorgvorm 2 kostensoort 4","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO12quat",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A648,'Upload AXI - CONF'!$B648)","v":"Object.BTAD.FlexVO12quat"},{"$f":"IF('Overzicht project'!$C$42=Bron!$E$2,\"\",'Overzicht project'!$C$42)","v":""},null,"Zorgvorm 3 ","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO531",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A649,'Upload AXI - CONF'!$B649)","v":"Object.BTAD.FlexVO531"},{"$f":"IF('Overzicht project'!$C62=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C62=Bron!$C$9,Bron!$C$10='Overzicht project'!$C62),\"Nieuwbouw\",IF(OR('Overzicht project'!$C62=Bron!$C$15,Bron!$C$16='Overzicht project'!$C62),\"Voltooiingwerken\",'Overzicht project'!$C62)))","v":""},null,"Kostensoort 1","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO531T",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A650,'Upload AXI - CONF'!$B650)","v":"Object.BTAD.FlexVO531T"},{"$f":"ROUND('analyse bij belofte 3'!$B$42,2)","v":{"$error":"#REF!"}},null,"Totaal subsidie zorgvorm 3 kostensoort 1","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO531B",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A651,'Upload AXI - CONF'!$B651)","v":"Object.BTAD.FlexVO531B"},{"$f":"ROUND('analyse bij belofte 3'!$B$43,2)","v":{"$error":"#REF!"}},null,"Bouwplafond zorgvorm 3 kostensoort 1","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO532",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A652,'Upload AXI - CONF'!$B652)","v":"Object.BTAD.FlexVO532"},{"$f":"IF('Overzicht project'!$C63=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C63=Bron!$C$9,Bron!$C$10='Overzicht project'!$C63),\"Nieuwbouw\",IF(OR('Overzicht project'!$C63=Bron!$C$15,Bron!$C$16='Overzicht project'!$C63),\"voltooiingwerken\",'Overzicht project'!$C63)))","v":""},null," Kostensoort 2","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO532T",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A653,'Upload AXI - CONF'!$B653)","v":"Object.BTAD.FlexVO532T"},{"$f":"ROUND('analyse bij belofte 3'!$D$42,2)","v":{"$error":"#REF!"}},null,"Totaal subsidie zorgvorm 3 kostensoort 2","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO532B",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A654,'Upload AXI - CONF'!$B654)","v":"Object.BTAD.FlexVO532B"},{"$f":"ROUND('analyse bij belofte 3'!$D$43,2)","v":{"$error":"#REF!"}},null,"Bouwplafond zorgvorm 3 kostensoort 2","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO533",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A655,'Upload AXI - CONF'!$B655)","v":"Object.BTAD.FlexVO533"},{"$f":"IF('Overzicht project'!$C64=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C64=Bron!$C$9,Bron!$C$10='Overzicht project'!$C64),\"Nieuwbouw\",IF(OR('Overzicht project'!$C64=Bron!$C$15,Bron!$C$16='Overzicht project'!$C64),\"Voltooiingswerken\",'Overzicht project'!$C64)))","v":""},null," Kostensoort 3","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO533T",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A656,'Upload AXI - CONF'!$B656)","v":"Object.BTAD.FlexVO533T"},{"$f":"ROUND('analyse bij belofte 3'!$F$42,2)","v":{"$error":"#REF!"}},null,"Totaal subsidie zorgvorm 3 kostensoort 3","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO533B",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A657,'Upload AXI - CONF'!$B657)","v":"Object.BTAD.FlexVO533B"},{"$f":"ROUND('analyse bij belofte 3'!$F$43,2)","v":{"$error":"#REF!"}},null,"Bouwplafond zorgvorm 3 kostensoort 3","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO534",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A658,'Upload AXI - CONF'!$B658)","v":"Object.BTAD.FlexVO534"},{"$f":"IF('Overzicht project'!$C65=Bron!$B$7,\"\",IF(OR('Overzicht project'!$C65=Bron!$C$9,Bron!$C$10='Overzicht project'!$C65),\"Nieuwbouw\",IF(OR('Overzicht project'!$C65=Bron!$C$15,Bron!$C$16='Overzicht project'!$C65),\"Voltooiingswerken\",'Overzicht project'!$C65)))","v":""},null,"Kostensoort 4","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO534T",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A659,'Upload AXI - CONF'!$B659)","v":"Object.BTAD.FlexVO534T"},{"$f":"ROUND('analyse bij belofte 3'!$H$42,2)","v":{"$error":"#REF!"}},null,"Totaal subsidie zorgvorm 3 kostensoort 4","object 'advies', type 'bouwtechnisch advies'"]
["Object.BTAD.Flex","VO534B",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A660,'Upload AXI - CONF'!$B660)","v":"Object.BTAD.FlexVO534B"},{"$f":"ROUND('analyse bij belofte 3'!$H$43,2)","v":{"$error":"#REF!"}},null,"Bouwplafond zorgvorm 3 kostensoort 4","object 'advies', type 'bouwtechnisch advies'"]
["Object.WB.Flex","BTA50",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A661,'Upload AXI - CONF'!$B661),\"\")","v":""},{"$f":"ROUND('Overzicht project'!$D$30,0)","v":0},null,"Bestaande gesubsidieerde projectoppervlakte","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","BTA51",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A662,'Upload AXI - CONF'!$B662),\"\")","v":""},{"$f":"ROUND(Oppervlakte_gewijzigd!$R$4,0)","v":0},null,"Bruto oppervlakte project","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","BTA3",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A663,'Upload AXI - CONF'!$B663),\"\")","v":""},{"$f":"ROUND('analyse bij belofte'!$P$3,0)","v":0},null,"(definitieve) subsidiabele oppervlakte","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","BTA5",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A664,'Upload AXI - CONF'!$B664),\"\")","v":""},{"$f":"ROUND('analyse bij belofte'!$P$64,2)","v":{"$error":"#REF!"}},null,"Berekend bouwplafond","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","O011",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A665,'Upload AXI - CONF'!$B665),\"\")","v":""},{"$f":"ROUND(kunst!$M$11,2)","v":{"$error":"#REF!"}},null,"bedrag kunst","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","BTA8",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A666,'Upload AXI - CONF'!$B666),\"\")","v":""},{"$f":"_xlfn.TEXTJOIN(\", \",TRUE,IF('Overzicht BTA'!$C$53=0,\"\",_xlfn.TEXTJOIN(\"-\",TRUE,\"Nieuwbouw\",TEXT('Overzicht BTA'!$C$53,\"0%\"))),IF('Overzicht BTA'!$C$54=0,\"\",_xlfn.TEXTJOIN(\"-\",TRUE,\"Nieuwbouw\",TEXT('Overzicht BTA'!$C$54,\"0%\"))),IF('Overzicht BTA'!$C$55=0,\"\",_xlfn.TEXTJOIN(\"-\",TRUE,'Overzicht BTA'!$B$55,TEXT('Overzicht BTA'!$C$55,\"0%\"))),IF('Overzicht BTA'!$C$56=0,\"\",_xlfn.TEXTJOIN(\"-\",TRUE,'Overzicht BTA'!$B$56,TEXT('Overzicht BTA'!$C$56,\"0%\"))),IF('Overzicht BTA'!$C$57=0,\"\",_xlfn.TEXTJOIN(\"-\",TRUE,'Overzicht BTA'!$B$57,TEXT('Overzicht BTA'!$C$57,\"0%\"))),IF('Overzicht BTA'!$C$58=0,\"\",_xlfn.TEXTJOIN(\"-\",TRUE,'Overzicht BTA'!$B$58,TEXT('Overzicht BTA'!$C$58,\"0%\"))),IF('Overzicht BTA'!$C$59=0,\"\",_xlfn.TEXTJOIN(\"-\",TRUE,'Overzicht BTA'!$B$59,TEXT('Overzicht BTA'!$C$59,\"0%\"))))","v":""},null,"BTW percentage bij wijziging belofte","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","BTA53",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A667,'Upload AXI - CONF'!$B667),\"\")","v":""},{"$f":"ROUND('uitgebreide raming_gewijzigd'!$B$85,2)","v":{"$error":"#REF!"}},null,"BTW bedrag bij wijziging belofte","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","OB001",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A668,'Upload AXI - CONF'!$B668),\"\")","v":""},{"$f":"ROUND('analyse bij belofte'!V52,2)","v":{"$error":"#REF!"}},null,"bedrag aanvullende belofte","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","OB034","",{"$f":"ROUND('Overzicht BTA'!$D$37,5)","v":2.0148000000000001},null,"Bouwindex jaartal aanvullende belofte","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO12bis",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A670,'Upload AXI - CONF'!$B670),\"\")","v":""},{"$f":"IF('Overzicht project'!$C$40=Bron!$E$2,\"\",'Overzicht project'!$C$40)","v":"Algemeen ziekenhuis"},null,"Zorgvorm 1","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO511",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A671,'Upload AXI - CONF'!$B671),\"\")","v":""},{"$f":"IF('Overzicht project_gewijzigd'!$C$10=Bron!$C$7,\"\",IF(OR('Overzicht project_gewijzigd'!$C$10=Bron!$C$9,'Overzicht project_gewijzigd'!$C$10=Bron!$C$10),\"Nieuwbouw\",IF(OR('Overzicht project_gewijzigd'!$C$10=Bron!$C$15,'Overzicht project_gewijzigd'!$C$10=Bron!$C$16),\"Voltooiingswerken\",'Overzicht project_gewijzigd'!$C$10)))","v":""},null,"Kostensoort 1","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO511T",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A672,'Upload AXI - CONF'!$B672),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 1'!$B$33,2)","v":0},null,"Totaal subsidie zorgvorm 1 kostensoort 1","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO511B",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A673,'Upload AXI - CONF'!$B673),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 1'!$B$34,2)","v":0},null,"Bouwplafond zorgvorm 1 kostensoort 1","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO512",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A674,'Upload AXI - CONF'!$B674),\"\")","v":""},{"$f":"IF('Overzicht project_gewijzigd'!$C$11=Bron!$C$7,\"\",IF(OR('Overzicht project_gewijzigd'!$C$11=Bron!$C$9,'Overzicht project_gewijzigd'!$C$11=Bron!$C$10),\"Nieuwbouw\",IF(OR('Overzicht project_gewijzigd'!$C$11=Bron!$C$15,'Overzicht project_gewijzigd'!$C$11=Bron!$C$16),\"Voltooiingswerken\",'Overzicht project_gewijzigd'!$C$11)))","v":""},null,"Kostensoort 2","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO512T",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A675,'Upload AXI - CONF'!$B675),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 1'!$D$33,2)","v":0},null,"Totaal subsidie zorgvorm 1 kostensoort 2","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO512B",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A676,'Upload AXI - CONF'!$B676),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 1'!$D$34,2)","v":0},null,"Bouwplafond zorgvorm 1 kostensoort 2","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO513",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A677,'Upload AXI - CONF'!$B677),\"\")","v":""},{"$f":"IF('Overzicht project_gewijzigd'!$C$12=Bron!$C$7,\"\",IF(OR('Overzicht project_gewijzigd'!$C$12=Bron!$C$9,'Overzicht project_gewijzigd'!$C$12=Bron!$C$10),\"Nieuwbouw\",IF(OR('Overzicht project_gewijzigd'!$C$12=Bron!$C$15,'Overzicht project_gewijzigd'!$C$12=Bron!$C$16),\"Voltooiingswerken\",'Overzicht project_gewijzigd'!$C$12)))","v":""},null,"Kostensoort 3","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO513T",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A678,'Upload AXI - CONF'!$B678),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 1'!$F$33,2)","v":0},null,"Totaal subsidie zorgvorm 1 kostensoort 3","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO513B",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A679,'Upload AXI - CONF'!$B679),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 1'!$F$34,2)","v":0},null,"Bouwplafond zorgvorm 1 kostensoort 3","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO514",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A680,'Upload AXI - CONF'!$B680),\"\")","v":""},{"$f":"IF('Overzicht project_gewijzigd'!$C$13=Bron!$C$7,\"\",IF(OR('Overzicht project_gewijzigd'!$C$13=Bron!$C$9,'Overzicht project_gewijzigd'!$C$13=Bron!$C$10),\"Nieuwbouw\",IF(OR('Overzicht project_gewijzigd'!$C$13=Bron!$C$15,'Overzicht project_gewijzigd'!$C$13=Bron!$C$16),\"Voltooiingswerken\",'Overzicht project_gewijzigd'!$C$13)))","v":""},null," Kostensoort 4","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO514T",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A681,'Upload AXI - CONF'!$B681),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 1'!$H$33,2)","v":0},null,"Totaal subsidie zorgvorm 1 kostensoort 4","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO514B",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A682,'Upload AXI - CONF'!$B682),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 1'!$H$34,2)","v":0},null,"Bouwplafond zorgvorm 1 kostensoort 4","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO12tri",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A683,'Upload AXI - CONF'!$B683),\"\")","v":""},{"$f":"IF('Overzicht project'!$C$41=Bron!$E$2,\"\",'Overzicht project'!$C$41)","v":""},null,"Zorgvorm 2 ","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO521",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A684,'Upload AXI - CONF'!$B684),\"\")","v":""},{"$f":"IF('Overzicht project_gewijzigd'!$C$17=Bron!$C$7,\"\",IF(OR('Overzicht project_gewijzigd'!$C$17=Bron!$C$9,'Overzicht project_gewijzigd'!$C$17=Bron!$C$10),\"Nieuwbouw\",IF(OR('Overzicht project_gewijzigd'!$C$17=Bron!$C$15,'Overzicht project_gewijzigd'!$C$17=Bron!$C$16),\"voltooiingswerken\",'Overzicht project_gewijzigd'!$C$17)))","v":""},null,"Kostensoort 1","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO521T",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A685,'Upload AXI - CONF'!$B685),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 2'!$B$33,2)","v":0},null,"Totaal subsidie zorgvorm 2 kostensoort 1","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO521B",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A686,'Upload AXI - CONF'!$B686),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 2'!$B$34,2)","v":0},null,"Bouwplafond zorgvorm 2 kostensoort 1","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO522",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A687,'Upload AXI - CONF'!$B687),\"\")","v":""},{"$f":"IF('Overzicht project_gewijzigd'!$C$18=Bron!$C$7,\"\",IF(OR('Overzicht project_gewijzigd'!$C$18=Bron!$C$9,'Overzicht project_gewijzigd'!$C$18=Bron!$C$10),\"Nieuwbouw\",IF(OR('Overzicht project_gewijzigd'!$C$18=Bron!$C$16,'Overzicht project_gewijzigd'!$C$18=Bron!$C$15),\"Voltooiingswerken\",'Overzicht project_gewijzigd'!$C$18)))","v":""},null," Kostensoort 2","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO522T",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A688,'Upload AXI - CONF'!$B688),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 2'!$D$33,2)","v":0},null,"Totaal subsidie zorgvorm 2 kostensoort 2","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO522B",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A689,'Upload AXI - CONF'!$B689),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 2'!$D$34,2)","v":0},null,"Bouwplafond zorgvorm 2 kostensoort 2","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO523",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A690,'Upload AXI - CONF'!$B690),\"\")","v":""},{"$f":"IF('Overzicht project_gewijzigd'!$C$19=Bron!$C$7,\"\",IF(OR('Overzicht project_gewijzigd'!$C$19=Bron!$C$9,'Overzicht project_gewijzigd'!$C$19=Bron!$C$10),\"Nieuwbouw\",IF(OR('Overzicht project_gewijzigd'!$C$19=Bron!$C$15,'Overzicht project_gewijzigd'!$C$16=Bron!$C$10),\"Voltooiingswerken\",'Overzicht project_gewijzigd'!$C$19)))","v":""},null," Kostensoort 3","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO523T",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A691,'Upload AXI - CONF'!$B691),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 2'!$F$33,2)","v":0},null,"Totaal subsidie zorgvorm 2 kostensoort 3","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO523B",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A692,'Upload AXI - CONF'!$B692),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 2'!$F$34,2)","v":0},null,"Bouwplafond zorgvorm 2 kostensoort 3","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO524",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A693,'Upload AXI - CONF'!$B693),\"\")","v":""},{"$f":"IF('Overzicht project_gewijzigd'!$C$20=Bron!$C$7,\"\",IF(OR('Overzicht project_gewijzigd'!$C$20=Bron!$C$9,'Overzicht project_gewijzigd'!$C$20=Bron!$C$10),\"Nieuwbouw\",IF(OR('Overzicht project_gewijzigd'!$C$20=Bron!$C$15,'Overzicht project_gewijzigd'!$C$20=Bron!$C$16),\"Voltooiingswerken\",'Overzicht project_gewijzigd'!$C$20)))","v":""},null," Kostensoort 4","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO524T",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A694,'Upload AXI - CONF'!$B694),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 2'!$H$33,2)","v":0},null,"Totaal subsidie zorgvorm 2 kostensoort 4","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO524B",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A695,'Upload AXI - CONF'!$B695),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 2'!$H$34,2)","v":0},null,"Bouwplafond zorgvorm 2 kostensoort 4","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO12quat",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A696,'Upload AXI - CONF'!$B696),\"\")","v":""},{"$f":"IF('Overzicht project'!$C$42=Bron!$E$2,\"\",'Overzicht project'!$C$42)","v":""},null,"Zorgvorm 3 ","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO531",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A697,'Upload AXI - CONF'!$B697),\"\")","v":""},{"$f":"IF('Overzicht project_gewijzigd'!$C$24=Bron!$C$7,\"\",IF(OR('Overzicht project_gewijzigd'!$C$24=Bron!$C$9,'Overzicht project_gewijzigd'!$C$24=Bron!$C$10),\"Nieuwbouw\",IF(OR('Overzicht project_gewijzigd'!$C$24=Bron!$C$15,'Overzicht project_gewijzigd'!$C$24=Bron!$C$16),\"Voltooiingswerken\",'Overzicht project_gewijzigd'!$C$24)))","v":""},null,"Kostensoort 1","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO531T",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A698,'Upload AXI - CONF'!$B698),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 3'!$B$33,2)","v":{"$error":"#REF!"}},null,"Totaal subsidie zorgvorm 3 kostensoort 1","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO531B",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A699,'Upload AXI - CONF'!$B699),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 3'!$B$34,2)","v":{"$error":"#REF!"}},null,"Bouwplafond zorgvorm 3 kostensoort 1","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO532",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A700,'Upload AXI - CONF'!$B700),\"\")","v":""},{"$f":"IF('Overzicht project_gewijzigd'!$C$25=Bron!$C$7,\"\",IF(OR('Overzicht project_gewijzigd'!$C$25=Bron!$C$9,'Overzicht project_gewijzigd'!$C$25=Bron!$C$10),\"Nieuwbouw\",IF(OR('Overzicht project_gewijzigd'!$C$25=Bron!$C$15,'Overzicht project_gewijzigd'!$C$25=Bron!$C$16),\"Voltooiingswerken\",'Overzicht project_gewijzigd'!$C$25)))","v":""},null," Kostensoort 2","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO532T",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A701,'Upload AXI - CONF'!$B701),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 3'!$D$33,2)","v":{"$error":"#REF!"}},null,"Totaal subsidie zorgvorm 3 kostensoort 2","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO532B",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A702,'Upload AXI - CONF'!$B702),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 3'!$D$34,2)","v":{"$error":"#REF!"}},null,"Bouwplafond zorgvorm 3 kostensoort 2","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO533",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A703,'Upload AXI - CONF'!$B703),\"\")","v":""},{"$f":"IF('Overzicht project_gewijzigd'!$C$26=Bron!$C$7,\"\",IF(OR('Overzicht project_gewijzigd'!$C$26=Bron!$C$9,'Overzicht project_gewijzigd'!$C$26=Bron!$C$10),\"Nieuwbouw\",IF(OR('Overzicht project_gewijzigd'!$C$26=Bron!$C$15,'Overzicht project_gewijzigd'!$C$26=Bron!$C$16),\"Voltooiingswerken\",'Overzicht project_gewijzigd'!$C$26)))","v":""},null," Kostensoort 3","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO533T",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A704,'Upload AXI - CONF'!$B704),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 3'!$F$33,2)","v":{"$error":"#REF!"}},null,"Totaal subsidie zorgvorm 3 kostensoort 3","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO533B",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A705,'Upload AXI - CONF'!$B705),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 3'!$F$34,2)","v":{"$error":"#REF!"}},null,"Bouwplafond zorgvorm 3 kostensoort 3","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO534",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A706,'Upload AXI - CONF'!$B706),\"\")","v":""},{"$f":"IF('Overzicht project_gewijzigd'!$C$27=Bron!$C$7,\"\",IF(OR('Overzicht project_gewijzigd'!$C$27=Bron!$C$9,'Overzicht project_gewijzigd'!$C$27=Bron!$C$10),\"Nieuwbouw\",IF(OR('Overzicht project_gewijzigd'!$C$27=Bron!$C$15,'Overzicht project_gewijzigd'!$C$27=Bron!$C$16),\"Voltooiingswerken\",'Overzicht project_gewijzigd'!$C$27)))","v":""},null,"Kostensoort 4","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO534T",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A707,'Upload AXI - CONF'!$B707),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 3'!$H$33,2)","v":{"$error":"#REF!"}},null,"Totaal subsidie zorgvorm 3 kostensoort 4","object 'advies', type 'wijziging belofte'"]
["Object.WB.Flex","VO534B",{"$f":"IF('Overzicht BTA'!$E$38=TRUE,_xlfn.CONCAT('Upload AXI - CONF'!$A708,'Upload AXI - CONF'!$B708),\"\")","v":""},{"$f":"ROUND('analyse bij belofte 3'!$H$34,2)","v":{"$error":"#REF!"}},null,"Bouwplafond zorgvorm 3 kostensoort 4","object 'advies', type 'wijziging belofte'"]
["Dossier.Flex","BETS017",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A709,'Upload AXI - CONF'!$B709)","v":"Dossier.FlexBETS017"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$B$118,2)","v":0},null,"Bouwkostraming all-in voor aanbesteding",null,"Betalingen"]
["Dossier.Flex","BETS028",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A710,'Upload AXI - CONF'!$B710)","v":"Dossier.FlexBETS028"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$B$119,2)","v":0},null,"Bouwkostraming all-in na gunning",null,"Betalingen"]
["Dossier.Flex","EA29",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A711,'Upload AXI - CONF'!$B711)","v":"Dossier.FlexEA29"},{"$f":"ROUND(IFERROR('eindafrekening_ kost_zorg'!$Y$78,0),2)","v":0},null,"percentage afwijking tov initiële kostprijs? EVA3",null,"eindevaluatie"]
["Dossier.Flex","EA45","",{"$f":"ROUND(kunst!$M$11,2)","v":{"$error":"#REF!"}},null,"minimum bedrag kunst BTA",null,"overzicht kunst"]
["Dossier.Flex","EA36",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A713,'Upload AXI - CONF'!$B713)","v":"Dossier.FlexEA36"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$Y$40,2)","v":{"$error":"#REF!"}},null,"Eindafrekening omgevingswerken",null,"Overzicht bouwkosten?"]
["Dossier.Flex","EA37",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A714,'Upload AXI - CONF'!$B714)","v":"Dossier.FlexEA37"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$Y$43,2)","v":{"$error":"#REF!"}},null,"eindafrekening afbraakwerken",null,"Overzicht bouwkosten?"]
["Dossier.Flex","EA35",{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A715,'Upload AXI - CONF'!$B715)","v":"Dossier.FlexEA35"},{"$f":"ROUND('eindafrekening_ kost_zorg'!$Y$77,2)","v":{"$error":"#REF!"}},null,"bouwkost all-in na oplevering",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A716,'Upload AXI - CONF'!$B716)","v":""},{"$f":"ROUND('Bouwkost NB'!$AL$53,2)","v":0},null,"eindafrekening omgevingswerken Nieuwbouw",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A717,'Upload AXI - CONF'!$B717)","v":""},{"$f":"ROUND('Bouwkost NB'!$AL$56,2)","v":0},null,"eindafrekening afbraakwerken Nieuwbouw",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A718,'Upload AXI - CONF'!$B718)","v":""},{"$f":"ROUND('Bouwkost NB'!$AL$82,2)","v":0},null,"Bouwkost all-in na oplevering Nieuwbouw",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A719,'Upload AXI - CONF'!$B719)","v":""},{"$f":"ROUND('Bouwkost NB'!$AL$64,2)","v":0},null,"eindafrekening studiekosten Nieuwbouw",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A720,'Upload AXI - CONF'!$B720)","v":""},{"$f":"ROUND('Bouwkost NB'!$AL$109,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF1 Nieuwbouw",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A721,'Upload AXI - CONF'!$B721)","v":""},{"$f":"'Bouwkost NB'!$AM$109","v":"/"},null,"Verhouding aanvraag/EA PF1 Nieuwbouw",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A722,'Upload AXI - CONF'!$B722)","v":""},{"$f":"ROUND('Bouwkost NB'!$AL$110,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF2 Nieuwbouw",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A723,'Upload AXI - CONF'!$B723)","v":""},{"$f":"'Bouwkost NB'!$AM$110","v":"/"},null,"Verhouding aanvraag/EA PF2 Nieuwbouw",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A724,'Upload AXI - CONF'!$B724)","v":""},{"$f":"ROUND('Bouwkost NB'!$AL$111,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF3 Nieuwbouw",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A725,'Upload AXI - CONF'!$B725)","v":""},{"$f":"'Bouwkost NB'!$AM$111","v":"/"},null,"Verhouding aanvraag/EA PF3 Nieuwbouw",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A726,'Upload AXI - CONF'!$B726)","v":""},{"$f":"ROUND('Bouwkost NB'!$AL$112,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF1-3 Nieuwbouw",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A727,'Upload AXI - CONF'!$B727)","v":""},{"$f":"'Bouwkost NB'!$AM$112","v":"/"},null,"Verhouding aanvraag/EA PF1-3 Nieuwbouw",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A728,'Upload AXI - CONF'!$B728)","v":""},{"$f":"ROUND('Bouwkost NB'!$AL$113,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF4 Nieuwbouw",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A729,'Upload AXI - CONF'!$B729)","v":""},{"$f":"'Bouwkost NB'!$AM$113","v":"/"},null,"Verhouding aanvraag/EA PF4 Nieuwbouw",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A730,'Upload AXI - CONF'!$B730)","v":""},{"$f":"ROUND('Bouwkost NB'!$AL$114,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF1-4 Nieuwbouw",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A731,'Upload AXI - CONF'!$B731)","v":""},{"$f":"'Bouwkost NB'!$AM$114","v":"/"},null,"Verhouding aanvraag/EA PF1-4 Nieuwbouw",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A732,'Upload AXI - CONF'!$B732)","v":""},{"$f":"ROUND('Bouwkost NB'!$AL$116,2)","v":0},null,"Meer/min werken Aanvraag vs EA omgevingswerken Nieuwbouw",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A733,'Upload AXI - CONF'!$B733)","v":""},{"$f":"'Bouwkost NB'!$AM$116","v":"/"},null,"Verhouding aanvraag/EA omgevingswerken Nieuwbouw",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A734,'Upload AXI - CONF'!$B734)","v":""},{"$f":"ROUND('Bouwkost NB'!$AL$117,2)","v":0},null,"Meer/min werken Aanvraag vs EA Afbraakwerken Nieuwbouw",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A735,'Upload AXI - CONF'!$B735)","v":""},{"$f":"'Bouwkost NB'!$AM$117","v":"/"},null,"Verhouding aanvraag/EA Afbraakwerken Nieuwbouw",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A736,'Upload AXI - CONF'!$B736)","v":""},{"$f":"ROUND('Bouwkost UITB'!$AL$51,2)","v":0},null,"eindafrekening omgevingswerken Uitbreiding",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A737,'Upload AXI - CONF'!$B737)","v":""},{"$f":"ROUND('Bouwkost UITB'!$AL$54,2)","v":0},null,"eindafrekening afbraakwerken Uitbreiding",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A738,'Upload AXI - CONF'!$B738)","v":""},{"$f":"ROUND('Bouwkost UITB'!$AL$80,2)","v":0},null,"Bouwkost all-in na oplevering Uitbreiding",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A739,'Upload AXI - CONF'!$B739)","v":""},{"$f":"ROUND('Bouwkost UITB'!$AL$62,2)","v":0},null,"eindafrekening studiekosten Uitbreiding",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A740,'Upload AXI - CONF'!$B740)","v":""},{"$f":"ROUND('Bouwkost UITB'!$AL$107,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF1 Uitbreiding",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A741,'Upload AXI - CONF'!$B741)","v":""},{"$f":"'Bouwkost UITB'!$AM$107","v":"/"},null,"Verhouding aanvraag/EA PF1 Uitbreiding",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A742,'Upload AXI - CONF'!$B742)","v":""},{"$f":"ROUND('Bouwkost UITB'!$AL$108,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF2 Uitbreiding",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A743,'Upload AXI - CONF'!$B743)","v":""},{"$f":"'Bouwkost UITB'!$AM$108","v":"/"},null,"Verhouding aanvraag/EA PF2 Uitbreiding",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A744,'Upload AXI - CONF'!$B744)","v":""},{"$f":"ROUND('Bouwkost UITB'!$AL$109,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF3 Uitbreiding",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A745,'Upload AXI - CONF'!$B745)","v":""},{"$f":"'Bouwkost UITB'!$AM$109","v":"/"},null,"Verhouding aanvraag/EA PF3 Uitbreiding",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A746,'Upload AXI - CONF'!$B746)","v":""},{"$f":"ROUND('Bouwkost UITB'!$AL$110,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF1-3 Uitbreiding",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A747,'Upload AXI - CONF'!$B747)","v":""},{"$f":"'Bouwkost UITB'!$AM$110","v":"/"},null,"Verhouding aanvraag/EA PF1-3 Uitbreiding",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A748,'Upload AXI - CONF'!$B748)","v":""},{"$f":"ROUND('Bouwkost UITB'!$AL$111,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF4 Uitbreiding",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A749,'Upload AXI - CONF'!$B749)","v":""},{"$f":"'Bouwkost UITB'!$AM$111","v":"/"},null,"Verhouding aanvraag/EA PF4 Uitbreiding",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A750,'Upload AXI - CONF'!$B750)","v":""},{"$f":"ROUND('Bouwkost UITB'!$AL$112,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF1-4 Uitbreiding",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A751,'Upload AXI - CONF'!$B751)","v":""},{"$f":"'Bouwkost UITB'!$AM$112","v":"/"},null,"Verhouding aanvraag/EA PF1-4 Uitbreiding",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A752,'Upload AXI - CONF'!$B752)","v":""},{"$f":"ROUND('Bouwkost UITB'!$AL$114,2)","v":0},null,"Meer/min werken Aanvraag vs EA omgevingswerken Uitbreiding",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A753,'Upload AXI - CONF'!$B753)","v":""},{"$f":"'Bouwkost UITB'!$AM$114","v":"/"},null,"Verhouding aanvraag/EA omgevingswerken Uitbreiding",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A754,'Upload AXI - CONF'!$B754)","v":""},{"$f":"ROUND('Bouwkost UITB'!$AL$115,2)","v":0},null,"Meer/min werken Aanvraag vs EA Afbraakwerken Uitbreiding",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A755,'Upload AXI - CONF'!$B755)","v":""},{"$f":"'Bouwkost UITB'!$AM$115","v":"/"},null,"Verhouding aanvraag/EA Afbraakwerken Uitbreiding",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A756,'Upload AXI - CONF'!$B756)","v":""},{"$f":"ROUND('Bouwkost VERB'!$AL$51,2)","v":0},null,"eindafrekening omgevingswerken Verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A757,'Upload AXI - CONF'!$B757)","v":""},{"$f":"ROUND('Bouwkost VERB'!$AL$54,2)","v":0},null,"eindafrekening afbraakwerken Verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A758,'Upload AXI - CONF'!$B758)","v":""},{"$f":"ROUND('Bouwkost VERB'!$AL$80,2)","v":0},null,"Bouwkost all-in na oplevering Verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A759,'Upload AXI - CONF'!$B759)","v":""},{"$f":"ROUND('Bouwkost VERB'!$AL$62,2)","v":0},null,"eindafrekening studiekosten Verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A760,'Upload AXI - CONF'!$B760)","v":""},{"$f":"ROUND('Bouwkost VERB'!$AL$107,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF1 Verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A761,'Upload AXI - CONF'!$B761)","v":""},{"$f":"'Bouwkost VERB'!$AM$107","v":"/"},null,"Verhouding aanvraag/EA PF1 Verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A762,'Upload AXI - CONF'!$B762)","v":""},{"$f":"ROUND('Bouwkost VERB'!$AL$108,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF2 Verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A763,'Upload AXI - CONF'!$B763)","v":""},{"$f":"'Bouwkost VERB'!$AM$108","v":"/"},null,"Verhouding aanvraag/EA PF2 Verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A764,'Upload AXI - CONF'!$B764)","v":""},{"$f":"ROUND('Bouwkost VERB'!$AL$109,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF3 Verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A765,'Upload AXI - CONF'!$B765)","v":""},{"$f":"'Bouwkost VERB'!$AM$109","v":"/"},null,"Verhouding aanvraag/EA PF3 Verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A766,'Upload AXI - CONF'!$B766)","v":""},{"$f":"ROUND('Bouwkost VERB'!$AL$110,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF1-3 Verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A767,'Upload AXI - CONF'!$B767)","v":""},{"$f":"'Bouwkost VERB'!$AM$110","v":"/"},null,"Verhouding aanvraag/EA PF1-3 Verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A768,'Upload AXI - CONF'!$B768)","v":""},{"$f":"ROUND('Bouwkost VERB'!$AL$111,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF4 Verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A769,'Upload AXI - CONF'!$B769)","v":""},{"$f":"'Bouwkost VERB'!$AM$111","v":"/"},null,"Verhouding aanvraag/EA PF4 Verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A770,'Upload AXI - CONF'!$B770)","v":""},{"$f":"ROUND('Bouwkost VERB'!$AL$112,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF1-4 Verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A771,'Upload AXI - CONF'!$B771)","v":""},{"$f":"'Bouwkost VERB'!$AM$112","v":"/"},null,"Verhouding aanvraag/EA PF1-4 Verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A772,'Upload AXI - CONF'!$B772)","v":""},{"$f":"ROUND('Bouwkost VERB'!$AL$114,2)","v":0},null,"Meer/min werken Aanvraag vs EA omgevingswerken Verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A773,'Upload AXI - CONF'!$B773)","v":""},{"$f":"'Bouwkost VERB'!$AM$114","v":"/"},null,"Verhouding aanvraag/EA omgevingswerken Verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A774,'Upload AXI - CONF'!$B774)","v":""},{"$f":"ROUND('Bouwkost VERB'!$AL$115,2)","v":0},null,"Meer/min werken Aanvraag vs EA Afbraakwerken Verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A775,'Upload AXI - CONF'!$B775)","v":""},{"$f":"'Bouwkost VERB'!$AM$115","v":"/"},null,"Verhouding aanvraag/EA Afbraakwerken Verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A776,'Upload AXI - CONF'!$B776)","v":""},{"$f":"ROUND('Bouwkost IER'!$AL$51,2)","v":0},null,"eindafrekening omgevingswerken IER",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A777,'Upload AXI - CONF'!$B777)","v":""},{"$f":"ROUND('Bouwkost IER'!$AL$54,2)","v":0},null,"eindafrekening afbraakwerken IER",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A778,'Upload AXI - CONF'!$B778)","v":""},{"$f":"ROUND('Bouwkost IER'!$AL$80,2)","v":0},null,"Bouwkost all-in na oplevering IER",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A779,'Upload AXI - CONF'!$B779)","v":""},{"$f":"ROUND('Bouwkost IER'!$AL$62,2)","v":0},null,"eindafrekening studiekosten IER",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A780,'Upload AXI - CONF'!$B780)","v":""},{"$f":"ROUND('Bouwkost IER'!$AL$107,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF1 IER",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A781,'Upload AXI - CONF'!$B781)","v":""},{"$f":"'Bouwkost IER'!$AM$107","v":"/"},null,"Verhouding aanvraag/EA PF1 IER",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A782,'Upload AXI - CONF'!$B782)","v":""},{"$f":"ROUND('Bouwkost IER'!$AL$108,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF2 IER",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A783,'Upload AXI - CONF'!$B783)","v":""},{"$f":"'Bouwkost IER'!$AM$108","v":"/"},null,"Verhouding aanvraag/EA PF2 IER",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A784,'Upload AXI - CONF'!$B784)","v":""},{"$f":"ROUND('Bouwkost IER'!$AL$109,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF3 IER",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A785,'Upload AXI - CONF'!$B785)","v":""},{"$f":"'Bouwkost IER'!$AM$109","v":"/"},null,"Verhouding aanvraag/EA PF3 IER",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A786,'Upload AXI - CONF'!$B786)","v":""},{"$f":"ROUND('Bouwkost IER'!$AL$110,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF1-3 IER",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A787,'Upload AXI - CONF'!$B787)","v":""},{"$f":"'Bouwkost IER'!$AM$110","v":"/"},null,"Verhouding aanvraag/EA PF1-3 IER",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A788,'Upload AXI - CONF'!$B788)","v":""},{"$f":"ROUND('Bouwkost IER'!$AL$111,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF4 IER",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A789,'Upload AXI - CONF'!$B789)","v":""},{"$f":"'Bouwkost IER'!$AM$111","v":"/"},null,"Verhouding aanvraag/EA PF4 IER",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A790,'Upload AXI - CONF'!$B790)","v":""},{"$f":"ROUND('Bouwkost IER'!$AL$112,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF1-4 IER",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A791,'Upload AXI - CONF'!$B791)","v":""},{"$f":"'Bouwkost IER'!$AM$112","v":"/"},null,"Verhouding aanvraag/EA PF1-4 IER",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A792,'Upload AXI - CONF'!$B792)","v":""},{"$f":"ROUND('Bouwkost IER'!$AL$114,2)","v":0},null,"Meer/min werken Aanvraag vs EA omgevingswerken IER",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A793,'Upload AXI - CONF'!$B793)","v":""},{"$f":"'Bouwkost IER'!$AM$114","v":"/"},null,"Verhouding aanvraag/EA omgevingswerken IER",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A794,'Upload AXI - CONF'!$B794)","v":""},{"$f":"ROUND('Bouwkost IER'!$AL$115,2)","v":0},null,"Meer/min werken Aanvraag vs EA Afbraakwerken IER",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A795,'Upload AXI - CONF'!$B795)","v":""},{"$f":"'Bouwkost IER'!$AM$115","v":"/"},null,"Verhouding aanvraag/EA Afbraakwerken IER",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A796,'Upload AXI - CONF'!$B796)","v":""},{"$f":"ROUND('Bouwkost VOLT'!$AL$51,2)","v":0},null,"eindafrekening omgevingswerken Voltooiingwerken",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A797,'Upload AXI - CONF'!$B797)","v":""},{"$f":"ROUND('Bouwkost VOLT'!$AL$54,2)","v":0},null,"eindafrekening afbraakwerken Voltooiingwerken",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A798,'Upload AXI - CONF'!$B798)","v":""},{"$f":"ROUND('Bouwkost VOLT'!$AL$80,2)","v":0},null,"Bouwkost all-in na oplevering Voltooiingwerken",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A799,'Upload AXI - CONF'!$B799)","v":""},{"$f":"ROUND('Bouwkost VOLT'!$AL$62,2)","v":0},null,"eindafrekening studiekosten Voltooiingwerken",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A800,'Upload AXI - CONF'!$B800)","v":""},{"$f":"ROUND('Bouwkost VOLT'!$AL$107,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF1 Voltooiingwerken",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A801,'Upload AXI - CONF'!$B801)","v":""},{"$f":"'Bouwkost VOLT'!$AM$107","v":"/"},null,"Verhouding aanvraag/EA PF1 Voltooiingwerken",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A802,'Upload AXI - CONF'!$B802)","v":""},{"$f":"ROUND('Bouwkost VOLT'!$AL$108,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF2 Voltooiingwerken",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A803,'Upload AXI - CONF'!$B803)","v":""},{"$f":"'Bouwkost VOLT'!$AM$108","v":"/"},null,"Verhouding aanvraag/EA PF2 Voltooiingwerken",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A804,'Upload AXI - CONF'!$B804)","v":""},{"$f":"ROUND('Bouwkost VOLT'!$AL$109,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF3 Voltooiingwerken",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A805,'Upload AXI - CONF'!$B805)","v":""},{"$f":"'Bouwkost VOLT'!$AM$109","v":"/"},null,"Verhouding aanvraag/EA PF3 Voltooiingwerken",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A806,'Upload AXI - CONF'!$B806)","v":""},{"$f":"ROUND('Bouwkost VOLT'!$AL$110,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF1-3 Voltooiingwerken",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A807,'Upload AXI - CONF'!$B807)","v":""},{"$f":"'Bouwkost VOLT'!$AM$110","v":"/"},null,"Verhouding aanvraag/EA PF1-3 Voltooiingwerken",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A808,'Upload AXI - CONF'!$B808)","v":""},{"$f":"ROUND('Bouwkost VOLT'!$AL$111,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF4 Voltooiingwerken",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A809,'Upload AXI - CONF'!$B809)","v":""},{"$f":"'Bouwkost VOLT'!$AM$111","v":"/"},null,"Verhouding aanvraag/EA PF4 Voltooiingwerken",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A810,'Upload AXI - CONF'!$B810)","v":""},{"$f":"ROUND('Bouwkost VOLT'!$AL$112,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF1-4 Voltooiingwerken",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A811,'Upload AXI - CONF'!$B811)","v":""},{"$f":"'Bouwkost VOLT'!$AM$112","v":"/"},null,"Verhouding aanvraag/EA PF1-4 Voltooiingwerken",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A812,'Upload AXI - CONF'!$B812)","v":""},{"$f":"ROUND('Bouwkost VOLT'!$AL$114,2)","v":0},null,"Meer/min werken Aanvraag vs EA omgevingswerken Voltooiingwerken",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A813,'Upload AXI - CONF'!$B813)","v":""},{"$f":"'Bouwkost VOLT'!$AM$114","v":"/"},null,"Verhouding aanvraag/EA omgevingswerken Voltooiingwerken",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A814,'Upload AXI - CONF'!$B814)","v":""},{"$f":"ROUND('Bouwkost VOLT'!$AL$115,2)","v":0},null,"Meer/min werken Aanvraag vs EA Afbraakwerken Voltooiingwerken",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A815,'Upload AXI - CONF'!$B815)","v":""},{"$f":"'Bouwkost VOLT'!$AM$115","v":"/"},null,"Verhouding aanvraag/EA Afbraakwerken Voltooiingwerken",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A816,'Upload AXI - CONF'!$B816)","v":""},{"$f":"ROUND('Bouwkost AK+VERB'!$AL$51,2)","v":0},null,"eindafrekening omgevingswerken Aankoop met verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A817,'Upload AXI - CONF'!$B817)","v":""},{"$f":"ROUND('Bouwkost AK+VERB'!$AL$54,2)","v":0},null,"eindafrekening afbraakwerken Aankoop met verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A818,'Upload AXI - CONF'!$B818)","v":""},{"$f":"ROUND('Bouwkost AK+VERB'!$AL$80,2)","v":0},null,"Bouwkost all-in na oplevering Aankoop met verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A819,'Upload AXI - CONF'!$B819)","v":""},{"$f":"ROUND('Bouwkost AK+VERB'!$AL$62,2)","v":0},null,"eindafrekening studiekosten Aankoop met verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A820,'Upload AXI - CONF'!$B820)","v":""},{"$f":"ROUND('Bouwkost AK+VERB'!$AL$107,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF1 Aankoop met verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A821,'Upload AXI - CONF'!$B821)","v":""},{"$f":"'Bouwkost AK+VERB'!$AM$107","v":"/"},null,"Verhouding aanvraag/EA PF1 Aankoop met verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A822,'Upload AXI - CONF'!$B822)","v":""},{"$f":"ROUND('Bouwkost AK+VERB'!$AL$108,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF2 Aankoop met verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A823,'Upload AXI - CONF'!$B823)","v":""},{"$f":"'Bouwkost AK+VERB'!$AM$108","v":"/"},null,"Verhouding aanvraag/EA PF2 Aankoop met verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A824,'Upload AXI - CONF'!$B824)","v":""},{"$f":"ROUND('Bouwkost AK+VERB'!$AL$109,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF3 Aankoop met verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A825,'Upload AXI - CONF'!$B825)","v":""},{"$f":"'Bouwkost AK+VERB'!$AM$109","v":"/"},null,"Verhouding aanvraag/EA PF3 Aankoop met verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A826,'Upload AXI - CONF'!$B826)","v":""},{"$f":"ROUND('Bouwkost AK+VERB'!$AL$110,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF1-3 Aankoop met verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A827,'Upload AXI - CONF'!$B827)","v":""},{"$f":"'Bouwkost AK+VERB'!$AM$110","v":"/"},null,"Verhouding aanvraag/EA PF1-3 Aankoop met verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A828,'Upload AXI - CONF'!$B828)","v":""},{"$f":"ROUND('Bouwkost AK+VERB'!$AL$111,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF4 Aankoop met verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A829,'Upload AXI - CONF'!$B829)","v":""},{"$f":"'Bouwkost AK+VERB'!$AM$111","v":"/"},null,"Verhouding aanvraag/EA PF4 Aankoop met verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A830,'Upload AXI - CONF'!$B830)","v":""},{"$f":"ROUND('Bouwkost AK+VERB'!$AL$112,2)","v":0},null,"Meer/min werken Aanvraag vs EA PF1-4 Aankoop met verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A831,'Upload AXI - CONF'!$B831)","v":""},{"$f":"'Bouwkost AK+VERB'!$AM$112","v":"/"},null,"Verhouding aanvraag/EA PF1-4 Aankoop met verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A832,'Upload AXI - CONF'!$B832)","v":""},{"$f":"ROUND('Bouwkost AK+VERB'!$AL$114,2)","v":0},null,"Meer/min werken Aanvraag vs EA omgevingswerken Aankoop met verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A833,'Upload AXI - CONF'!$B833)","v":""},{"$f":"'Bouwkost AK+VERB'!$AM$114","v":"/"},null,"Verhouding aanvraag/EA omgevingswerken Aankoop met verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A834,'Upload AXI - CONF'!$B834)","v":""},{"$f":"ROUND('Bouwkost AK+VERB'!$AL$115,2)","v":0},null,"Meer/min werken Aanvraag vs EA Afbraakwerken Aankoop met verbouwing",null,"Overzicht bouwkosten?"]
[null,null,{"$f":"_xlfn.CONCAT('Upload AXI - CONF'!$A835,'Upload AXI - CONF'!$B835)","v":""},{"$f":"'Bouwkost AK+VERB'!$AM$115","v":"/"},null,"Verhouding aanvraag/EA Afbraakwerken Aankoop met verbouwing",null,"Overzicht bouwkosten?"]

{"sheet":"Upload AXI","index":39,"n_rows":2,"n_cols":1484,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Upload AXI - CONF'!C2","v":"Dossier.Reference"},{"$f":"'Upload AXI - CONF'!C3","v":"Dossier.FlexA103"},{"$f":"'Upload AXI - CONF'!C4","v":"Dossier.FlexA100"},{"$f":"'Upload AXI - CONF'!C5","v":""},{"$f":"'Upload AXI - CONF'!C6","v":"Object.RAM[Z1K1].FlexVO12b"},{"$f":"'Upload AXI - CONF'!C7","v":"Object.RAM[Z1K2].FlexVO12b"},{"$f":"'Upload AXI - CONF'!C8","v":"Object.RAM[Z1K3].FlexVO12b"},{"$f":"'Upload AXI - CONF'!C9","v":"Object.RAM[Z1K4].FlexVO12b"},{"$f":"'Upload AXI - CONF'!C10","v":"Object.RAM[Z2K1].FlexVO12b"},{"$f":"'Upload AXI - CONF'!C11","v":"Object.RAM[Z2K2].FlexVO12b"},{"$f":"'Upload AXI - CONF'!C12","v":"Object.RAM[Z2K3].FlexVO12b"},{"$f":"'Upload AXI - CONF'!C13","v":"Object.RAM[Z2K4].FlexVO12b"},{"$f":"'Upload AXI - CONF'!C14","v":"Object.RAM[Z3K1].FlexVO12b"},{"$f":"'Upload AXI - CONF'!C15","v":"Object.RAM[Z3K1].FlexVO12b"},{"$f":"'Upload AXI - CONF'!C16","v":"Object.RAM[Z3K1].FlexVO12b"},{"$f":"'Upload AXI - CONF'!C17","v":"Object.RAM[Z3K1].FlexVO12b"},{"$f":"'Upload AXI - CONF'!C18","v":"Object.RAM[Z1K1].FlexVO5"},{"$f":"'Upload AXI - CONF'!C19","v":"Object.RAM[Z1K2].FlexVO5"},{"$f":"'Upload AXI - CONF'!C20","v":"Object.RAM[Z1K3].FlexVO5"},{"$f":"'Upload AXI - CONF'!C21","v":"Object.RAM[Z1K4].FlexVO5"},{"$f":"'Upload AXI - CONF'!C22","v":"Object.RAM[Z2K1].FlexVO5"},{"$f":"'Upload AXI - CONF'!C23","v":"Object.RAM[Z2K2].FlexVO5"},{"$f":"'Upload AXI - CONF'!C24","v":"Object.RAM[Z2K3].FlexVO5"},{"$f":"'Upload AXI - CONF'!C25","v":"Object.RAM[Z2K4].FlexVO5"},{"$f":"'Upload AXI - CONF'!C26","v":"Object.RAM[Z3K1].FlexVO5"},{"$f":"'Upload AXI - CONF'!C27","v":"Object.RAM[Z3K1].FlexVO5"},{"$f":"'Upload AXI - CONF'!C28","v":"Object.RAM[Z3K1].FlexVO5"},{"$f":"'Upload AXI - CONF'!C29","v":"Object.RAM[Z3K1].FlexVO5"},{"$f":"'Upload AXI - CONF'!C30","v":""},{"$f":"'Upload AXI - CONF'!C31","v":""},{"$f":"'Upload AXI - CONF'!C32","v":""},{"$f":"'Upload AXI - CONF'!C33","v":""},{"$f":"'Upload AXI - CONF'!C34","v":""},{"$f":"'Upload AXI - CONF'!C35","v":""},{"$f":"'Upload AXI - CONF'!C36","v":""},{"$f":"'Upload AXI - CONF'!C37","v":""},{"$f":"'Upload AXI - CONF'!C38","v":""},{"$f":"'Upload AXI - CONF'!C39","v":""},{"$f":"'Upload AXI - CONF'!C40","v":""},{"$f":"'Upload AXI - CONF'!C41","v":""},{"$f":"'Upload AXI - CONF'!C42","v":""},{"$f":"'Upload AXI - CONF'!C43","v":""},{"$f":"'Upload AXI - CONF'!C44","v":""},{"$f":"'Upload AXI - CONF'!C45","v":"Object.RAM[Z1K1].FlexA098"},{"$f":"'Upload AXI - CONF'!C46","v":"Object.RAM[Z1K1].FlexA087"},{"$f":"'Upload AXI - CONF'!C47","v":"Object.RAM[Z1K1].FlexA088"},{"$f":"'Upload AXI - CONF'!C48","v":"Object.RAM[Z1K1].FlexA089"},{"$f":"'Upload AXI - CONF'!C49","v":""},{"$f":"'Upload AXI - CONF'!C50","v":"Object.RAM[Z1K1].FlexA090"},{"$f":"'Upload AXI - CONF'!C51","v":""},{"$f":"'Upload AXI - CONF'!C52","v":"Object.RAM[Z1K1].FlexA097"},{"$f":"'Upload AXI - CONF'!C53","v":"Object.RAM[Z1K1].FlexAO001"},{"$f":"'Upload AXI - CONF'!C54","v":"Object.RAM[Z1K1].FlexA062"},{"$f":"'Upload AXI - CONF'!C55","v":"Object.RAM[Z1K1].FlexAO002"},{"$f":"'Upload AXI - CONF'!C56","v":"Object.RAM[Z1K1].FlexAO003"},{"$f":"'Upload AXI - CONF'!C57","v":"Object.RAM[Z1K1].FlexA101"},{"$f":"'Upload AXI - CONF'!C58","v":"Object.RAM[Z1K1].FlexAO004"},{"$f":"'Upload AXI - CONF'!C59","v":"Object.RAM[Z1K1].FlexAO005"},{"$f":"'Upload AXI - CONF'!C60","v":"Object.RAM[Z1K2].FlexA098"},{"$f":"'Upload AXI - CONF'!C61","v":"Object.RAM[Z1K2].FlexA087"},{"$f":"'Upload AXI - CONF'!C62","v":"Object.RAM[Z1K2].FlexA088"},{"$f":"'Upload AXI - CONF'!C63","v":"Object.RAM[Z1K2].FlexA089"},{"$f":"'Upload AXI - CONF'!C64","v":""},{"$f":"'Upload AXI - CONF'!C65","v":"Object.RAM[Z1K2].FlexA090"},{"$f":"'Upload AXI - CONF'!C66","v":""},{"$f":"'Upload AXI - CONF'!C67","v":"Object.RAM[Z1K2].FlexA097"},{"$f":"'Upload AXI - CONF'!C68","v":"Object.RAM[Z1K2].FlexAO001"},{"$f":"'Upload AXI - CONF'!C69","v":"Object.RAM[Z1K2].FlexA062"},{"$f":"'Upload AXI - CONF'!C70","v":"Object.RAM[Z1K2].FlexAO002"},{"$f":"'Upload AXI - CONF'!C71","v":"Object.RAM[Z1K2].FlexAO003"},{"$f":"'Upload AXI - CONF'!C72","v":"Object.RAM[Z1K2].FlexA101"},{"$f":"'Upload AXI - CONF'!C73","v":"Object.RAM[Z1K2].FlexAO004"},{"$f":"'Upload AXI - CONF'!C74","v":"Object.RAM[Z1K2].FlexAO005"},{"$f":"'Upload AXI - CONF'!C75","v":"Object.RAM[Z1K3].FlexA098"},{"$f":"'Upload AXI - CONF'!C76","v":"Object.RAM[Z1K3].FlexA087"},{"$f":"'Upload AXI - CONF'!C77","v":"Object.RAM[Z1K3].FlexA088"},{"$f":"'Upload AXI - CONF'!C78","v":"Object.RAM[Z1K3].FlexA089"},{"$f":"'Upload AXI - CONF'!C79","v":""},{"$f":"'Upload AXI - CONF'!C80","v":"Object.RAM[Z1K3].FlexA090"},{"$f":"'Upload AXI - CONF'!C81","v":""},{"$f":"'Upload AXI - CONF'!C82","v":"Object.RAM[Z1K3].FlexA097"},{"$f":"'Upload AXI - CONF'!C83","v":"Object.RAM[Z1K3].FlexAO001"},{"$f":"'Upload AXI - CONF'!C84","v":"Object.RAM[Z1K3].FlexA062"},{"$f":"'Upload AXI - CONF'!C85","v":"Object.RAM[Z1K3].FlexAO002"},{"$f":"'Upload AXI - CONF'!C86","v":"Object.RAM[Z1K3].FlexAO003"},{"$f":"'Upload AXI - CONF'!C87","v":"Object.RAM[Z1K3].FlexA101"},{"$f":"'Upload AXI - CONF'!C88","v":"Object.RAM[Z1K3].FlexAO004"},{"$f":"'Upload AXI - CONF'!C89","v":"Object.RAM[Z1K3].FlexAO005"},{"$f":"'Upload AXI - CONF'!C90","v":"Object.RAM[Z1K4].FlexA098"},{"$f":"'Upload AXI - CONF'!C91","v":"Object.RAM[Z1K4].FlexA087"},{"$f":"'Upload AXI - CONF'!C92","v":"Object.RAM[Z1K4].FlexA088"},{"$f":"'Upload AXI - CONF'!C93","v":"Object.RAM[Z1K4].FlexA089"},{"$f":"'Upload AXI - CONF'!C94","v":""},{"$f":"'Upload AXI - CONF'!C95","v":"Object.RAM[Z1K4].FlexA090"},{"$f":"'Upload AXI - CONF'!C96","v":""},{"$f":"'Upload AXI - CONF'!C97","v":"Object.RAM[Z1K4].FlexA097"},{"$f":"'Upload AXI - CONF'!C98","v":"Object.RAM[Z1K4].FlexAO001"},{"$f":"'Upload AXI - CONF'!C99","v":"Object.RAM[Z1K4].FlexA062"},{"$f":"'Upload AXI - CONF'!C100","v":"Object.RAM[Z1K4].FlexAO002"},{"$f":"'Upload AXI - CONF'!C101","v":"Object.RAM[Z1K4].FlexAO003"},{"$f":"'Upload AXI - CONF'!C102","v":"Object.RAM[Z1K4].FlexA101"},{"$f":"'Upload AXI - CONF'!C103","v":"Object.RAM[Z1K4].FlexAO004"},{"$f":"'Upload AXI - CONF'!C104","v":"Object.RAM[Z1K4].FlexAO005"},{"$f":"'Upload AXI - CONF'!C105","v":"Object.RAM[Z2K1].FlexA098"},{"$f":"'Upload AXI - CONF'!C106","v":"Object.RAM[Z2K1].FlexA087"},{"$f":"'Upload AXI - CONF'!C107","v":"Object.RAM[Z2K1].FlexA088"},{"$f":"'Upload AXI - CONF'!C108","v":"Object.RAM[Z2K1].FlexA089"},{"$f":"'Upload AXI - CONF'!C109","v":""},{"$f":"'Upload AXI - CONF'!C110","v":"Object.RAM[Z2K1].FlexA090"},{"$f":"'Upload AXI - CONF'!C111","v":""},{"$f":"'Upload AXI - CONF'!C112","v":"Object.RAM[Z2K1].FlexA097"},{"$f":"'Upload AXI - CONF'!C113","v":"Object.RAM[Z2K1].FlexAO001"},{"$f":"'Upload AXI - CONF'!C114","v":"Object.RAM[Z2K1].FlexA062"},{"$f":"'Upload AXI - CONF'!C115","v":"Object.RAM[Z2K1].FlexAO002"},{"$f":"'Upload AXI - CONF'!C116","v":"Object.RAM[Z2K1].FlexAO003"},{"$f":"'Upload AXI - CONF'!C117","v":"Object.RAM[Z2K1].FlexA101"},{"$f":"'Upload AXI - CONF'!C118","v":"Object.RAM[Z2K1].FlexAO004"},{"$f":"'Upload AXI - CONF'!C119","v":"Object.RAM[Z2K1].FlexAO005"},{"$f":"'Upload AXI - CONF'!C120","v":"Object.RAM[Z2K2].FlexA098"},{"$f":"'Upload AXI - CONF'!C121","v":"Object.RAM[Z2K2].FlexA087"},{"$f":"'Upload AXI - CONF'!C122","v":"Object.RAM[Z2K2].FlexA088"},{"$f":"'Upload AXI - CONF'!C123","v":"Object.RAM[Z2K2].FlexA089"},{"$f":"'Upload AXI - CONF'!C124","v":""},{"$f":"'Upload AXI - CONF'!C125","v":"Object.RAM[Z2K2].FlexA090"},{"$f":"'Upload AXI - CONF'!C126","v":""},{"$f":"'Upload AXI - CONF'!C127","v":"Object.RAM[Z2K2].FlexA097"},{"$f":"'Upload AXI - CONF'!C128","v":"Object.RAM[Z2K2].FlexAO001"},{"$f":"'Upload AXI - CONF'!C129","v":"Object.RAM[Z2K2].FlexA062"},{"$f":"'Upload AXI - CONF'!C130","v":"Object.RAM[Z2K2].FlexAO002"},{"$f":"'Upload AXI - CONF'!C131","v":"Object.RAM[Z2K2].FlexAO003"},{"$f":"'Upload AXI - CONF'!C132","v":"Object.RAM[Z2K2].FlexA101"},{"$f":"'Upload AXI - CONF'!C133","v":"Object.RAM[Z2K2].FlexAO004"},{"$f":"'Upload AXI - CONF'!C134","v":"Object.RAM[Z2K2].FlexAO005"},{"$f":"'Upload AXI - CONF'!C135","v":"Object.RAM[Z2K3].FlexA098"},{"$f":"'Upload AXI - CONF'!C136","v":"Object.RAM[Z2K3].FlexA087"},{"$f":"'Upload AXI - CONF'!C137","v":"Object.RAM[Z2K3].FlexA088"},{"$f":"'Upload AXI - CONF'!C138","v":"Object.RAM[Z2K3].FlexA089"},{"$f":"'Upload AXI - CONF'!C139","v":""},{"$f":"'Upload AXI - CONF'!C140","v":"Object.RAM[Z2K3].FlexA090"},{"$f":"'Upload AXI - CONF'!C141","v":""},{"$f":"'Upload AXI - CONF'!C142","v":"Object.RAM[Z2K3].FlexA097"},{"$f":"'Upload AXI - CONF'!C143","v":"Object.RAM[Z2K3].FlexAO001"},{"$f":"'Upload AXI - CONF'!C144","v":"Object.RAM[Z2K3].FlexA062"},{"$f":"'Upload AXI - CONF'!C145","v":"Object.RAM[Z2K3].FlexAO002"},{"$f":"'Upload AXI - CONF'!C146","v":"Object.RAM[Z2K3].FlexAO003"},{"$f":"'Upload AXI - CONF'!C147","v":"Object.RAM[Z2K3].FlexA101"},{"$f":"'Upload AXI - CONF'!C148","v":"Object.RAM[Z2K3].FlexAO004"},{"$f":"'Upload AXI - CONF'!C149","v":"Object.RAM[Z2K3].FlexAO005"},{"$f":"'Upload AXI - CONF'!C150","v":"Object.RAM[Z2K4].FlexA098"},{"$f":"'Upload AXI - CONF'!C151","v":"Object.RAM[Z2K4].FlexA087"},{"$f":"'Upload AXI - CONF'!C152","v":"Object.RAM[Z2K4].FlexA088"},{"$f":"'Upload AXI - CONF'!C153","v":"Object.RAM[Z2K4].FlexA089"},{"$f":"'Upload AXI - CONF'!C154","v":""},{"$f":"'Upload AXI - CONF'!C155","v":"Object.RAM[Z2K4].FlexA090"},{"$f":"'Upload AXI - CONF'!C156","v":""},{"$f":"'Upload AXI - CONF'!C157","v":"Object.RAM[Z2K4].FlexA097"},{"$f":"'Upload AXI - CONF'!C158","v":"Object.RAM[Z2K4].FlexAO001"},{"$f":"'Upload AXI - CONF'!C159","v":"Object.RAM[Z2K4].FlexA062"},{"$f":"'Upload AXI - CONF'!C160","v":"Object.RAM[Z2K4].FlexAO002"},{"$f":"'Upload AXI - CONF'!C161","v":"Object.RAM[Z2K4].FlexAO003"},{"$f":"'Upload AXI - CONF'!C162","v":"Object.RAM[Z2K4].FlexA101"},{"$f":"'Upload AXI - CONF'!C163","v":"Object.RAM[Z2K4].FlexAO004"},{"$f":"'Upload AXI - CONF'!C164","v":"Object.RAM[Z2K4].FlexAO005"},{"$f":"'Upload AXI - CONF'!C165","v":"Object.RAM[Z3K1].FlexA098"},{"$f":"'Upload AXI - CONF'!C166","v":"Object.RAM[Z3K1].FlexA087"},{"$f":"'Upload AXI - CONF'!C167","v":"Object.RAM[Z3K1].FlexA088"},{"$f":"'Upload AXI - CONF'!C168","v":"Object.RAM[Z3K1].FlexA089"},{"$f":"'Upload AXI - CONF'!C169","v":""},{"$f":"'Upload AXI - CONF'!C170","v":"Object.RAM[Z3K1].FlexA090"},{"$f":"'Upload AXI - CONF'!C171","v":""},{"$f":"'Upload AXI - CONF'!C172","v":"Object.RAM[Z3K1].FlexA097"},{"$f":"'Upload AXI - CONF'!C173","v":"Object.RAM[Z3K1].FlexAO001"},{"$f":"'Upload AXI - CONF'!C174","v":"Object.RAM[Z3K1].FlexA062"},{"$f":"'Upload AXI - CONF'!C175","v":"Object.RAM[Z3K1].FlexAO002"},{"$f":"'Upload AXI - CONF'!C176","v":"Object.RAM[Z3K1].FlexAO003"},{"$f":"'Upload AXI - CONF'!C177","v":"Object.RAM[Z3K1].FlexA101"},{"$f":"'Upload AXI - CONF'!C178","v":"Object.RAM[Z3K1].FlexAO004"},{"$f":"'Upload AXI - CONF'!C179","v":"Object.RAM[Z3K1].FlexAO005"},{"$f":"'Upload AXI - CONF'!C180","v":"Object.RAM[Z3K2].FlexA098"},{"$f":"'Upload AXI - CONF'!C181","v":"Object.RAM[Z3K2].FlexA087"},{"$f":"'Upload AXI - CONF'!C182","v":"Object.RAM[Z3K2].FlexA088"},{"$f":"'Upload AXI - CONF'!C183","v":"Object.RAM[Z3K2].FlexA089"},{"$f":"'Upload AXI - CONF'!C184","v":""},{"$f":"'Upload AXI - CONF'!C185","v":"Object.RAM[Z3K2].FlexA090"},{"$f":"'Upload AXI - CONF'!C186","v":""},{"$f":"'Upload AXI - CONF'!C187","v":"Object.RAM[Z3K2].FlexA097"},{"$f":"'Upload AXI - CONF'!C188","v":"Object.RAM[Z3K2].FlexAO001"},{"$f":"'Upload AXI - CONF'!C189","v":"Object.RAM[Z3K2].FlexA062"},{"$f":"'Upload AXI - CONF'!C190","v":"Object.RAM[Z3K2].FlexAO002"},{"$f":"'Upload AXI - CONF'!C191","v":"Object.RAM[Z3K2].FlexAO003"},{"$f":"'Upload AXI - CONF'!C192","v":"Object.RAM[Z3K2].FlexA101"},{"$f":"'Upload AXI - CONF'!C193","v":"Object.RAM[Z3K2].FlexAO004"},{"$f":"'Upload AXI - CONF'!C194","v":"Object.RAM[Z3K2].FlexAO005"},{"$f":"'Upload AXI - CONF'!C195","v":"Object.RAM[Z3K3].FlexA098"},{"$f":"'Upload AXI - CONF'!C196","v":"Object.RAM[Z3K3].FlexA087"},{"$f":"'Upload AXI - CONF'!C197","v":"Object.RAM[Z3K3].FlexA088"},{"$f":"'Upload AXI - CONF'!C198","v":"Object.RAM[Z3K3].FlexA089"},{"$f":"'Upload AXI - CONF'!C199","v":""},{"$f":"'Upload AXI - CONF'!C200","v":"Object.RAM[Z3K3].FlexA090"},{"$f":"'Upload AXI - CONF'!C201","v":""},{"$f":"'Upload AXI - CONF'!C202","v":"Object.RAM[Z3K3].FlexA097"},{"$f":"'Upload AXI - CONF'!C203","v":"Object.RAM[Z3K3].FlexAO001"},{"$f":"'Upload AXI - CONF'!C204","v":"Object.RAM[Z3K3].FlexA062"},{"$f":"'Upload AXI - CONF'!C205","v":"Object.RAM[Z3K3].FlexAO002"},{"$f":"'Upload AXI - CONF'!C206","v":"Object.RAM[Z3K3].FlexAO003"},{"$f":"'Upload AXI - CONF'!C207","v":"Object.RAM[Z3K3].FlexA101"},{"$f":"'Upload AXI - CONF'!C208","v":"Object.RAM[Z3K3].FlexAO004"},{"$f":"'Upload AXI - CONF'!C209","v":"Object.RAM[Z3K3].FlexAO005"},{"$f":"'Upload AXI - CONF'!C210","v":"Object.RAM[Z3K4].FlexA098"},{"$f":"'Upload AXI - CONF'!C211","v":"Object.RAM[Z3K4].FlexA087"},{"$f":"'Upload AXI - CONF'!C212","v":"Object.RAM[Z3K4].FlexA088"},{"$f":"'Upload AXI - CONF'!C213","v":"Object.RAM[Z3K4].FlexA089"},{"$f":"'Upload AXI - CONF'!C214","v":""},{"$f":"'Upload AXI - CONF'!C215","v":"Object.RAM[Z3K4].FlexA090"},{"$f":"'Upload AXI - CONF'!C216","v":""},{"$f":"'Upload AXI - CONF'!C217","v":"Object.RAM[Z3K4].FlexA097"},{"$f":"'Upload AXI - CONF'!C218","v":"Object.RAM[Z3K4].FlexAO001"},{"$f":"'Upload AXI - CONF'!C219","v":"Object.RAM[Z3K4].FlexA062"},{"$f":"'Upload AXI - CONF'!C220","v":"Object.RAM[Z3K4].FlexAO002"},{"$f":"'Upload AXI - CONF'!C221","v":"Object.RAM[Z3K4].FlexAO003"},{"$f":"'Upload AXI - CONF'!C222","v":"Object.RAM[Z3K4].FlexA101"},{"$f":"'Upload AXI - CONF'!C223","v":"Object.RAM[Z3K4].FlexAO004"},{"$f":"'Upload AXI - CONF'!C224","v":"Object.RAM[Z3K4].FlexAO005"},{"$f":"'Upload AXI - CONF'!C225","v":""},{"$f":"'Upload AXI - CONF'!C226","v":""},{"$f":"'Upload AXI - CONF'!C227","v":""},{"$f":"'Upload AXI - CONF'!C228","v":""},{"$f":"'Upload AXI - CONF'!C229","v":""},{"$f":"'Upload AXI - CONF'!C230","v":""},{"$f":"'Upload AXI - CONF'!C231","v":""},{"$f":"'Upload AXI - CONF'!C232","v":""},{"$f":"'Upload AXI - CONF'!C233","v":""},{"$f":"'Upload AXI - CONF'!C234","v":""},{"$f":"'Upload AXI - CONF'!C235","v":""},{"$f":"'Upload AXI - CONF'!C236","v":""},{"$f":"'Upload AXI - CONF'!C237","v":""},{"$f":"'Upload AXI - CONF'!C238","v":""},{"$f":"'Upload AXI - CONF'!C239","v":""},{"$f":"'Upload AXI - CONF'!C240","v":""},{"$f":"'Upload AXI - CONF'!C241","v":""},{"$f":"'Upload AXI - CONF'!C242","v":""},{"$f":"'Upload AXI - CONF'!C243","v":""},{"$f":"'Upload AXI - CONF'!C244","v":""},{"$f":"'Upload AXI - CONF'!C245","v":""},{"$f":"'Upload AXI - CONF'!C246","v":""},{"$f":"'Upload AXI - CONF'!C247","v":""},{"$f":"'Upload AXI - CONF'!C248","v":""},{"$f":"'Upload AXI - CONF'!C249","v":""},{"$f":"'Upload AXI - CONF'!C250","v":""},{"$f":"'Upload AXI - CONF'!C251","v":""},{"$f":"'Upload AXI - CONF'!C252","v":""},{"$f":"'Upload AXI - CONF'!C253","v":""},{"$f":"'Upload AXI - CONF'!C254","v":""},{"$f":"'Upload AXI - CONF'!C255","v":""},{"$f":"'Upload AXI - CONF'!C256","v":""},{"$f":"'Upload AXI - CONF'!C257","v":""},{"$f":"'Upload AXI - CONF'!C258","v":""},{"$f":"'Upload AXI - CONF'!C259","v":""},{"$f":"'Upload AXI - CONF'!C260","v":""},{"$f":"'Upload AXI - CONF'!C261","v":""},{"$f":"'Upload AXI - CONF'!C262","v":""},{"$f":"'Upload AXI - CONF'!C263","v":""},{"$f":"'Upload AXI - CONF'!C264","v":""},{"$f":"'Upload AXI - CONF'!C265","v":""},{"$f":"'Upload AXI - CONF'!C266","v":""},{"$f":"'Upload AXI - CONF'!C267","v":""},{"$f":"'Upload AXI - CONF'!C268","v":""},{"$f":"'Upload AXI - CONF'!C269","v":""},{"$f":"'Upload AXI - CONF'!C270","v":""},{"$f":"'Upload AXI - CONF'!C271","v":""},{"$f":"'Upload AXI - CONF'!C272","v":""},{"$f":"'Upload AXI - CONF'!C273","v":""},{"$f":"'Upload AXI - CONF'!C274","v":""},{"$f":"'Upload AXI - CONF'!C275","v":""},{"$f":"'Upload AXI - CONF'!C276","v":""},{"$f":"'Upload AXI - CONF'!C277","v":""},{"$f":"'Upload AXI - CONF'!C278","v":""},{"$f":"'Upload AXI - CONF'!C279","v":""},{"$f":"'Upload AXI - CONF'!C280","v":""},{"$f":"'Upload AXI - CONF'!C281","v":""},{"$f":"'Upload AXI - CONF'!C282","v":""},{"$f":"'Upload AXI - CONF'!C283","v":""},{"$f":"'Upload AXI - CONF'!C284","v":""},{"$f":"'Upload AXI - CONF'!C285","v":""},{"$f":"'Upload AXI - CONF'!C286","v":""},{"$f":"'Upload AXI - CONF'!C287","v":""},{"$f":"'Upload AXI - CONF'!C288","v":""},{"$f":"'Upload AXI - CONF'!C289","v":""},{"$f":"'Upload AXI - CONF'!C290","v":""},{"$f":"'Upload AXI - CONF'!C291","v":""},{"$f":"'Upload AXI - CONF'!C292","v":""},{"$f":"'Upload AXI - CONF'!C293","v":""},{"$f":"'Upload AXI - CONF'!C294","v":""},{"$f":"'Upload AXI - CONF'!C295","v":""},{"$f":"'Upload AXI - CONF'!C296","v":""},{"$f":"'Upload AXI - CONF'!C297","v":""},{"$f":"'Upload AXI - CONF'!C298","v":""},{"$f":"'Upload AXI - CONF'!C299","v":""},{"$f":"'Upload AXI - CONF'!C300","v":""},{"$f":"'Upload AXI - CONF'!C301","v":""},{"$f":"'Upload AXI - CONF'!C302","v":""},{"$f":"'Upload AXI - CONF'!C303","v":""},{"$f":"'Upload AXI - CONF'!C304","v":""},{"$f":"'Upload AXI - CONF'!C305","v":""},{"$f":"'Upload AXI - CONF'!C306","v":""},{"$f":"'Upload AXI - CONF'!C307","v":""},{"$f":"'Upload AXI - CONF'!C308","v":""},{"$f":"'Upload AXI - CONF'!C309","v":""},{"$f":"'Upload AXI - CONF'!C310","v":""},{"$f":"'Upload AXI - CONF'!C311","v":""},{"$f":"'Upload AXI - CONF'!C312","v":""},{"$f":"'Upload AXI - CONF'!C313","v":""},{"$f":"'Upload AXI - CONF'!C314","v":""},{"$f":"'Upload AXI - CONF'!C315","v":""},{"$f":"'Upload AXI - CONF'!C316","v":""},{"$f":"'Upload AXI - CONF'!C317","v":""},{"$f":"'Upload AXI - CONF'!C318","v":""},{"$f":"'Upload AXI - CONF'!C319","v":""},{"$f":"'Upload AXI - CONF'!C320","v":""},{"$f":"'Upload AXI - CONF'!C321","v":""},{"$f":"'Upload AXI - CONF'!C322","v":""},{"$f":"'Upload AXI - CONF'!C323","v":""},{"$f":"'Upload AXI - CONF'!C324","v":""},{"$f":"'Upload AXI - CONF'!C325","v":""},{"$f":"'Upload AXI - CONF'!C326","v":""},{"$f":"'Upload AXI - CONF'!C327","v":""},{"$f":"'Upload AXI - CONF'!C328","v":""},{"$f":"'Upload AXI - CONF'!C329","v":""},{"$f":"'Upload AXI - CONF'!C330","v":""},{"$f":"'Upload AXI - CONF'!C331","v":""},{"$f":"'Upload AXI - CONF'!C332","v":""},{"$f":"'Upload AXI - CONF'!C333","v":""},{"$f":"'Upload AXI - CONF'!C334","v":""},{"$f":"'Upload AXI - CONF'!C335","v":""},{"$f":"'Upload AXI - CONF'!C336","v":""},{"$f":"'Upload AXI - CONF'!C337","v":""},{"$f":"'Upload AXI - CONF'!C338","v":""},{"$f":"'Upload AXI - CONF'!C339","v":""},{"$f":"'Upload AXI - CONF'!C340","v":""},{"$f":"'Upload AXI - CONF'!C341","v":""},{"$f":"'Upload AXI - CONF'!C342","v":""},{"$f":"'Upload AXI - CONF'!C343","v":""},{"$f":"'Upload AXI - CONF'!C344","v":""},{"$f":"'Upload AXI - CONF'!C345","v":""},{"$f":"'Upload AXI - CONF'!C346","v":""},{"$f":"'Upload AXI - CONF'!C347","v":""},{"$f":"'Upload AXI - CONF'!C348","v":""},{"$f":"'Upload AXI - CONF'!C349","v":""},{"$f":"'Upload AXI - CONF'!C350","v":""},{"$f":"'Upload AXI - CONF'!C351","v":""},{"$f":"'Upload AXI - CONF'!C352","v":""},{"$f":"'Upload AXI - CONF'!C353","v":""},{"$f":"'Upload AXI - CONF'!C354","v":""},{"$f":"'Upload AXI - CONF'!C355","v":""},{"$f":"'Upload AXI - CONF'!C356","v":""},{"$f":"'Upload AXI - CONF'!C357","v":""},{"$f":"'Upload AXI - CONF'!C358","v":""},{"$f":"'Upload AXI - CONF'!C359","v":""},{"$f":"'Upload AXI - CONF'!C360","v":""},{"$f":"'Upload AXI - CONF'!C361","v":""},{"$f":"'Upload AXI - CONF'!C362","v":""},{"$f":"'Upload AXI - CONF'!C363","v":""},{"$f":"'Upload AXI - CONF'!C364","v":""},{"$f":"'Upload AXI - CONF'!C365","v":""},{"$f":"'Upload AXI - CONF'!C366","v":""},{"$f":"'Upload AXI - CONF'!C367","v":""},{"$f":"'Upload AXI - CONF'!C368","v":""},{"$f":"'Upload AXI - CONF'!C369","v":""},{"$f":"'Upload AXI - CONF'!C370","v":""},{"$f":"'Upload AXI - CONF'!C371","v":""},{"$f":"'Upload AXI - CONF'!C372","v":""},{"$f":"'Upload AXI - CONF'!C373","v":""},{"$f":"'Upload AXI - CONF'!C374","v":""},{"$f":"'Upload AXI - CONF'!C375","v":""},{"$f":"'Upload AXI - CONF'!C376","v":""},{"$f":"'Upload AXI - CONF'!C377","v":""},{"$f":"'Upload AXI - CONF'!C378","v":""},{"$f":"'Upload AXI - CONF'!C379","v":""},{"$f":"'Upload AXI - CONF'!C380","v":""},{"$f":"'Upload AXI - CONF'!C381","v":""},{"$f":"'Upload AXI - CONF'!C382","v":""},{"$f":"'Upload AXI - CONF'!C383","v":""},{"$f":"'Upload AXI - CONF'!C384","v":""},{"$f":"'Upload AXI - CONF'!C385","v":""},{"$f":"'Upload AXI - CONF'!C386","v":""},{"$f":"'Upload AXI - CONF'!C387","v":""},{"$f":"'Upload AXI - CONF'!C388","v":""},{"$f":"'Upload AXI - CONF'!C389","v":""},{"$f":"'Upload AXI - CONF'!C390","v":""},{"$f":"'Upload AXI - CONF'!C391","v":""},{"$f":"'Upload AXI - CONF'!C392","v":""},{"$f":"'Upload AXI - CONF'!C393","v":""},{"$f":"'Upload AXI - CONF'!C394","v":""},{"$f":"'Upload AXI - CONF'!C395","v":""},{"$f":"'Upload AXI - CONF'!C396","v":""},{"$f":"'Upload AXI - CONF'!C397","v":""},{"$f":"'Upload AXI - CONF'!C398","v":""},{"$f":"'Upload AXI - CONF'!C399","v":""},{"$f":"'Upload AXI - CONF'!C400","v":""},{"$f":"'Upload AXI - CONF'!C401","v":""},{"$f":"'Upload AXI - CONF'!C402","v":""},{"$f":"'Upload AXI - CONF'!C403","v":""},{"$f":"'Upload AXI - CONF'!C404","v":""},{"$f":"'Upload AXI - CONF'!C405","v":""},{"$f":"'Upload AXI - CONF'!C406","v":"Object.RAM[Z1K1].FlexEA37"},{"$f":"'Upload AXI - CONF'!C407","v":"Object.RAM[Z1K1].FlexEA06"},{"$f":"'Upload AXI - CONF'!C408","v":"Object.RAM[Z1K1].FlexEA07"},{"$f":"'Upload AXI - CONF'!C409","v":"Object.RAM[Z1K1].FlexEA08"},{"$f":"'Upload AXI - CONF'!C410","v":""},{"$f":"'Upload AXI - CONF'!C411","v":"Object.RAM[Z1K1].FlexEA09"},{"$f":"'Upload AXI - CONF'!C412","v":""},{"$f":"'Upload AXI - CONF'!C413","v":"Object.RAM[Z1K1].FlexEA36"},{"$f":"'Upload AXI - CONF'!C414","v":"Object.RAM[Z1K1].FlexAO006"},{"$f":"'Upload AXI - CONF'!C415","v":"Object.RAM[Z1K1].FlexA062"},{"$f":"'Upload AXI - CONF'!C416","v":"Object.RAM[Z1K1].FlexAO008"},{"$f":"'Upload AXI - CONF'!C417","v":"Object.RAM[Z1K1].FlexAO009"},{"$f":"'Upload AXI - CONF'!C418","v":"Object.RAM[Z1K1].FlexAO010"},{"$f":"'Upload AXI - CONF'!C419","v":""},{"$f":"'Upload AXI - CONF'!C420","v":"Object.RAM[Z1K1].FlexAO011"},{"$f":"'Upload AXI - CONF'!C421","v":"Object.RAM[Z1K1].FlexAO012"},{"$f":"'Upload AXI - CONF'!C422","v":"Object.RAM[Z1K1].FlexAO013"},{"$f":"'Upload AXI - CONF'!C423","v":"Object.RAM[Z1K2].FlexEA37"},{"$f":"'Upload AXI - CONF'!C424","v":"Object.RAM[Z1K2].FlexEA06"},{"$f":"'Upload AXI - CONF'!C425","v":"Object.RAM[Z1K2].FlexEA07"},{"$f":"'Upload AXI - CONF'!C426","v":"Object.RAM[Z1K2].FlexEA08"},{"$f":"'Upload AXI - CONF'!C427","v":""},{"$f":"'Upload AXI - CONF'!C428","v":"Object.RAM[Z1K2].FlexEA09"},{"$f":"'Upload AXI - CONF'!C429","v":""},{"$f":"'Upload AXI - CONF'!C430","v":"Object.RAM[Z1K2].FlexEA36"},{"$f":"'Upload AXI - CONF'!C431","v":"Object.RAM[Z1K2].FlexAO006"},{"$f":"'Upload AXI - CONF'!C432","v":"Object.RAM[Z1K2].FlexA062"},{"$f":"'Upload AXI - CONF'!C433","v":"Object.RAM[Z1K2].FlexAO008"},{"$f":"'Upload AXI - CONF'!C434","v":"Object.RAM[Z1K2].FlexAO009"},{"$f":"'Upload AXI - CONF'!C435","v":"Object.RAM[Z1K2].FlexAO010"},{"$f":"'Upload AXI - CONF'!C436","v":""},{"$f":"'Upload AXI - CONF'!C437","v":"Object.RAM[Z1K2].FlexAO011"},{"$f":"'Upload AXI - CONF'!C438","v":"Object.RAM[Z1K2].FlexAO012"},{"$f":"'Upload AXI - CONF'!C439","v":"Object.RAM[Z1K2].FlexAO013"},{"$f":"'Upload AXI - CONF'!C440","v":"Object.RAM[Z1K3].FlexEA37"},{"$f":"'Upload AXI - CONF'!C441","v":"Object.RAM[Z1K3].FlexEA06"},{"$f":"'Upload AXI - CONF'!C442","v":"Object.RAM[Z1K3].FlexEA07"},{"$f":"'Upload AXI - CONF'!C443","v":"Object.RAM[Z1K3].FlexEA08"},{"$f":"'Upload AXI - CONF'!C444","v":""},{"$f":"'Upload AXI - CONF'!C445","v":"Object.RAM[Z1K3].FlexEA09"},{"$f":"'Upload AXI - CONF'!C446","v":""},{"$f":"'Upload AXI - CONF'!C447","v":"Object.RAM[Z1K3].FlexEA36"},{"$f":"'Upload AXI - CONF'!C448","v":"Object.RAM[Z1K3].FlexAO006"},{"$f":"'Upload AXI - CONF'!C449","v":"Object.RAM[Z1K3].FlexA062"},{"$f":"'Upload AXI - CONF'!C450","v":"Object.RAM[Z1K3].FlexAO008"},{"$f":"'Upload AXI - CONF'!C451","v":"Object.RAM[Z1K3].FlexAO009"},{"$f":"'Upload AXI - CONF'!C452","v":"Object.RAM[Z1K3].FlexAO010"},{"$f":"'Upload AXI - CONF'!C453","v":""},{"$f":"'Upload AXI - CONF'!C454","v":"Object.RAM[Z1K3].FlexAO011"},{"$f":"'Upload AXI - CONF'!C455","v":"Object.RAM[Z1K3].FlexAO012"},{"$f":"'Upload AXI - CONF'!C456","v":"Object.RAM[Z1K3].FlexAO013"},{"$f":"'Upload AXI - CONF'!C457","v":"Object.RAM[Z1K4].FlexEA37"},{"$f":"'Upload AXI - CONF'!C458","v":"Object.RAM[Z1K4].FlexEA06"},{"$f":"'Upload AXI - CONF'!C459","v":"Object.RAM[Z1K4].FlexEA07"},{"$f":"'Upload AXI - CONF'!C460","v":"Object.RAM[Z1K4].FlexEA08"},{"$f":"'Upload AXI - CONF'!C461","v":""},{"$f":"'Upload AXI - CONF'!C462","v":"Object.RAM[Z1K4].FlexEA09"},{"$f":"'Upload AXI - CONF'!C463","v":""},{"$f":"'Upload AXI - CONF'!C464","v":"Object.RAM[Z1K4].FlexEA36"},{"$f":"'Upload AXI - CONF'!C465","v":"Object.RAM[Z1K4].FlexAO006"},{"$f":"'Upload AXI - CONF'!C466","v":"Object.RAM[Z1K4].FlexA062"},{"$f":"'Upload AXI - CONF'!C467","v":"Object.RAM[Z1K4].FlexAO008"},{"$f":"'Upload AXI - CONF'!C468","v":"Object.RAM[Z1K4].FlexAO009"},{"$f":"'Upload AXI - CONF'!C469","v":"Object.RAM[Z1K4].FlexAO010"},{"$f":"'Upload AXI - CONF'!C470","v":"Object.RAM[Z1K4].Flex"},{"$f":"'Upload AXI - CONF'!C471","v":"Object.RAM[Z1K4].FlexAO011"},{"$f":"'Upload AXI - CONF'!C472","v":"Object.RAM[Z1K4].FlexAO012"},{"$f":"'Upload AXI - CONF'!C473","v":"Object.RAM[Z1K4].FlexAO013"},{"$f":"'Upload AXI - CONF'!C474","v":"Object.RAM[Z2K1].FlexEA37"},{"$f":"'Upload AXI - CONF'!C475","v":"Object.RAM[Z2K1].FlexEA06"},{"$f":"'Upload AXI - CONF'!C476","v":"Object.RAM[Z2K1].FlexEA07"},{"$f":"'Upload AXI - CONF'!C477","v":"Object.RAM[Z2K1].FlexEA08"},{"$f":"'Upload AXI - CONF'!C478","v":""},{"$f":"'Upload AXI - CONF'!C479","v":"Object.RAM[Z2K1].FlexEA09"},{"$f":"'Upload AXI - CONF'!C480","v":""},{"$f":"'Upload AXI - CONF'!C481","v":"Object.RAM[Z2K1].FlexEA36"},{"$f":"'Upload AXI - CONF'!C482","v":"Object.RAM[Z2K1].FlexAO006"},{"$f":"'Upload AXI - CONF'!C483","v":"Object.RAM[Z2K1].FlexA062"},{"$f":"'Upload AXI - CONF'!C484","v":"Object.RAM[Z2K1].FlexAO008"},{"$f":"'Upload AXI - CONF'!C485","v":"Object.RAM[Z2K1].FlexAO009"},{"$f":"'Upload AXI - CONF'!C486","v":"Object.RAM[Z2K1].FlexAO010"},{"$f":"'Upload AXI - CONF'!C487","v":""},{"$f":"'Upload AXI - CONF'!C488","v":"Object.RAM[Z2K1].FlexAO011"},{"$f":"'Upload AXI - CONF'!C489","v":"Object.RAM[Z2K1].FlexAO012"},{"$f":"'Upload AXI - CONF'!C490","v":"Object.RAM[Z2K1].FlexAO013"},{"$f":"'Upload AXI - CONF'!C491","v":"Object.RAM[Z2K2].FlexEA37"},{"$f":"'Upload AXI - CONF'!C492","v":"Object.RAM[Z2K2].FlexEA06"},{"$f":"'Upload AXI - CONF'!C493","v":"Object.RAM[Z2K2].FlexEA07"},{"$f":"'Upload AXI - CONF'!C494","v":"Object.RAM[Z2K2].FlexEA08"},{"$f":"'Upload AXI - CONF'!C495","v":""},{"$f":"'Upload AXI - CONF'!C496","v":"Object.RAM[Z2K2].FlexEA09"},{"$f":"'Upload AXI - CONF'!C497","v":""},{"$f":"'Upload AXI - CONF'!C498","v":"Object.RAM[Z2K2].FlexEA36"},{"$f":"'Upload AXI - CONF'!C499","v":"Object.RAM[Z2K2].FlexAO006"},{"$f":"'Upload AXI - CONF'!C500","v":"Object.RAM[Z2K2].FlexA062"},{"$f":"'Upload AXI - CONF'!C501","v":"Object.RAM[Z2K2].FlexAO008"},{"$f":"'Upload AXI - CONF'!C502","v":"Object.RAM[Z2K2].FlexAO009"},{"$f":"'Upload AXI - CONF'!C503","v":"Object.RAM[Z2K2].FlexAO010"},{"$f":"'Upload AXI - CONF'!C504","v":""},{"$f":"'Upload AXI - CONF'!C505","v":"Object.RAM[Z2K2].FlexAO011"},{"$f":"'Upload AXI - CONF'!C506","v":"Object.RAM[Z2K2].FlexAO012"},{"$f":"'Upload AXI - CONF'!C507","v":"Object.RAM[Z2K2].FlexAO013"},{"$f":"'Upload AXI - CONF'!C508","v":"Object.RAM[Z2K3].FlexEA37"},{"$f":"'Upload AXI - CONF'!C509","v":"Object.RAM[Z2K3].FlexEA06"},{"$f":"'Upload AXI - CONF'!C510","v":"Object.RAM[Z2K3].FlexEA07"},{"$f":"'Upload AXI - CONF'!C511","v":"Object.RAM[Z2K3].FlexEA08"},{"$f":"'Upload AXI - CONF'!C512","v":""},{"$f":"'Upload AXI - CONF'!C513","v":"Object.RAM[Z2K3].FlexEA09"},{"$f":"'Upload AXI - CONF'!C514","v":""},{"$f":"'Upload AXI - CONF'!C515","v":"Object.RAM[Z2K3].FlexEA36"},{"$f":"'Upload AXI - CONF'!C516","v":"Object.RAM[Z2K3].FlexAO006"},{"$f":"'Upload AXI - CONF'!C517","v":"Object.RAM[Z2K3].FlexA062"},{"$f":"'Upload AXI - CONF'!C518","v":"Object.RAM[Z2K3].FlexAO008"},{"$f":"'Upload AXI - CONF'!C519","v":"Object.RAM[Z2K3].FlexAO009"},{"$f":"'Upload AXI - CONF'!C520","v":"Object.RAM[Z2K3].FlexAO010"},{"$f":"'Upload AXI - CONF'!C521","v":""},{"$f":"'Upload AXI - CONF'!C522","v":"Object.RAM[Z2K3].FlexAO011"},{"$f":"'Upload AXI - CONF'!C523","v":"Object.RAM[Z2K3].FlexAO012"},{"$f":"'Upload AXI - CONF'!C524","v":"Object.RAM[Z2K3].FlexAO013"},{"$f":"'Upload AXI - CONF'!C525","v":"Object.RAM[Z2K4].FlexEA37"},{"$f":"'Upload AXI - CONF'!C526","v":"Object.RAM[Z2K4].FlexEA06"},{"$f":"'Upload AXI - CONF'!C527","v":"Object.RAM[Z2K4].FlexEA07"},{"$f":"'Upload AXI - CONF'!C528","v":"Object.RAM[Z2K4].FlexEA08"},{"$f":"'Upload AXI - CONF'!C529","v":""},{"$f":"'Upload AXI - CONF'!C530","v":"Object.RAM[Z2K4].FlexEA09"},{"$f":"'Upload AXI - CONF'!C531","v":""},{"$f":"'Upload AXI - CONF'!C532","v":"Object.RAM[Z2K4].FlexEA36"},{"$f":"'Upload AXI - CONF'!C533","v":"Object.RAM[Z2K4].FlexAO006"},{"$f":"'Upload AXI - CONF'!C534","v":"Object.RAM[Z2K4].FlexA062"},{"$f":"'Upload AXI - CONF'!C535","v":"Object.RAM[Z2K4].FlexAO008"},{"$f":"'Upload AXI - CONF'!C536","v":"Object.RAM[Z2K4].FlexAO009"},{"$f":"'Upload AXI - CONF'!C537","v":"Object.RAM[Z2K4].FlexAO010"},{"$f":"'Upload AXI - CONF'!C538","v":""},{"$f":"'Upload AXI - CONF'!C539","v":"Object.RAM[Z2K4].FlexAO011"},{"$f":"'Upload AXI - CONF'!C540","v":"Object.RAM[Z2K4].FlexAO012"},{"$f":"'Upload AXI - CONF'!C541","v":"Object.RAM[Z2K4].FlexAO013"},{"$f":"'Upload AXI - CONF'!C542","v":"Object.RAM[Z3K1].FlexEA37"},{"$f":"'Upload AXI - CONF'!C543","v":"Object.RAM[Z3K1].FlexEA06"},{"$f":"'Upload AXI - CONF'!C544","v":"Object.RAM[Z3K1].FlexEA07"},{"$f":"'Upload AXI - CONF'!C545","v":"Object.RAM[Z3K1].FlexEA08"},{"$f":"'Upload AXI - CONF'!C546","v":""},{"$f":"'Upload AXI - CONF'!C547","v":"Object.RAM[Z3K1].FlexEA09"},{"$f":"'Upload AXI - CONF'!C548","v":""},{"$f":"'Upload AXI - CONF'!C549","v":"Object.RAM[Z3K1].FlexEA36"},{"$f":"'Upload AXI - CONF'!C550","v":"Object.RAM[Z3K1].FlexAO006"},{"$f":"'Upload AXI - CONF'!C551","v":"Object.RAM[Z3K1].FlexA062"},{"$f":"'Upload AXI - CONF'!C552","v":"Object.RAM[Z3K1].FlexAO008"},{"$f":"'Upload AXI - CONF'!C553","v":"Object.RAM[Z3K1].FlexAO009"},{"$f":"'Upload AXI - CONF'!C554","v":"Object.RAM[Z3K1].FlexAO010"},{"$f":"'Upload AXI - CONF'!C555","v":""},{"$f":"'Upload AXI - CONF'!C556","v":"Object.RAM[Z3K1].FlexAO011"},{"$f":"'Upload AXI - CONF'!C557","v":"Object.RAM[Z3K1].FlexAO012"},{"$f":"'Upload AXI - CONF'!C558","v":"Object.RAM[Z3K1].FlexAO013"},{"$f":"'Upload AXI - CONF'!C559","v":"Object.RAM[Z3K2].FlexEA37"},{"$f":"'Upload AXI - CONF'!C560","v":"Object.RAM[Z3K2].FlexEA06"},{"$f":"'Upload AXI - CONF'!C561","v":"Object.RAM[Z3K2].FlexEA07"},{"$f":"'Upload AXI - CONF'!C562","v":"Object.RAM[Z3K2].FlexEA08"},{"$f":"'Upload AXI - CONF'!C563","v":""},{"$f":"'Upload AXI - CONF'!C564","v":"Object.RAM[Z3K2].FlexEA09"},{"$f":"'Upload AXI - CONF'!C565","v":""},{"$f":"'Upload AXI - CONF'!C566","v":"Object.RAM[Z3K2].FlexEA36"},{"$f":"'Upload AXI - CONF'!C567","v":"Object.RAM[Z3K2].FlexAO006"},{"$f":"'Upload AXI - CONF'!C568","v":"Object.RAM[Z3K2].FlexA062"},{"$f":"'Upload AXI - CONF'!C569","v":"Object.RAM[Z3K2].FlexAO008"},{"$f":"'Upload AXI - CONF'!C570","v":"Object.RAM[Z3K2].FlexAO009"},{"$f":"'Upload AXI - CONF'!C571","v":"Object.RAM[Z3K2].FlexAO010"},{"$f":"'Upload AXI - CONF'!C572","v":""},{"$f":"'Upload AXI - CONF'!C573","v":"Object.RAM[Z3K2].FlexAO011"},{"$f":"'Upload AXI - CONF'!C574","v":"Object.RAM[Z3K2].FlexAO012"},{"$f":"'Upload AXI - CONF'!C575","v":"Object.RAM[Z3K2].FlexAO013"},{"$f":"'Upload AXI - CONF'!C576","v":"Object.RAM[Z3K3].FlexEA37"},{"$f":"'Upload AXI - CONF'!C577","v":"Object.RAM[Z3K3].FlexEA06"},{"$f":"'Upload AXI - CONF'!C578","v":"Object.RAM[Z3K3].FlexEA07"},{"$f":"'Upload AXI - CONF'!C579","v":"Object.RAM[Z3K3].FlexEA08"},{"$f":"'Upload AXI - CONF'!C580","v":""},{"$f":"'Upload AXI - CONF'!C581","v":"Object.RAM[Z3K3].FlexEA09"},{"$f":"'Upload AXI - CONF'!C582","v":""},{"$f":"'Upload AXI - CONF'!C583","v":"Object.RAM[Z3K3].FlexEA36"},{"$f":"'Upload AXI - CONF'!C584","v":"Object.RAM[Z3K3].FlexAO006"},{"$f":"'Upload AXI - CONF'!C585","v":"Object.RAM[Z3K3].FlexA062"},{"$f":"'Upload AXI - CONF'!C586","v":"Object.RAM[Z3K3].FlexAO008"},{"$f":"'Upload AXI - CONF'!C587","v":"Object.RAM[Z3K3].FlexAO009"},{"$f":"'Upload AXI - CONF'!C588","v":"Object.RAM[Z3K3].FlexAO010"},{"$f":"'Upload AXI - CONF'!C589","v":""},{"$f":"'Upload AXI - CONF'!C590","v":"Object.RAM[Z3K3].FlexAO011"},{"$f":"'Upload AXI - CONF'!C591","v":"Object.RAM[Z3K3].FlexAO012"},{"$f":"'Upload AXI - CONF'!C592","v":"Object.RAM[Z3K3].FlexAO013"},{"$f":"'Upload AXI - CONF'!C593","v":"Object.RAM[Z3K4].FlexEA37"},{"$f":"'Upload AXI - CONF'!C594","v":"Object.RAM[Z3K4].FlexEA06"},{"$f":"'Upload AXI - CONF'!C595","v":"Object.RAM[Z3K4].FlexEA07"},{"$f":"'Upload AXI - CONF'!C596","v":"Object.RAM[Z3K4].FlexEA08"},{"$f":"'Upload AXI - CONF'!C597","v":""},{"$f":"'Upload AXI - CONF'!C598","v":"Object.RAM[Z3K4].FlexEA09"},{"$f":"'Upload AXI - CONF'!C599","v":""},{"$f":"'Upload AXI - CONF'!C600","v":"Object.RAM[Z3K4].FlexEA36"},{"$f":"'Upload AXI - CONF'!C601","v":"Object.RAM[Z3K4].FlexAO006"},{"$f":"'Upload AXI - CONF'!C602","v":"Object.RAM[Z3K4].FlexA062"},{"$f":"'Upload AXI - CONF'!C603","v":"Object.RAM[Z3K4].FlexAO008"},{"$f":"'Upload AXI - CONF'!C604","v":"Object.RAM[Z3K4].FlexAO009"},{"$f":"'Upload AXI - CONF'!C605","v":"Object.RAM[Z3K4].FlexAO010"},{"$f":"'Upload AXI - CONF'!C606","v":""},{"$f":"'Upload AXI - CONF'!C607","v":"Object.RAM[Z3K4].FlexAO011"},{"$f":"'Upload AXI - CONF'!C608","v":"Object.RAM[Z3K4].FlexAO012"},{"$f":"'Upload AXI - CONF'!C609","v":"Object.RAM[Z3K4].FlexAO013"},{"$f":"'Upload AXI - CONF'!C610","v":"Object.BTAD.FlexBTA50"},{"$f":"'Upload AXI - CONF'!C611","v":"Object.BTAD.FlexBTA51"},{"$f":"'Upload AXI - CONF'!C612","v":"Object.BTAD.FlexBTA3"},{"$f":"'Upload AXI - CONF'!C613","v":"Object.BTAD.FlexBTA4"},{"$f":"'Upload AXI - CONF'!C614","v":"Object.BTAD.FlexBTA5"},{"$f":"'Upload AXI - CONF'!C615","v":"Object.BTAD.FlexBTA9"},{"$f":"'Upload AXI - CONF'!C616","v":"Object.BTAD.FlexBTA10"},{"$f":"'Upload AXI - CONF'!C617","v":"Object.BTAD.FlexO011"},{"$f":"'Upload AXI - CONF'!C618","v":"Object.BTAD.FlexBTA8"},{"$f":"'Upload AXI - CONF'!C619","v":"Object.BTAD.FlexBTA52"},{"$f":"'Upload AXI - CONF'!C620","v":"Object.BTAD.FlexBTA12"},{"$f":"'Upload AXI - CONF'!C621","v":""},{"$f":"'Upload AXI - CONF'!C622","v":"Object.BTAD.FlexVO12bis"},{"$f":"'Upload AXI - CONF'!C623","v":"Object.BTAD.FlexVO511"},{"$f":"'Upload AXI - CONF'!C624","v":"Object.BTAD.FlexVO511T"},{"$f":"'Upload AXI - CONF'!C625","v":"Object.BTAD.FlexVO511B"},{"$f":"'Upload AXI - CONF'!C626","v":"Object.BTAD.FlexVO512"},{"$f":"'Upload AXI - CONF'!C627","v":"Object.BTAD.FlexVO512T"},{"$f":"'Upload AXI - CONF'!C628","v":"Object.BTAD.FlexVO512B"},{"$f":"'Upload AXI - CONF'!C629","v":"Object.BTAD.FlexVO513"},{"$f":"'Upload AXI - CONF'!C630","v":"Object.BTAD.FlexVO513T"},{"$f":"'Upload AXI - CONF'!C631","v":"Object.BTAD.FlexVO513B"},{"$f":"'Upload AXI - CONF'!C632","v":"Object.BTAD.FlexVO514"},{"$f":"'Upload AXI - CONF'!C633","v":"Object.BTAD.FlexVO514T"},{"$f":"'Upload AXI - CONF'!C634","v":"Object.BTAD.FlexVO514B"},{"$f":"'Upload AXI - CONF'!C635","v":"Object.BTAD.FlexVO12tri"},{"$f":"'Upload AXI - CONF'!C636","v":"Object.BTAD.FlexVO521"},{"$f":"'Upload AXI - CONF'!C637","v":"Object.BTAD.FlexVO521T"},{"$f":"'Upload AXI - CONF'!C638","v":"Object.BTAD.FlexVO521B"},{"$f":"'Upload AXI - CONF'!C639","v":"Object.BTAD.FlexVO522"},{"$f":"'Upload AXI - CONF'!C640","v":"Object.BTAD.FlexVO522T"},{"$f":"'Upload AXI - CONF'!C641","v":"Object.BTAD.FlexVO522B"},{"$f":"'Upload AXI - CONF'!C642","v":"Object.BTAD.FlexVO523"},{"$f":"'Upload AXI - CONF'!C643","v":"Object.BTAD.FlexVO523T"},{"$f":"'Upload AXI - CONF'!C644","v":"Object.BTAD.FlexVO523B"},{"$f":"'Upload AXI - CONF'!C645","v":"Object.BTAD.FlexVO524"},{"$f":"'Upload AXI - CONF'!C646","v":"Object.BTAD.FlexVO524T"},{"$f":"'Upload AXI - CONF'!C647","v":"Object.BTAD.FlexVO524B"},{"$f":"'Upload AXI - CONF'!C648","v":"Object.BTAD.FlexVO12quat"},{"$f":"'Upload AXI - CONF'!C649","v":"Object.BTAD.FlexVO531"},{"$f":"'Upload AXI - CONF'!C650","v":"Object.BTAD.FlexVO531T"},{"$f":"'Upload AXI - CONF'!C651","v":"Object.BTAD.FlexVO531B"},{"$f":"'Upload AXI - CONF'!C652","v":"Object.BTAD.FlexVO532"},{"$f":"'Upload AXI - CONF'!C653","v":"Object.BTAD.FlexVO532T"},{"$f":"'Upload AXI - CONF'!C654","v":"Object.BTAD.FlexVO532B"},{"$f":"'Upload AXI - CONF'!C655","v":"Object.BTAD.FlexVO533"},{"$f":"'Upload AXI - CONF'!C656","v":"Object.BTAD.FlexVO533T"},{"$f":"'Upload AXI - CONF'!C657","v":"Object.BTAD.FlexVO533B"},{"$f":"'Upload AXI - CONF'!C658","v":"Object.BTAD.FlexVO534"},{"$f":"'Upload AXI - CONF'!C659","v":"Object.BTAD.FlexVO534T"},{"$f":"'Upload AXI - CONF'!C660","v":"Object.BTAD.FlexVO534B"},{"$f":"'Upload AXI - CONF'!C661","v":""},{"$f":"'Upload AXI - CONF'!C662","v":""},{"$f":"'Upload AXI - CONF'!C663","v":""},{"$f":"'Upload AXI - CONF'!C664","v":""},{"$f":"'Upload AXI - CONF'!C665","v":""},{"$f":"'Upload AXI - CONF'!C666","v":""},{"$f":"'Upload AXI - CONF'!C667","v":""},{"$f":"'Upload AXI - CONF'!C668","v":""},{"$f":"'Upload AXI - CONF'!C669","v":""},{"$f":"'Upload AXI - CONF'!C670","v":""},{"$f":"'Upload AXI - CONF'!C671","v":""},{"$f":"'Upload AXI - CONF'!C672","v":""},{"$f":"'Upload AXI - CONF'!C673","v":""},{"$f":"'Upload AXI - CONF'!C674","v":""},{"$f":"'Upload AXI - CONF'!C675","v":""},{"$f":"'Upload AXI - CONF'!C676","v":""},{"$f":"'Upload AXI - CONF'!C677","v":""},{"$f":"'Upload AXI - CONF'!C678","v":""},{"$f":"'Upload AXI - CONF'!C679","v":""},{"$f":"'Upload AXI - CONF'!C680","v":""},{"$f":"'Upload AXI - CONF'!C681","v":""},{"$f":"'Upload AXI - CONF'!C682","v":""},{"$f":"'Upload AXI - CONF'!C683","v":""},{"$f":"'Upload AXI - CONF'!C684","v":""},{"$f":"'Upload AXI - CONF'!C685","v":""},{"$f":"'Upload AXI - CONF'!C686","v":""},{"$f":"'Upload AXI - CONF'!C687","v":""},{"$f":"'Upload AXI - CONF'!C688","v":""},{"$f":"'Upload AXI - CONF'!C689","v":""},{"$f":"'Upload AXI - CONF'!C690","v":""},{"$f":"'Upload AXI - CONF'!C691","v":""},{"$f":"'Upload AXI - CONF'!C692","v":""},{"$f":"'Upload AXI - CONF'!C693","v":""},{"$f":"'Upload AXI - CONF'!C694","v":""},{"$f":"'Upload AXI - CONF'!C695","v":""},{"$f":"'Upload AXI - CONF'!C696","v":""},{"$f":"'Upload AXI - CONF'!C697","v":""},{"$f":"'Upload AXI - CONF'!C698","v":""},{"$f":"'Upload AXI - CONF'!C699","v":""},{"$f":"'Upload AXI - CONF'!C700","v":""},{"$f":"'Upload AXI - CONF'!C701","v":""},{"$f":"'Upload AXI - CONF'!C702","v":""},{"$f":"'Upload AXI - CONF'!C703","v":""},{"$f":"'Upload AXI - CONF'!C704","v":""},{"$f":"'Upload AXI - CONF'!C705","v":""},{"$f":"'Upload AXI - CONF'!C706","v":""},{"$f":"'Upload AXI - CONF'!C707","v":""},{"$f":"'Upload AXI - CONF'!C708","v":""},{"$f":"'Upload AXI - CONF'!C709","v":"Dossier.FlexBETS017"},{"$f":"'Upload AXI - CONF'!C710","v":"Dossier.FlexBETS028"},{"$f":"'Upload AXI - CONF'!C711","v":"Dossier.FlexEA29"},{"$f":"'Upload AXI - CONF'!C712","v":""},{"$f":"'Upload AXI - CONF'!C713","v":"Dossier.FlexEA36"},{"$f":"'Upload AXI - CONF'!C714","v":"Dossier.FlexEA37"},{"$f":"'Upload AXI - CONF'!C715","v":"Dossier.FlexEA35"},{"$f":"'Upload AXI - CONF'!C716","v":""},{"$f":"'Upload AXI - CONF'!C717","v":""},{"$f":"'Upload AXI - CONF'!C718","v":""},{"$f":"'Upload AXI - CONF'!C719","v":""},{"$f":"'Upload AXI - CONF'!C720","v":""},{"$f":"'Upload AXI - CONF'!C721","v":""},{"$f":"'Upload AXI - CONF'!C722","v":""},{"$f":"'Upload AXI - CONF'!C723","v":""},{"$f":"'Upload AXI - CONF'!C724","v":""},{"$f":"'Upload AXI - CONF'!C725","v":""},{"$f":"'Upload AXI - CONF'!C726","v":""},{"$f":"'Upload AXI - CONF'!C727","v":""},{"$f":"'Upload AXI - CONF'!C728","v":""},{"$f":"'Upload AXI - CONF'!C729","v":""},{"$f":"'Upload AXI - CONF'!C730","v":""},{"$f":"'Upload AXI - CONF'!C731","v":""},{"$f":"'Upload AXI - CONF'!C732","v":""},{"$f":"'Upload AXI - CONF'!C733","v":""},{"$f":"'Upload AXI - CONF'!C734","v":""},{"$f":"'Upload AXI - CONF'!C735","v":""},{"$f":"'Upload AXI - CONF'!C736","v":""},{"$f":"'Upload AXI - CONF'!C737","v":""},{"$f":"'Upload AXI - CONF'!C738","v":""},{"$f":"'Upload AXI - CONF'!C739","v":""},{"$f":"'Upload AXI - CONF'!C740","v":""},{"$f":"'Upload AXI - CONF'!C741","v":""},{"$f":"'Upload AXI - CONF'!C742","v":""},{"$f":"'Upload AXI - CONF'!C743","v":""},{"$f":"'Upload AXI - CONF'!C744","v":""},{"$f":"'Upload AXI - CONF'!C745","v":""},{"$f":"'Upload AXI - CONF'!C746","v":""},{"$f":"'Upload AXI - CONF'!C747","v":""},{"$f":"'Upload AXI - CONF'!C748","v":""},{"$f":"'Upload AXI - CONF'!C749","v":""},{"$f":"'Upload AXI - CONF'!C750","v":""},{"$f":"'Upload AXI - CONF'!C751","v":""},{"$f":"'Upload AXI - CONF'!C752","v":""},{"$f":"'Upload AXI - CONF'!C753","v":""},{"$f":"'Upload AXI - CONF'!C754","v":""},{"$f":"'Upload AXI - CONF'!C755","v":""},{"$f":"'Upload AXI - CONF'!C756","v":""},{"$f":"'Upload AXI - CONF'!C757","v":""},{"$f":"'Upload AXI - CONF'!C758","v":""},{"$f":"'Upload AXI - CONF'!C759","v":""},{"$f":"'Upload AXI - CONF'!C760","v":""},{"$f":"'Upload AXI - CONF'!C761","v":""},{"$f":"'Upload AXI - CONF'!C762","v":""},{"$f":"'Upload AXI - CONF'!C763","v":""},{"$f":"'Upload AXI - CONF'!C764","v":""},{"$f":"'Upload AXI - CONF'!C765","v":""},{"$f":"'Upload AXI - CONF'!C766","v":""},{"$f":"'Upload AXI - CONF'!C767","v":""},{"$f":"'Upload AXI - CONF'!C768","v":""},{"$f":"'Upload AXI - CONF'!C769","v":""},{"$f":"'Upload AXI - CONF'!C770","v":""},{"$f":"'Upload AXI - CONF'!C771","v":""},{"$f":"'Upload AXI - CONF'!C772","v":""},{"$f":"'Upload AXI - CONF'!C773","v":""},{"$f":"'Upload AXI - CONF'!C774","v":""},{"$f":"'Upload AXI - CONF'!C775","v":""},{"$f":"'Upload AXI - CONF'!C776","v":""},{"$f":"'Upload AXI - CONF'!C777","v":""},{"$f":"'Upload AXI - CONF'!C778","v":""},{"$f":"'Upload AXI - CONF'!C779","v":""},{"$f":"'Upload AXI - CONF'!C780","v":""},{"$f":"'Upload AXI - CONF'!C781","v":""},{"$f":"'Upload AXI - CONF'!C782","v":""},{"$f":"'Upload AXI - CONF'!C783","v":""},{"$f":"'Upload AXI - CONF'!C784","v":""},{"$f":"'Upload AXI - CONF'!C785","v":""},{"$f":"'Upload AXI - CONF'!C786","v":""},{"$f":"'Upload AXI - CONF'!C787","v":""},{"$f":"'Upload AXI - CONF'!C788","v":""},{"$f":"'Upload AXI - CONF'!C789","v":""},{"$f":"'Upload AXI - CONF'!C790","v":""},{"$f":"'Upload AXI - CONF'!C791","v":""},{"$f":"'Upload AXI - CONF'!C792","v":""},{"$f":"'Upload AXI - CONF'!C793","v":""},{"$f":"'Upload AXI - CONF'!C794","v":""},{"$f":"'Upload AXI - CONF'!C795","v":""},{"$f":"'Upload AXI - CONF'!C796","v":""},{"$f":"'Upload AXI - CONF'!C797","v":""},{"$f":"'Upload AXI - CONF'!C798","v":""},{"$f":"'Upload AXI - CONF'!C799","v":""},{"$f":"'Upload AXI - CONF'!C800","v":""},{"$f":"'Upload AXI - CONF'!C801","v":""},{"$f":"'Upload AXI - CONF'!C802","v":""},{"$f":"'Upload AXI - CONF'!C803","v":""},{"$f":"'Upload AXI - CONF'!C804","v":""},{"$f":"'Upload AXI - CONF'!C805","v":""},{"$f":"'Upload AXI - CONF'!C806","v":""},{"$f":"'Upload AXI - CONF'!C807","v":""},{"$f":"'Upload AXI - CONF'!C808","v":""},{"$f":"'Upload AXI - CONF'!C809","v":""},{"$f":"'Upload AXI - CONF'!C810","v":""},{"$f":"'Upload AXI - CONF'!C811","v":""},{"$f":"'Upload AXI - CONF'!C812","v":""},{"$f":"'Upload AXI - CONF'!C813","v":""},{"$f":"'Upload AXI - CONF'!C814","v":""},{"$f":"'Upload AXI - CONF'!C815","v":""},{"$f":"'Upload AXI - CONF'!C816","v":""},{"$f":"'Upload AXI - CONF'!C817","v":""},{"$f":"'Upload AXI - CONF'!C818","v":""},{"$f":"'Upload AXI - CONF'!C819","v":""},{"$f":"'Upload AXI - CONF'!C820","v":""},{"$f":"'Upload AXI - CONF'!C821","v":""},{"$f":"'Upload AXI - CONF'!C822","v":""},{"$f":"'Upload AXI - CONF'!C823","v":""},{"$f":"'Upload AXI - CONF'!C824","v":""},{"$f":"'Upload AXI - CONF'!C825","v":""},{"$f":"'Upload AXI - CONF'!C826","v":""},{"$f":"'Upload AXI - CONF'!C827","v":""},{"$f":"'Upload AXI - CONF'!C828","v":""},{"$f":"'Upload AXI - CONF'!C829","v":""},{"$f":"'Upload AXI - CONF'!C830","v":""},{"$f":"'Upload AXI - CONF'!C831","v":""},{"$f":"'Upload AXI - CONF'!C832","v":""},{"$f":"'Upload AXI - CONF'!C833","v":""},{"$f":"'Upload AXI - CONF'!C834","v":""},{"$f":"'Upload AXI - CONF'!C835","v":""},{"$f":"'Upload AXI - CONF'!C186","v":""},{"$f":"'Upload AXI - CONF'!C187","v":"Object.RAM[Z3K2].FlexA097"},{"$f":"'Upload AXI - CONF'!C188","v":"Object.RAM[Z3K2].FlexAO001"},{"$f":"'Upload AXI - CONF'!C189","v":"Object.RAM[Z3K2].FlexA062"},{"$f":"'Upload AXI - CONF'!C190","v":"Object.RAM[Z3K2].FlexAO002"},{"$f":"'Upload AXI - CONF'!C191","v":"Object.RAM[Z3K2].FlexAO003"},{"$f":"'Upload AXI - CONF'!C192","v":"Object.RAM[Z3K2].FlexA101"},{"$f":"'Upload AXI - CONF'!C193","v":"Object.RAM[Z3K2].FlexAO004"},{"$f":"'Upload AXI - CONF'!C194","v":"Object.RAM[Z3K2].FlexAO005"},{"$f":"'Upload AXI - CONF'!C195","v":"Object.RAM[Z3K3].FlexA098"},{"$f":"'Upload AXI - CONF'!C196","v":"Object.RAM[Z3K3].FlexA087"},{"$f":"'Upload AXI - CONF'!C197","v":"Object.RAM[Z3K3].FlexA088"},{"$f":"'Upload AXI - CONF'!C198","v":"Object.RAM[Z3K3].FlexA089"},{"$f":"'Upload AXI - CONF'!C199","v":""},{"$f":"'Upload AXI - CONF'!C200","v":"Object.RAM[Z3K3].FlexA090"},{"$f":"'Upload AXI - CONF'!C201","v":""},{"$f":"'Upload AXI - CONF'!C202","v":"Object.RAM[Z3K3].FlexA097"},{"$f":"'Upload AXI - CONF'!C203","v":"Object.RAM[Z3K3].FlexAO001"},{"$f":"'Upload AXI - CONF'!C204","v":"Object.RAM[Z3K3].FlexA062"},{"$f":"'Upload AXI - CONF'!C205","v":"Object.RAM[Z3K3].FlexAO002"},{"$f":"'Upload AXI - CONF'!C206","v":"Object.RAM[Z3K3].FlexAO003"},{"$f":"'Upload AXI - CONF'!C207","v":"Object.RAM[Z3K3].FlexA101"},{"$f":"'Upload AXI - CONF'!C208","v":"Object.RAM[Z3K3].FlexAO004"},{"$f":"'Upload AXI - CONF'!C209","v":"Object.RAM[Z3K3].FlexAO005"},{"$f":"'Upload AXI - CONF'!C210","v":"Object.RAM[Z3K4].FlexA098"},{"$f":"'Upload AXI - CONF'!C211","v":"Object.RAM[Z3K4].FlexA087"},{"$f":"'Upload AXI - CONF'!C212","v":"Object.RAM[Z3K4].FlexA088"},{"$f":"'Upload AXI - CONF'!C213","v":"Object.RAM[Z3K4].FlexA089"},{"$f":"'Upload AXI - CONF'!C214","v":""},{"$f":"'Upload AXI - CONF'!C215","v":"Object.RAM[Z3K4].FlexA090"},{"$f":"'Upload AXI - CONF'!C216","v":""},{"$f":"'Upload AXI - CONF'!C217","v":"Object.RAM[Z3K4].FlexA097"},{"$f":"'Upload AXI - CONF'!C218","v":"Object.RAM[Z3K4].FlexAO001"},{"$f":"'Upload AXI - CONF'!C219","v":"Object.RAM[Z3K4].FlexA062"},{"$f":"'Upload AXI - CONF'!C220","v":"Object.RAM[Z3K4].FlexAO002"},{"$f":"'Upload AXI - CONF'!C221","v":"Object.RAM[Z3K4].FlexAO003"},{"$f":"'Upload AXI - CONF'!C222","v":"Object.RAM[Z3K4].FlexA101"},{"$f":"'Upload AXI - CONF'!C223","v":"Object.RAM[Z3K4].FlexAO004"},{"$f":"'Upload AXI - CONF'!C224","v":"Object.RAM[Z3K4].FlexAO005"},{"$f":"'Upload AXI - CONF'!C225","v":""},{"$f":"'Upload AXI - CONF'!C226","v":""},{"$f":"'Upload AXI - CONF'!C227","v":""},{"$f":"'Upload AXI - CONF'!C228","v":""},{"$f":"'Upload AXI - CONF'!C229","v":""},{"$f":"'Upload AXI - CONF'!C230","v":""},{"$f":"'Upload AXI - CONF'!C231","v":""},{"$f":"'Upload AXI - CONF'!C232","v":""},{"$f":"'Upload AXI - CONF'!C233","v":""},{"$f":"'Upload AXI - CONF'!C234","v":""},{"$f":"'Upload AXI - CONF'!C235","v":""},{"$f":"'Upload AXI - CONF'!C236","v":""},{"$f":"'Upload AXI - CONF'!C237","v":""},{"$f":"'Upload AXI - CONF'!C238","v":""},{"$f":"'Upload AXI - CONF'!C239","v":""},{"$f":"'Upload AXI - CONF'!C240","v":""},{"$f":"'Upload AXI - CONF'!C241","v":""},{"$f":"'Upload AXI - CONF'!C242","v":""},{"$f":"'Upload AXI - CONF'!C243","v":""},{"$f":"'Upload AXI - CONF'!C244","v":""},{"$f":"'Upload AXI - CONF'!C245","v":""},{"$f":"'Upload AXI - CONF'!C246","v":""},{"$f":"'Upload AXI - CONF'!C247","v":""},{"$f":"'Upload AXI - CONF'!C248","v":""},{"$f":"'Upload AXI - CONF'!C249","v":""},{"$f":"'Upload AXI - CONF'!C250","v":""},{"$f":"'Upload AXI - CONF'!C251","v":""},{"$f":"'Upload AXI - CONF'!C252","v":""},{"$f":"'Upload AXI - CONF'!C253","v":""},{"$f":"'Upload AXI - CONF'!C254","v":""},{"$f":"'Upload AXI - CONF'!C255","v":""},{"$f":"'Upload AXI - CONF'!C256","v":""},{"$f":"'Upload AXI - CONF'!C257","v":""},{"$f":"'Upload AXI - CONF'!C258","v":""},{"$f":"'Upload AXI - CONF'!C259","v":""},{"$f":"'Upload AXI - CONF'!C260","v":""},{"$f":"'Upload AXI - CONF'!C261","v":""},{"$f":"'Upload AXI - CONF'!C262","v":""},{"$f":"'Upload AXI - CONF'!C263","v":""},{"$f":"'Upload AXI - CONF'!C264","v":""},{"$f":"'Upload AXI - CONF'!C265","v":""},{"$f":"'Upload AXI - CONF'!C266","v":""},{"$f":"'Upload AXI - CONF'!C267","v":""},{"$f":"'Upload AXI - CONF'!C268","v":""},{"$f":"'Upload AXI - CONF'!C269","v":""},{"$f":"'Upload AXI - CONF'!C270","v":""},{"$f":"'Upload AXI - CONF'!C271","v":""},{"$f":"'Upload AXI - CONF'!C272","v":""},{"$f":"'Upload AXI - CONF'!C273","v":""},{"$f":"'Upload AXI - CONF'!C274","v":""},{"$f":"'Upload AXI - CONF'!C275","v":""},{"$f":"'Upload AXI - CONF'!C276","v":""},{"$f":"'Upload AXI - CONF'!C277","v":""},{"$f":"'Upload AXI - CONF'!C278","v":""},{"$f":"'Upload AXI - CONF'!C279","v":""},{"$f":"'Upload AXI - CONF'!C280","v":""},{"$f":"'Upload AXI - CONF'!C281","v":""},{"$f":"'Upload AXI - CONF'!C282","v":""},{"$f":"'Upload AXI - CONF'!C283","v":""},{"$f":"'Upload AXI - CONF'!C284","v":""},{"$f":"'Upload AXI - CONF'!C285","v":""},{"$f":"'Upload AXI - CONF'!C286","v":""},{"$f":"'Upload AXI - CONF'!C287","v":""},{"$f":"'Upload AXI - CONF'!C288","v":""},{"$f":"'Upload AXI - CONF'!C289","v":""},{"$f":"'Upload AXI - CONF'!C290","v":""},{"$f":"'Upload AXI - CONF'!C291","v":""},{"$f":"'Upload AXI - CONF'!C292","v":""},{"$f":"'Upload AXI - CONF'!C293","v":""},{"$f":"'Upload AXI - CONF'!C294","v":""},{"$f":"'Upload AXI - CONF'!C295","v":""},{"$f":"'Upload AXI - CONF'!C296","v":""},{"$f":"'Upload AXI - CONF'!C297","v":""},{"$f":"'Upload AXI - CONF'!C298","v":""},{"$f":"'Upload AXI - CONF'!C299","v":""},{"$f":"'Upload AXI - CONF'!C300","v":""},{"$f":"'Upload AXI - CONF'!C301","v":""},{"$f":"'Upload AXI - CONF'!C302","v":""},{"$f":"'Upload AXI - CONF'!C303","v":""},{"$f":"'Upload AXI - CONF'!C304","v":""},{"$f":"'Upload AXI - CONF'!C305","v":""},{"$f":"'Upload AXI - CONF'!C306","v":""},{"$f":"'Upload AXI - CONF'!C307","v":""},{"$f":"'Upload AXI - CONF'!C308","v":""},{"$f":"'Upload AXI - CONF'!C309","v":""},{"$f":"'Upload AXI - CONF'!C310","v":""},{"$f":"'Upload AXI - CONF'!C311","v":""},{"$f":"'Upload AXI - CONF'!C312","v":""},{"$f":"'Upload AXI - CONF'!C313","v":""},{"$f":"'Upload AXI - CONF'!C314","v":""},{"$f":"'Upload AXI - CONF'!C315","v":""},{"$f":"'Upload AXI - CONF'!C316","v":""},{"$f":"'Upload AXI - CONF'!C317","v":""},{"$f":"'Upload AXI - CONF'!C318","v":""},{"$f":"'Upload AXI - CONF'!C319","v":""},{"$f":"'Upload AXI - CONF'!C320","v":""},{"$f":"'Upload AXI - CONF'!C321","v":""},{"$f":"'Upload AXI - CONF'!C322","v":""},{"$f":"'Upload AXI - CONF'!C323","v":""},{"$f":"'Upload AXI - CONF'!C324","v":""},{"$f":"'Upload AXI - CONF'!C325","v":""},{"$f":"'Upload AXI - CONF'!C326","v":""},{"$f":"'Upload AXI - CONF'!C327","v":""},{"$f":"'Upload AXI - CONF'!C328","v":""},{"$f":"'Upload AXI - CONF'!C329","v":""},{"$f":"'Upload AXI - CONF'!C330","v":""},{"$f":"'Upload AXI - CONF'!C331","v":""},{"$f":"'Upload AXI - CONF'!C332","v":""},{"$f":"'Upload AXI - CONF'!C333","v":""},{"$f":"'Upload AXI - CONF'!C334","v":""},{"$f":"'Upload AXI - CONF'!C335","v":""},{"$f":"'Upload AXI - CONF'!C336","v":""},{"$f":"'Upload AXI - CONF'!C337","v":""},{"$f":"'Upload AXI - CONF'!C338","v":""},{"$f":"'Upload AXI - CONF'!C339","v":""},{"$f":"'Upload AXI - CONF'!C340","v":""},{"$f":"'Upload AXI - CONF'!C341","v":""},{"$f":"'Upload AXI - CONF'!C342","v":""},{"$f":"'Upload AXI - CONF'!C343","v":""},{"$f":"'Upload AXI - CONF'!C344","v":""},{"$f":"'Upload AXI - CONF'!C345","v":""},{"$f":"'Upload AXI - CONF'!C346","v":""},{"$f":"'Upload AXI - CONF'!C347","v":""},{"$f":"'Upload AXI - CONF'!C348","v":""},{"$f":"'Upload AXI - CONF'!C349","v":""},{"$f":"'Upload AXI - CONF'!C350","v":""},{"$f":"'Upload AXI - CONF'!C351","v":""},{"$f":"'Upload AXI - CONF'!C352","v":""},{"$f":"'Upload AXI - CONF'!C353","v":""},{"$f":"'Upload AXI - CONF'!C354","v":""},{"$f":"'Upload AXI - CONF'!C355","v":""},{"$f":"'Upload AXI - CONF'!C356","v":""},{"$f":"'Upload AXI - CONF'!C357","v":""},{"$f":"'Upload AXI - CONF'!C358","v":""},{"$f":"'Upload AXI - CONF'!C359","v":""},{"$f":"'Upload AXI - CONF'!C360","v":""},{"$f":"'Upload AXI - CONF'!C361","v":""},{"$f":"'Upload AXI - CONF'!C362","v":""},{"$f":"'Upload AXI - CONF'!C363","v":""},{"$f":"'Upload AXI - CONF'!C364","v":""},{"$f":"'Upload AXI - CONF'!C365","v":""},{"$f":"'Upload AXI - CONF'!C366","v":""},{"$f":"'Upload AXI - CONF'!C367","v":""},{"$f":"'Upload AXI - CONF'!C368","v":""},{"$f":"'Upload AXI - CONF'!C369","v":""},{"$f":"'Upload AXI - CONF'!C370","v":""},{"$f":"'Upload AXI - CONF'!C371","v":""},{"$f":"'Upload AXI - CONF'!C372","v":""},{"$f":"'Upload AXI - CONF'!C373","v":""},{"$f":"'Upload AXI - CONF'!C374","v":""},{"$f":"'Upload AXI - CONF'!C375","v":""},{"$f":"'Upload AXI - CONF'!C376","v":""},{"$f":"'Upload AXI - CONF'!C377","v":""},{"$f":"'Upload AXI - CONF'!C378","v":""},{"$f":"'Upload AXI - CONF'!C379","v":""},{"$f":"'Upload AXI - CONF'!C380","v":""},{"$f":"'Upload AXI - CONF'!C381","v":""},{"$f":"'Upload AXI - CONF'!C382","v":""},{"$f":"'Upload AXI - CONF'!C383","v":""},{"$f":"'Upload AXI - CONF'!C384","v":""},{"$f":"'Upload AXI - CONF'!C385","v":""},{"$f":"'Upload AXI - CONF'!C386","v":""},{"$f":"'Upload AXI - CONF'!C387","v":""},{"$f":"'Upload AXI - CONF'!C388","v":""},{"$f":"'Upload AXI - CONF'!C389","v":""},{"$f":"'Upload AXI - CONF'!C390","v":""},{"$f":"'Upload AXI - CONF'!C391","v":""},{"$f":"'Upload AXI - CONF'!C392","v":""},{"$f":"'Upload AXI - CONF'!C393","v":""},{"$f":"'Upload AXI - CONF'!C394","v":""},{"$f":"'Upload AXI - CONF'!C395","v":""},{"$f":"'Upload AXI - CONF'!C396","v":""},{"$f":"'Upload AXI - CONF'!C397","v":""},{"$f":"'Upload AXI - CONF'!C398","v":""},{"$f":"'Upload AXI - CONF'!C399","v":""},{"$f":"'Upload AXI - CONF'!C400","v":""},{"$f":"'Upload AXI - CONF'!C401","v":""},{"$f":"'Upload AXI - CONF'!C402","v":""},{"$f":"'Upload AXI - CONF'!C403","v":""},{"$f":"'Upload AXI - CONF'!C404","v":""},{"$f":"'Upload AXI - CONF'!C405","v":""},{"$f":"'Upload AXI - CONF'!C406","v":"Object.RAM[Z1K1].FlexEA37"},{"$f":"'Upload AXI - CONF'!C407","v":"Object.RAM[Z1K1].FlexEA06"},{"$f":"'Upload AXI - CONF'!C408","v":"Object.RAM[Z1K1].FlexEA07"},{"$f":"'Upload AXI - CONF'!C409","v":"Object.RAM[Z1K1].FlexEA08"},{"$f":"'Upload AXI - CONF'!C410","v":""},{"$f":"'Upload AXI - CONF'!C411","v":"Object.RAM[Z1K1].FlexEA09"},{"$f":"'Upload AXI - CONF'!C412","v":""},{"$f":"'Upload AXI - CONF'!C413","v":"Object.RAM[Z1K1].FlexEA36"},{"$f":"'Upload AXI - CONF'!C414","v":"Object.RAM[Z1K1].FlexAO006"},{"$f":"'Upload AXI - CONF'!C415","v":"Object.RAM[Z1K1].FlexA062"},{"$f":"'Upload AXI - CONF'!C416","v":"Object.RAM[Z1K1].FlexAO008"},{"$f":"'Upload AXI - CONF'!C417","v":"Object.RAM[Z1K1].FlexAO009"},{"$f":"'Upload AXI - CONF'!C418","v":"Object.RAM[Z1K1].FlexAO010"},{"$f":"'Upload AXI - CONF'!C419","v":""},{"$f":"'Upload AXI - CONF'!C420","v":"Object.RAM[Z1K1].FlexAO011"},{"$f":"'Upload AXI - CONF'!C421","v":"Object.RAM[Z1K1].FlexAO012"},{"$f":"'Upload AXI - CONF'!C422","v":"Object.RAM[Z1K1].FlexAO013"},{"$f":"'Upload AXI - CONF'!C423","v":"Object.RAM[Z1K2].FlexEA37"},{"$f":"'Upload AXI - CONF'!C424","v":"Object.RAM[Z1K2].FlexEA06"},{"$f":"'Upload AXI - CONF'!C425","v":"Object.RAM[Z1K2].FlexEA07"},{"$f":"'Upload AXI - CONF'!C426","v":"Object.RAM[Z1K2].FlexEA08"},{"$f":"'Upload AXI - CONF'!C427","v":""},{"$f":"'Upload AXI - CONF'!C428","v":"Object.RAM[Z1K2].FlexEA09"},{"$f":"'Upload AXI - CONF'!C429","v":""},{"$f":"'Upload AXI - CONF'!C430","v":"Object.RAM[Z1K2].FlexEA36"},{"$f":"'Upload AXI - CONF'!C431","v":"Object.RAM[Z1K2].FlexAO006"},{"$f":"'Upload AXI - CONF'!C432","v":"Object.RAM[Z1K2].FlexA062"},{"$f":"'Upload AXI - CONF'!C433","v":"Object.RAM[Z1K2].FlexAO008"},{"$f":"'Upload AXI - CONF'!C434","v":"Object.RAM[Z1K2].FlexAO009"},{"$f":"'Upload AXI - CONF'!C435","v":"Object.RAM[Z1K2].FlexAO010"},{"$f":"'Upload AXI - CONF'!C436","v":""},{"$f":"'Upload AXI - CONF'!C437","v":"Object.RAM[Z1K2].FlexAO011"},{"$f":"'Upload AXI - CONF'!C438","v":"Object.RAM[Z1K2].FlexAO012"},{"$f":"'Upload AXI - CONF'!C439","v":"Object.RAM[Z1K2].FlexAO013"},{"$f":"'Upload AXI - CONF'!C440","v":"Object.RAM[Z1K3].FlexEA37"},{"$f":"'Upload AXI - CONF'!C441","v":"Object.RAM[Z1K3].FlexEA06"},{"$f":"'Upload AXI - CONF'!C442","v":"Object.RAM[Z1K3].FlexEA07"},{"$f":"'Upload AXI - CONF'!C443","v":"Object.RAM[Z1K3].FlexEA08"},{"$f":"'Upload AXI - CONF'!C444","v":""},{"$f":"'Upload AXI - CONF'!C445","v":"Object.RAM[Z1K3].FlexEA09"},{"$f":"'Upload AXI - CONF'!C446","v":""},{"$f":"'Upload AXI - CONF'!C447","v":"Object.RAM[Z1K3].FlexEA36"},{"$f":"'Upload AXI - CONF'!C448","v":"Object.RAM[Z1K3].FlexAO006"},{"$f":"'Upload AXI - CONF'!C449","v":"Object.RAM[Z1K3].FlexA062"},{"$f":"'Upload AXI - CONF'!C450","v":"Object.RAM[Z1K3].FlexAO008"},{"$f":"'Upload AXI - CONF'!C451","v":"Object.RAM[Z1K3].FlexAO009"},{"$f":"'Upload AXI - CONF'!C452","v":"Object.RAM[Z1K3].FlexAO010"},{"$f":"'Upload AXI - CONF'!C453","v":""},{"$f":"'Upload AXI - CONF'!C454","v":"Object.RAM[Z1K3].FlexAO011"},{"$f":"'Upload AXI - CONF'!C455","v":"Object.RAM[Z1K3].FlexAO012"},{"$f":"'Upload AXI - CONF'!C456","v":"Object.RAM[Z1K3].FlexAO013"},{"$f":"'Upload AXI - CONF'!C457","v":"Object.RAM[Z1K4].FlexEA37"},{"$f":"'Upload AXI - CONF'!C458","v":"Object.RAM[Z1K4].FlexEA06"},{"$f":"'Upload AXI - CONF'!C459","v":"Object.RAM[Z1K4].FlexEA07"},{"$f":"'Upload AXI - CONF'!C460","v":"Object.RAM[Z1K4].FlexEA08"},{"$f":"'Upload AXI - CONF'!C461","v":""},{"$f":"'Upload AXI - CONF'!C462","v":"Object.RAM[Z1K4].FlexEA09"},{"$f":"'Upload AXI - CONF'!C463","v":""},{"$f":"'Upload AXI - CONF'!C464","v":"Object.RAM[Z1K4].FlexEA36"},{"$f":"'Upload AXI - CONF'!C465","v":"Object.RAM[Z1K4].FlexAO006"},{"$f":"'Upload AXI - CONF'!C466","v":"Object.RAM[Z1K4].FlexA062"},{"$f":"'Upload AXI - CONF'!C467","v":"Object.RAM[Z1K4].FlexAO008"},{"$f":"'Upload AXI - CONF'!C468","v":"Object.RAM[Z1K4].FlexAO009"},{"$f":"'Upload AXI - CONF'!C469","v":"Object.RAM[Z1K4].FlexAO010"},{"$f":"'Upload AXI - CONF'!C470","v":"Object.RAM[Z1K4].Flex"},{"$f":"'Upload AXI - CONF'!C471","v":"Object.RAM[Z1K4].FlexAO011"},{"$f":"'Upload AXI - CONF'!C472","v":"Object.RAM[Z1K4].FlexAO012"},{"$f":"'Upload AXI - CONF'!C473","v":"Object.RAM[Z1K4].FlexAO013"},{"$f":"'Upload AXI - CONF'!C474","v":"Object.RAM[Z2K1].FlexEA37"},{"$f":"'Upload AXI - CONF'!C475","v":"Object.RAM[Z2K1].FlexEA06"},{"$f":"'Upload AXI - CONF'!C476","v":"Object.RAM[Z2K1].FlexEA07"},{"$f":"'Upload AXI - CONF'!C477","v":"Object.RAM[Z2K1].FlexEA08"},{"$f":"'Upload AXI - CONF'!C478","v":""},{"$f":"'Upload AXI - CONF'!C479","v":"Object.RAM[Z2K1].FlexEA09"},{"$f":"'Upload AXI - CONF'!C480","v":""},{"$f":"'Upload AXI - CONF'!C481","v":"Object.RAM[Z2K1].FlexEA36"},{"$f":"'Upload AXI - CONF'!C482","v":"Object.RAM[Z2K1].FlexAO006"},{"$f":"'Upload AXI - CONF'!C483","v":"Object.RAM[Z2K1].FlexA062"},{"$f":"'Upload AXI - CONF'!C484","v":"Object.RAM[Z2K1].FlexAO008"},{"$f":"'Upload AXI - CONF'!C485","v":"Object.RAM[Z2K1].FlexAO009"},{"$f":"'Upload AXI - CONF'!C486","v":"Object.RAM[Z2K1].FlexAO010"},{"$f":"'Upload AXI - CONF'!C487","v":""},{"$f":"'Upload AXI - CONF'!C488","v":"Object.RAM[Z2K1].FlexAO011"},{"$f":"'Upload AXI - CONF'!C489","v":"Object.RAM[Z2K1].FlexAO012"},{"$f":"'Upload AXI - CONF'!C490","v":"Object.RAM[Z2K1].FlexAO013"},{"$f":"'Upload AXI - CONF'!C491","v":"Object.RAM[Z2K2].FlexEA37"},{"$f":"'Upload AXI - CONF'!C492","v":"Object.RAM[Z2K2].FlexEA06"},{"$f":"'Upload AXI - CONF'!C493","v":"Object.RAM[Z2K2].FlexEA07"},{"$f":"'Upload AXI - CONF'!C494","v":"Object.RAM[Z2K2].FlexEA08"},{"$f":"'Upload AXI - CONF'!C495","v":""},{"$f":"'Upload AXI - CONF'!C496","v":"Object.RAM[Z2K2].FlexEA09"},{"$f":"'Upload AXI - CONF'!C497","v":""},{"$f":"'Upload AXI - CONF'!C498","v":"Object.RAM[Z2K2].FlexEA36"},{"$f":"'Upload AXI - CONF'!C499","v":"Object.RAM[Z2K2].FlexAO006"},{"$f":"'Upload AXI - CONF'!C500","v":"Object.RAM[Z2K2].FlexA062"},{"$f":"'Upload AXI - CONF'!C501","v":"Object.RAM[Z2K2].FlexAO008"},{"$f":"'Upload AXI - CONF'!C502","v":"Object.RAM[Z2K2].FlexAO009"},{"$f":"'Upload AXI - CONF'!C503","v":"Object.RAM[Z2K2].FlexAO010"},{"$f":"'Upload AXI - CONF'!C504","v":""},{"$f":"'Upload AXI - CONF'!C505","v":"Object.RAM[Z2K2].FlexAO011"},{"$f":"'Upload AXI - CONF'!C506","v":"Object.RAM[Z2K2].FlexAO012"},{"$f":"'Upload AXI - CONF'!C507","v":"Object.RAM[Z2K2].FlexAO013"},{"$f":"'Upload AXI - CONF'!C508","v":"Object.RAM[Z2K3].FlexEA37"},{"$f":"'Upload AXI - CONF'!C509","v":"Object.RAM[Z2K3].FlexEA06"},{"$f":"'Upload AXI - CONF'!C510","v":"Object.RAM[Z2K3].FlexEA07"},{"$f":"'Upload AXI - CONF'!C511","v":"Object.RAM[Z2K3].FlexEA08"},{"$f":"'Upload AXI - CONF'!C512","v":""},{"$f":"'Upload AXI - CONF'!C513","v":"Object.RAM[Z2K3].FlexEA09"},{"$f":"'Upload AXI - CONF'!C514","v":""},{"$f":"'Upload AXI - CONF'!C515","v":"Object.RAM[Z2K3].FlexEA36"},{"$f":"'Upload AXI - CONF'!C516","v":"Object.RAM[Z2K3].FlexAO006"},{"$f":"'Upload AXI - CONF'!C517","v":"Object.RAM[Z2K3].FlexA062"},{"$f":"'Upload AXI - CONF'!C518","v":"Object.RAM[Z2K3].FlexAO008"},{"$f":"'Upload AXI - CONF'!C519","v":"Object.RAM[Z2K3].FlexAO009"},{"$f":"'Upload AXI - CONF'!C520","v":"Object.RAM[Z2K3].FlexAO010"},{"$f":"'Upload AXI - CONF'!C521","v":""},{"$f":"'Upload AXI - CONF'!C522","v":"Object.RAM[Z2K3].FlexAO011"},{"$f":"'Upload AXI - CONF'!C523","v":"Object.RAM[Z2K3].FlexAO012"},{"$f":"'Upload AXI - CONF'!C524","v":"Object.RAM[Z2K3].FlexAO013"},{"$f":"'Upload AXI - CONF'!C525","v":"Object.RAM[Z2K4].FlexEA37"},{"$f":"'Upload AXI - CONF'!C526","v":"Object.RAM[Z2K4].FlexEA06"},{"$f":"'Upload AXI - CONF'!C527","v":"Object.RAM[Z2K4].FlexEA07"},{"$f":"'Upload AXI - CONF'!C528","v":"Object.RAM[Z2K4].FlexEA08"},{"$f":"'Upload AXI - CONF'!C529","v":""},{"$f":"'Upload AXI - CONF'!C530","v":"Object.RAM[Z2K4].FlexEA09"},{"$f":"'Upload AXI - CONF'!C531","v":""},{"$f":"'Upload AXI - CONF'!C532","v":"Object.RAM[Z2K4].FlexEA36"},{"$f":"'Upload AXI - CONF'!C533","v":"Object.RAM[Z2K4].FlexAO006"},{"$f":"'Upload AXI - CONF'!C534","v":"Object.RAM[Z2K4].FlexA062"},{"$f":"'Upload AXI - CONF'!C535","v":"Object.RAM[Z2K4].FlexAO008"},{"$f":"'Upload AXI - CONF'!C536","v":"Object.RAM[Z2K4].FlexAO009"},{"$f":"'Upload AXI - CONF'!C537","v":"Object.RAM[Z2K4].FlexAO010"},{"$f":"'Upload AXI - CONF'!C538","v":""},{"$f":"'Upload AXI - CONF'!C539","v":"Object.RAM[Z2K4].FlexAO011"},{"$f":"'Upload AXI - CONF'!C540","v":"Object.RAM[Z2K4].FlexAO012"},{"$f":"'Upload AXI - CONF'!C541","v":"Object.RAM[Z2K4].FlexAO013"},{"$f":"'Upload AXI - CONF'!C542","v":"Object.RAM[Z3K1].FlexEA37"},{"$f":"'Upload AXI - CONF'!C543","v":"Object.RAM[Z3K1].FlexEA06"},{"$f":"'Upload AXI - CONF'!C544","v":"Object.RAM[Z3K1].FlexEA07"},{"$f":"'Upload AXI - CONF'!C545","v":"Object.RAM[Z3K1].FlexEA08"},{"$f":"'Upload AXI - CONF'!C546","v":""},{"$f":"'Upload AXI - CONF'!C547","v":"Object.RAM[Z3K1].FlexEA09"},{"$f":"'Upload AXI - CONF'!C548","v":""},{"$f":"'Upload AXI - CONF'!C549","v":"Object.RAM[Z3K1].FlexEA36"},{"$f":"'Upload AXI - CONF'!C550","v":"Object.RAM[Z3K1].FlexAO006"},{"$f":"'Upload AXI - CONF'!C551","v":"Object.RAM[Z3K1].FlexA062"},{"$f":"'Upload AXI - CONF'!C552","v":"Object.RAM[Z3K1].FlexAO008"},{"$f":"'Upload AXI - CONF'!C553","v":"Object.RAM[Z3K1].FlexAO009"},{"$f":"'Upload AXI - CONF'!C554","v":"Object.RAM[Z3K1].FlexAO010"},{"$f":"'Upload AXI - CONF'!C555","v":""},{"$f":"'Upload AXI - CONF'!C556","v":"Object.RAM[Z3K1].FlexAO011"},{"$f":"'Upload AXI - CONF'!C557","v":"Object.RAM[Z3K1].FlexAO012"},{"$f":"'Upload AXI - CONF'!C558","v":"Object.RAM[Z3K1].FlexAO013"},{"$f":"'Upload AXI - CONF'!C559","v":"Object.RAM[Z3K2].FlexEA37"},{"$f":"'Upload AXI - CONF'!C560","v":"Object.RAM[Z3K2].FlexEA06"},{"$f":"'Upload AXI - CONF'!C561","v":"Object.RAM[Z3K2].FlexEA07"},{"$f":"'Upload AXI - CONF'!C562","v":"Object.RAM[Z3K2].FlexEA08"},{"$f":"'Upload AXI - CONF'!C563","v":""},{"$f":"'Upload AXI - CONF'!C564","v":"Object.RAM[Z3K2].FlexEA09"},{"$f":"'Upload AXI - CONF'!C565","v":""},{"$f":"'Upload AXI - CONF'!C566","v":"Object.RAM[Z3K2].FlexEA36"},{"$f":"'Upload AXI - CONF'!C567","v":"Object.RAM[Z3K2].FlexAO006"},{"$f":"'Upload AXI - CONF'!C568","v":"Object.RAM[Z3K2].FlexA062"},{"$f":"'Upload AXI - CONF'!C569","v":"Object.RAM[Z3K2].FlexAO008"},{"$f":"'Upload AXI - CONF'!C570","v":"Object.RAM[Z3K2].FlexAO009"},{"$f":"'Upload AXI - CONF'!C571","v":"Object.RAM[Z3K2].FlexAO010"},{"$f":"'Upload AXI - CONF'!C572","v":""},{"$f":"'Upload AXI - CONF'!C573","v":"Object.RAM[Z3K2].FlexAO011"},{"$f":"'Upload AXI - CONF'!C574","v":"Object.RAM[Z3K2].FlexAO012"},{"$f":"'Upload AXI - CONF'!C575","v":"Object.RAM[Z3K2].FlexAO013"},{"$f":"'Upload AXI - CONF'!C576","v":"Object.RAM[Z3K3].FlexEA37"},{"$f":"'Upload AXI - CONF'!C577","v":"Object.RAM[Z3K3].FlexEA06"},{"$f":"'Upload AXI - CONF'!C578","v":"Object.RAM[Z3K3].FlexEA07"},{"$f":"'Upload AXI - CONF'!C579","v":"Object.RAM[Z3K3].FlexEA08"},{"$f":"'Upload AXI - CONF'!C580","v":""},{"$f":"'Upload AXI - CONF'!C581","v":"Object.RAM[Z3K3].FlexEA09"},{"$f":"'Upload AXI - CONF'!C582","v":""},{"$f":"'Upload AXI - CONF'!C583","v":"Object.RAM[Z3K3].FlexEA36"},{"$f":"'Upload AXI - CONF'!C584","v":"Object.RAM[Z3K3].FlexAO006"},{"$f":"'Upload AXI - CONF'!C585","v":"Object.RAM[Z3K3].FlexA062"},{"$f":"'Upload AXI - CONF'!C586","v":"Object.RAM[Z3K3].FlexAO008"},{"$f":"'Upload AXI - CONF'!C587","v":"Object.RAM[Z3K3].FlexAO009"},{"$f":"'Upload AXI - CONF'!C588","v":"Object.RAM[Z3K3].FlexAO010"},{"$f":"'Upload AXI - CONF'!C589","v":""},{"$f":"'Upload AXI - CONF'!C590","v":"Object.RAM[Z3K3].FlexAO011"},{"$f":"'Upload AXI - CONF'!C591","v":"Object.RAM[Z3K3].FlexAO012"},{"$f":"'Upload AXI - CONF'!C592","v":"Object.RAM[Z3K3].FlexAO013"},{"$f":"'Upload AXI - CONF'!C593","v":"Object.RAM[Z3K4].FlexEA37"},{"$f":"'Upload AXI - CONF'!C594","v":"Object.RAM[Z3K4].FlexEA06"},{"$f":"'Upload AXI - CONF'!C595","v":"Object.RAM[Z3K4].FlexEA07"},{"$f":"'Upload AXI - CONF'!C596","v":"Object.RAM[Z3K4].FlexEA08"},{"$f":"'Upload AXI - CONF'!C597","v":""},{"$f":"'Upload AXI - CONF'!C598","v":"Object.RAM[Z3K4].FlexEA09"},{"$f":"'Upload AXI - CONF'!C599","v":""},{"$f":"'Upload AXI - CONF'!C600","v":"Object.RAM[Z3K4].FlexEA36"},{"$f":"'Upload AXI - CONF'!C601","v":"Object.RAM[Z3K4].FlexAO006"},{"$f":"'Upload AXI - CONF'!C602","v":"Object.RAM[Z3K4].FlexA062"},{"$f":"'Upload AXI - CONF'!C603","v":"Object.RAM[Z3K4].FlexAO008"},{"$f":"'Upload AXI - CONF'!C604","v":"Object.RAM[Z3K4].FlexAO009"},{"$f":"'Upload AXI - CONF'!C605","v":"Object.RAM[Z3K4].FlexAO010"},{"$f":"'Upload AXI - CONF'!C606","v":""},{"$f":"'Upload AXI - CONF'!C607","v":"Object.RAM[Z3K4].FlexAO011"},{"$f":"'Upload AXI - CONF'!C608","v":"Object.RAM[Z3K4].FlexAO012"},{"$f":"'Upload AXI - CONF'!C609","v":"Object.RAM[Z3K4].FlexAO013"},{"$f":"'Upload AXI - CONF'!C610","v":"Object.BTAD.FlexBTA50"},{"$f":"'Upload AXI - CONF'!C611","v":"Object.BTAD.FlexBTA51"},{"$f":"'Upload AXI - CONF'!C612","v":"Object.BTAD.FlexBTA3"},{"$f":"'Upload AXI - CONF'!C613","v":"Object.BTAD.FlexBTA4"},{"$f":"'Upload AXI - CONF'!C614","v":"Object.BTAD.FlexBTA5"},{"$f":"'Upload AXI - CONF'!C615","v":"Object.BTAD.FlexBTA9"},{"$f":"'Upload AXI - CONF'!C616","v":"Object.BTAD.FlexBTA10"},{"$f":"'Upload AXI - CONF'!C617","v":"Object.BTAD.FlexO011"},{"$f":"'Upload AXI - CONF'!C618","v":"Object.BTAD.FlexBTA8"},{"$f":"'Upload AXI - CONF'!C619","v":"Object.BTAD.FlexBTA52"},{"$f":"'Upload AXI - CONF'!C620","v":"Object.BTAD.FlexBTA12"},{"$f":"'Upload AXI - CONF'!C621","v":""},{"$f":"'Upload AXI - CONF'!C622","v":"Object.BTAD.FlexVO12bis"},{"$f":"'Upload AXI - CONF'!C623","v":"Object.BTAD.FlexVO511"},{"$f":"'Upload AXI - CONF'!C624","v":"Object.BTAD.FlexVO511T"},{"$f":"'Upload AXI - CONF'!C625","v":"Object.BTAD.FlexVO511B"},{"$f":"'Upload AXI - CONF'!C626","v":"Object.BTAD.FlexVO512"},{"$f":"'Upload AXI - CONF'!C627","v":"Object.BTAD.FlexVO512T"},{"$f":"'Upload AXI - CONF'!C628","v":"Object.BTAD.FlexVO512B"},{"$f":"'Upload AXI - CONF'!C629","v":"Object.BTAD.FlexVO513"},{"$f":"'Upload AXI - CONF'!C630","v":"Object.BTAD.FlexVO513T"},{"$f":"'Upload AXI - CONF'!C631","v":"Object.BTAD.FlexVO513B"},{"$f":"'Upload AXI - CONF'!C632","v":"Object.BTAD.FlexVO514"},{"$f":"'Upload AXI - CONF'!C633","v":"Object.BTAD.FlexVO514T"},{"$f":"'Upload AXI - CONF'!C634","v":"Object.BTAD.FlexVO514B"},{"$f":"'Upload AXI - CONF'!C635","v":"Object.BTAD.FlexVO12tri"},{"$f":"'Upload AXI - CONF'!C636","v":"Object.BTAD.FlexVO521"},{"$f":"'Upload AXI - CONF'!C637","v":"Object.BTAD.FlexVO521T"},{"$f":"'Upload AXI - CONF'!C638","v":"Object.BTAD.FlexVO521B"},{"$f":"'Upload AXI - CONF'!C639","v":"Object.BTAD.FlexVO522"},{"$f":"'Upload AXI - CONF'!C640","v":"Object.BTAD.FlexVO522T"},{"$f":"'Upload AXI - CONF'!C641","v":"Object.BTAD.FlexVO522B"},{"$f":"'Upload AXI - CONF'!C642","v":"Object.BTAD.FlexVO523"},{"$f":"'Upload AXI - CONF'!C643","v":"Object.BTAD.FlexVO523T"},{"$f":"'Upload AXI - CONF'!C644","v":"Object.BTAD.FlexVO523B"},{"$f":"'Upload AXI - CONF'!C645","v":"Object.BTAD.FlexVO524"},{"$f":"'Upload AXI - CONF'!C646","v":"Object.BTAD.FlexVO524T"},{"$f":"'Upload AXI - CONF'!C647","v":"Object.BTAD.FlexVO524B"},{"$f":"'Upload AXI - CONF'!C648","v":"Object.BTAD.FlexVO12quat"},{"$f":"'Upload AXI - CONF'!C649","v":"Object.BTAD.FlexVO531"},{"$f":"'Upload AXI - CONF'!C650","v":"Object.BTAD.FlexVO531T"},{"$f":"'Upload AXI - CONF'!C651","v":"Object.BTAD.FlexVO531B"},{"$f":"'Upload AXI - CONF'!C652","v":"Object.BTAD.FlexVO532"},{"$f":"'Upload AXI - CONF'!C653","v":"Object.BTAD.FlexVO532T"},{"$f":"'Upload AXI - CONF'!C654","v":"Object.BTAD.FlexVO532B"},{"$f":"'Upload AXI - CONF'!C655","v":"Object.BTAD.FlexVO533"},{"$f":"'Upload AXI - CONF'!C656","v":"Object.BTAD.FlexVO533T"},{"$f":"'Upload AXI - CONF'!C657","v":"Object.BTAD.FlexVO533B"},{"$f":"'Upload AXI - CONF'!C658","v":"Object.BTAD.FlexVO534"},{"$f":"'Upload AXI - CONF'!C659","v":"Object.BTAD.FlexVO534T"},{"$f":"'Upload AXI - CONF'!C660","v":"Object.BTAD.FlexVO534B"},{"$f":"'Upload AXI - CONF'!C661","v":""},{"$f":"'Upload AXI - CONF'!C662","v":""},{"$f":"'Upload AXI - CONF'!C663","v":""},{"$f":"'Upload AXI - CONF'!C664","v":""},{"$f":"'Upload AXI - CONF'!C665","v":""},{"$f":"'Upload AXI - CONF'!C666","v":""},{"$f":"'Upload AXI - CONF'!C667","v":""},{"$f":"'Upload AXI - CONF'!C668","v":""},{"$f":"'Upload AXI - CONF'!C669","v":""},{"$f":"'Upload AXI - CONF'!C670","v":""},{"$f":"'Upload AXI - CONF'!C671","v":""},{"$f":"'Upload AXI - CONF'!C672","v":""},{"$f":"'Upload AXI - CONF'!C673","v":""},{"$f":"'Upload AXI - CONF'!C674","v":""},{"$f":"'Upload AXI - CONF'!C675","v":""},{"$f":"'Upload AXI - CONF'!C676","v":""},{"$f":"'Upload AXI - CONF'!C677","v":""},{"$f":"'Upload AXI - CONF'!C678","v":""},{"$f":"'Upload AXI - CONF'!C679","v":""},{"$f":"'Upload AXI - CONF'!C680","v":""},{"$f":"'Upload AXI - CONF'!C681","v":""},{"$f":"'Upload AXI - CONF'!C682","v":""},{"$f":"'Upload AXI - CONF'!C683","v":""},{"$f":"'Upload AXI - CONF'!C684","v":""},{"$f":"'Upload AXI - CONF'!C685","v":""},{"$f":"'Upload AXI - CONF'!C686","v":""},{"$f":"'Upload AXI - CONF'!C687","v":""},{"$f":"'Upload AXI - CONF'!C688","v":""},{"$f":"'Upload AXI - CONF'!C689","v":""},{"$f":"'Upload AXI - CONF'!C690","v":""},{"$f":"'Upload AXI - CONF'!C691","v":""},{"$f":"'Upload AXI - CONF'!C692","v":""},{"$f":"'Upload AXI - CONF'!C693","v":""},{"$f":"'Upload AXI - CONF'!C694","v":""},{"$f":"'Upload AXI - CONF'!C695","v":""},{"$f":"'Upload AXI - CONF'!C696","v":""},{"$f":"'Upload AXI - CONF'!C697","v":""},{"$f":"'Upload AXI - CONF'!C698","v":""},{"$f":"'Upload AXI - CONF'!C699","v":""},{"$f":"'Upload AXI - CONF'!C700","v":""},{"$f":"'Upload AXI - CONF'!C701","v":""},{"$f":"'Upload AXI - CONF'!C702","v":""},{"$f":"'Upload AXI - CONF'!C703","v":""},{"$f":"'Upload AXI - CONF'!C704","v":""},{"$f":"'Upload AXI - CONF'!C705","v":""},{"$f":"'Upload AXI - CONF'!C706","v":""},{"$f":"'Upload AXI - CONF'!C707","v":""},{"$f":"'Upload AXI - CONF'!C708","v":""},{"$f":"'Upload AXI - CONF'!C709","v":"Dossier.FlexBETS017"},{"$f":"'Upload AXI - CONF'!C710","v":"Dossier.FlexBETS028"},{"$f":"'Upload AXI - CONF'!C711","v":"Dossier.FlexEA29"},{"$f":"'Upload AXI - CONF'!C712","v":""},{"$f":"'Upload AXI - CONF'!C713","v":"Dossier.FlexEA36"},{"$f":"'Upload AXI - CONF'!C714","v":"Dossier.FlexEA37"},{"$f":"'Upload AXI - CONF'!C715","v":"Dossier.FlexEA35"},{"$f":"'Upload AXI - CONF'!C716","v":""},{"$f":"'Upload AXI - CONF'!C717","v":""},{"$f":"'Upload AXI - CONF'!C718","v":""},{"$f":"'Upload AXI - CONF'!C719","v":""},{"$f":"'Upload AXI - CONF'!C720","v":""},{"$f":"'Upload AXI - CONF'!C721","v":""},{"$f":"'Upload AXI - CONF'!C722","v":""},{"$f":"'Upload AXI - CONF'!C723","v":""},{"$f":"'Upload AXI - CONF'!C724","v":""},{"$f":"'Upload AXI - CONF'!C725","v":""},{"$f":"'Upload AXI - CONF'!C726","v":""},{"$f":"'Upload AXI - CONF'!C727","v":""},{"$f":"'Upload AXI - CONF'!C728","v":""},{"$f":"'Upload AXI - CONF'!C729","v":""},{"$f":"'Upload AXI - CONF'!C730","v":""},{"$f":"'Upload AXI - CONF'!C731","v":""},{"$f":"'Upload AXI - CONF'!C732","v":""},{"$f":"'Upload AXI - CONF'!C733","v":""},{"$f":"'Upload AXI - CONF'!C734","v":""},{"$f":"'Upload AXI - CONF'!C735","v":""},{"$f":"'Upload AXI - CONF'!C736","v":""},{"$f":"'Upload AXI - CONF'!C737","v":""},{"$f":"'Upload AXI - CONF'!C738","v":""},{"$f":"'Upload AXI - CONF'!C739","v":""},{"$f":"'Upload AXI - CONF'!C740","v":""},{"$f":"'Upload AXI - CONF'!C741","v":""},{"$f":"'Upload AXI - CONF'!C742","v":""},{"$f":"'Upload AXI - CONF'!C743","v":""},{"$f":"'Upload AXI - CONF'!C744","v":""},{"$f":"'Upload AXI - CONF'!C745","v":""},{"$f":"'Upload AXI - CONF'!C746","v":""},{"$f":"'Upload AXI - CONF'!C747","v":""},{"$f":"'Upload AXI - CONF'!C748","v":""},{"$f":"'Upload AXI - CONF'!C749","v":""},{"$f":"'Upload AXI - CONF'!C750","v":""},{"$f":"'Upload AXI - CONF'!C751","v":""},{"$f":"'Upload AXI - CONF'!C752","v":""},{"$f":"'Upload AXI - CONF'!C753","v":""},{"$f":"'Upload AXI - CONF'!C754","v":""},{"$f":"'Upload AXI - CONF'!C755","v":""},{"$f":"'Upload AXI - CONF'!C756","v":""},{"$f":"'Upload AXI - CONF'!C757","v":""},{"$f":"'Upload AXI - CONF'!C758","v":""},{"$f":"'Upload AXI - CONF'!C759","v":""},{"$f":"'Upload AXI - CONF'!C760","v":""},{"$f":"'Upload AXI - CONF'!C761","v":""},{"$f":"'Upload AXI - CONF'!C762","v":""},{"$f":"'Upload AXI - CONF'!C763","v":""},{"$f":"'Upload AXI - CONF'!C764","v":""},{"$f":"'Upload AXI - CONF'!C765","v":""},{"$f":"'Upload AXI - CONF'!C766","v":""},{"$f":"'Upload AXI - CONF'!C767","v":""},{"$f":"'Upload AXI - CONF'!C768","v":""},{"$f":"'Upload AXI - CONF'!C769","v":""},{"$f":"'Upload AXI - CONF'!C770","v":""},{"$f":"'Upload AXI - CONF'!C771","v":""},{"$f":"'Upload AXI - CONF'!C772","v":""},{"$f":"'Upload AXI - CONF'!C773","v":""},{"$f":"'Upload AXI - CONF'!C774","v":""},{"$f":"'Upload AXI - CONF'!C775","v":""},{"$f":"'Upload AXI - CONF'!C776","v":""},{"$f":"'Upload AXI - CONF'!C777","v":""},{"$f":"'Upload AXI - CONF'!C778","v":""},{"$f":"'Upload AXI - CONF'!C779","v":""},{"$f":"'Upload AXI - CONF'!C780","v":""},{"$f":"'Upload AXI - CONF'!C781","v":""},{"$f":"'Upload AXI - CONF'!C782","v":""},{"$f":"'Upload AXI - CONF'!C783","v":""},{"$f":"'Upload AXI - CONF'!C784","v":""},{"$f":"'Upload AXI - CONF'!C785","v":""},{"$f":"'Upload AXI - CONF'!C786","v":""},{"$f":"'Upload AXI - CONF'!C787","v":""},{"$f":"'Upload AXI - CONF'!C788","v":""},{"$f":"'Upload AXI - CONF'!C789","v":""},{"$f":"'Upload AXI - CONF'!C790","v":""},{"$f":"'Upload AXI - CONF'!C791","v":""},{"$f":"'Upload AXI - CONF'!C792","v":""},{"$f":"'Upload AXI - CONF'!C793","v":""},{"$f":"'Upload AXI - CONF'!C794","v":""},{"$f":"'Upload AXI - CONF'!C795","v":""},{"$f":"'Upload AXI - CONF'!C796","v":""},{"$f":"'Upload AXI - CONF'!C797","v":""},{"$f":"'Upload AXI - CONF'!C798","v":""},{"$f":"'Upload AXI - CONF'!C799","v":""},{"$f":"'Upload AXI - CONF'!C800","v":""},{"$f":"'Upload AXI - CONF'!C801","v":""},{"$f":"'Upload AXI - CONF'!C802","v":""},{"$f":"'Upload AXI - CONF'!C803","v":""},{"$f":"'Upload AXI - CONF'!C804","v":""},{"$f":"'Upload AXI - CONF'!C805","v":""},{"$f":"'Upload AXI - CONF'!C806","v":""},{"$f":"'Upload AXI - CONF'!C807","v":""},{"$f":"'Upload AXI - CONF'!C808","v":""},{"$f":"'Upload AXI - CONF'!C809","v":""},{"$f":"'Upload AXI - CONF'!C810","v":""},{"$f":"'Upload AXI - CONF'!C811","v":""},{"$f":"'Upload AXI - CONF'!C812","v":""},{"$f":"'Upload AXI - CONF'!C813","v":""},{"$f":"'Upload AXI - CONF'!C814","v":""},{"$f":"'Upload AXI - CONF'!C815","v":""},{"$f":"'Upload AXI - CONF'!C816","v":""},{"$f":"'Upload AXI - CONF'!C817","v":""},{"$f":"'Upload AXI - CONF'!C818","v":""},{"$f":"'Upload AXI - CONF'!C819","v":""},{"$f":"'Upload AXI - CONF'!C820","v":""},{"$f":"'Upload AXI - CONF'!C821","v":""},{"$f":"'Upload AXI - CONF'!C822","v":""},{"$f":"'Upload AXI - CONF'!C823","v":""},{"$f":"'Upload AXI - CONF'!C824","v":""},{"$f":"'Upload AXI - CONF'!C825","v":""},{"$f":"'Upload AXI - CONF'!C826","v":""},{"$f":"'Upload AXI - CONF'!C827","v":""},{"$f":"'Upload AXI - CONF'!C828","v":""},{"$f":"'Upload AXI - CONF'!C829","v":""},{"$f":"'Upload AXI - CONF'!C830","v":""},{"$f":"'Upload AXI - CONF'!C831","v":""},{"$f":"'Upload AXI - CONF'!C832","v":""},{"$f":"'Upload AXI - CONF'!C833","v":""},{"$f":"'Upload AXI - CONF'!C834","v":""},{"$f":"'Upload AXI - CONF'!C835","v":""}]
[{"$f":"'Upload AXI - CONF'!D2","v":0},{"$f":"'Upload AXI - CONF'!D3","v":0},{"$f":"'Upload AXI - CONF'!D4","v":0},{"$f":"'Upload AXI - CONF'!D5","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D6","v":"Algemeen ziekenhuis"},{"$f":"'Upload AXI - CONF'!D7","v":"Algemeen ziekenhuis"},{"$f":"'Upload AXI - CONF'!D8","v":"Algemeen ziekenhuis"},{"$f":"'Upload AXI - CONF'!D9","v":"Algemeen ziekenhuis"},{"$f":"'Upload AXI - CONF'!D10","v":""},{"$f":"'Upload AXI - CONF'!D11","v":""},{"$f":"'Upload AXI - CONF'!D12","v":""},{"$f":"'Upload AXI - CONF'!D13","v":""},{"$f":"'Upload AXI - CONF'!D14","v":""},{"$f":"'Upload AXI - CONF'!D15","v":""},{"$f":"'Upload AXI - CONF'!D16","v":""},{"$f":"'Upload AXI - CONF'!D17","v":""},{"$f":"'Upload AXI - CONF'!D18","v":""},{"$f":"'Upload AXI - CONF'!D19","v":""},{"$f":"'Upload AXI - CONF'!D20","v":""},{"$f":"'Upload AXI - CONF'!D21","v":""},{"$f":"'Upload AXI - CONF'!D22","v":""},{"$f":"'Upload AXI - CONF'!D23","v":""},{"$f":"'Upload AXI - CONF'!D24","v":""},{"$f":"'Upload AXI - CONF'!D25","v":""},{"$f":"'Upload AXI - CONF'!D26","v":""},{"$f":"'Upload AXI - CONF'!D27","v":""},{"$f":"'Upload AXI - CONF'!D28","v":""},{"$f":"'Upload AXI - CONF'!D29","v":""},{"$f":"'Upload AXI - CONF'!D30","v":0},{"$f":"'Upload AXI - CONF'!D31","v":0},{"$f":"'Upload AXI - CONF'!D32","v":0},{"$f":"'Upload AXI - CONF'!D33","v":0},{"$f":"'Upload AXI - CONF'!D34","v":0},{"$f":"'Upload AXI - CONF'!D35","v":0},{"$f":"'Upload AXI - CONF'!D36","v":0},{"$f":"'Upload AXI - CONF'!D37","v":0},{"$f":"'Upload AXI - CONF'!D38","v":0},{"$f":"'Upload AXI - CONF'!D39","v":0},{"$f":"'Upload AXI - CONF'!D40","v":0},{"$f":"'Upload AXI - CONF'!D41","v":0},{"$f":"'Upload AXI - CONF'!D42","v":0},{"$f":"'Upload AXI - CONF'!D43","v":0},{"$f":"'Upload AXI - CONF'!D44","v":0},{"$f":"'Upload AXI - CONF'!D45","v":0},{"$f":"'Upload AXI - CONF'!D46","v":0},{"$f":"'Upload AXI - CONF'!D47","v":0},{"$f":"'Upload AXI - CONF'!D48","v":0},{"$f":"'Upload AXI - CONF'!D49","v":0},{"$f":"'Upload AXI - CONF'!D50","v":0},{"$f":"'Upload AXI - CONF'!D51","v":0},{"$f":"'Upload AXI - CONF'!D52","v":0},{"$f":"'Upload AXI - CONF'!D53","v":0},{"$f":"'Upload AXI - CONF'!D54","v":0.21},{"$f":"'Upload AXI - CONF'!D55","v":0},{"$f":"'Upload AXI - CONF'!D56","v":0},{"$f":"'Upload AXI - CONF'!D57","v":0},{"$f":"'Upload AXI - CONF'!D58","v":0},{"$f":"'Upload AXI - CONF'!D59","v":0},{"$f":"'Upload AXI - CONF'!D60","v":0},{"$f":"'Upload AXI - CONF'!D61","v":0},{"$f":"'Upload AXI - CONF'!D62","v":0},{"$f":"'Upload AXI - CONF'!D63","v":0},{"$f":"'Upload AXI - CONF'!D64","v":0},{"$f":"'Upload AXI - CONF'!D65","v":0},{"$f":"'Upload AXI - CONF'!D66","v":0},{"$f":"'Upload AXI - CONF'!D67","v":0},{"$f":"'Upload AXI - CONF'!D68","v":0},{"$f":"'Upload AXI - CONF'!D69","v":0.21},{"$f":"'Upload AXI - CONF'!D70","v":0},{"$f":"'Upload AXI - CONF'!D71","v":0},{"$f":"'Upload AXI - CONF'!D72","v":0},{"$f":"'Upload AXI - CONF'!D73","v":0},{"$f":"'Upload AXI - CONF'!D74","v":0},{"$f":"'Upload AXI - CONF'!D75","v":0},{"$f":"'Upload AXI - CONF'!D76","v":0},{"$f":"'Upload AXI - CONF'!D77","v":0},{"$f":"'Upload AXI - CONF'!D78","v":0},{"$f":"'Upload AXI - CONF'!D79","v":0},{"$f":"'Upload AXI - CONF'!D80","v":0},{"$f":"'Upload AXI - CONF'!D81","v":0},{"$f":"'Upload AXI - CONF'!D82","v":0},{"$f":"'Upload AXI - CONF'!D83","v":0},{"$f":"'Upload AXI - CONF'!D84","v":0.21},{"$f":"'Upload AXI - CONF'!D85","v":0},{"$f":"'Upload AXI - CONF'!D86","v":0},{"$f":"'Upload AXI - CONF'!D87","v":0},{"$f":"'Upload AXI - CONF'!D88","v":0},{"$f":"'Upload AXI - CONF'!D89","v":0},{"$f":"'Upload AXI - CONF'!D90","v":0},{"$f":"'Upload AXI - CONF'!D91","v":0},{"$f":"'Upload AXI - CONF'!D92","v":0},{"$f":"'Upload AXI - CONF'!D93","v":0},{"$f":"'Upload AXI - CONF'!D94","v":0},{"$f":"'Upload AXI - CONF'!D95","v":0},{"$f":"'Upload AXI - CONF'!D96","v":0},{"$f":"'Upload AXI - CONF'!D97","v":0},{"$f":"'Upload AXI - CONF'!D98","v":0},{"$f":"'Upload AXI - CONF'!D99","v":0.21},{"$f":"'Upload AXI - CONF'!D100","v":0},{"$f":"'Upload AXI - CONF'!D101","v":0},{"$f":"'Upload AXI - CONF'!D102","v":0},{"$f":"'Upload AXI - CONF'!D103","v":0},{"$f":"'Upload AXI - CONF'!D104","v":0},{"$f":"'Upload AXI - CONF'!D105","v":0},{"$f":"'Upload AXI - CONF'!D106","v":0},{"$f":"'Upload AXI - CONF'!D107","v":0},{"$f":"'Upload AXI - CONF'!D108","v":0},{"$f":"'Upload AXI - CONF'!D109","v":0},{"$f":"'Upload AXI - CONF'!D110","v":0},{"$f":"'Upload AXI - CONF'!D111","v":0},{"$f":"'Upload AXI - CONF'!D112","v":0},{"$f":"'Upload AXI - CONF'!D113","v":0},{"$f":"'Upload AXI - CONF'!D114","v":0},{"$f":"'Upload AXI - CONF'!D115","v":0},{"$f":"'Upload AXI - CONF'!D116","v":0},{"$f":"'Upload AXI - CONF'!D117","v":0},{"$f":"'Upload AXI - CONF'!D118","v":0},{"$f":"'Upload AXI - CONF'!D119","v":0},{"$f":"'Upload AXI - CONF'!D120","v":0},{"$f":"'Upload AXI - CONF'!D121","v":0},{"$f":"'Upload AXI - CONF'!D122","v":0},{"$f":"'Upload AXI - CONF'!D123","v":0},{"$f":"'Upload AXI - CONF'!D124","v":0},{"$f":"'Upload AXI - CONF'!D125","v":0},{"$f":"'Upload AXI - CONF'!D126","v":0},{"$f":"'Upload AXI - CONF'!D127","v":0},{"$f":"'Upload AXI - CONF'!D128","v":0},{"$f":"'Upload AXI - CONF'!D129","v":0.21},{"$f":"'Upload AXI - CONF'!D130","v":0},{"$f":"'Upload AXI - CONF'!D131","v":0},{"$f":"'Upload AXI - CONF'!D132","v":0},{"$f":"'Upload AXI - CONF'!D133","v":0},{"$f":"'Upload AXI - CONF'!D134","v":0},{"$f":"'Upload AXI - CONF'!D135","v":0},{"$f":"'Upload AXI - CONF'!D136","v":0},{"$f":"'Upload AXI - CONF'!D137","v":0},{"$f":"'Upload AXI - CONF'!D138","v":0},{"$f":"'Upload AXI - CONF'!D139","v":0},{"$f":"'Upload AXI - CONF'!D140","v":0},{"$f":"'Upload AXI - CONF'!D141","v":0},{"$f":"'Upload AXI - CONF'!D142","v":0},{"$f":"'Upload AXI - CONF'!D143","v":0},{"$f":"'Upload AXI - CONF'!D144","v":0.21},{"$f":"'Upload AXI - CONF'!D145","v":0},{"$f":"'Upload AXI - CONF'!D146","v":0},{"$f":"'Upload AXI - CONF'!D147","v":0},{"$f":"'Upload AXI - CONF'!D148","v":0},{"$f":"'Upload AXI - CONF'!D149","v":0},{"$f":"'Upload AXI - CONF'!D150","v":0},{"$f":"'Upload AXI - CONF'!D151","v":0},{"$f":"'Upload AXI - CONF'!D152","v":0},{"$f":"'Upload AXI - CONF'!D153","v":0},{"$f":"'Upload AXI - CONF'!D154","v":0},{"$f":"'Upload AXI - CONF'!D155","v":0},{"$f":"'Upload AXI - CONF'!D156","v":0},{"$f":"'Upload AXI - CONF'!D157","v":0},{"$f":"'Upload AXI - CONF'!D158","v":0},{"$f":"'Upload AXI - CONF'!D159","v":0.21},{"$f":"'Upload AXI - CONF'!D160","v":0},{"$f":"'Upload AXI - CONF'!D161","v":0},{"$f":"'Upload AXI - CONF'!D162","v":0},{"$f":"'Upload AXI - CONF'!D163","v":0},{"$f":"'Upload AXI - CONF'!D164","v":0},{"$f":"'Upload AXI - CONF'!D165","v":0},{"$f":"'Upload AXI - CONF'!D166","v":0},{"$f":"'Upload AXI - CONF'!D167","v":0},{"$f":"'Upload AXI - CONF'!D168","v":0},{"$f":"'Upload AXI - CONF'!D169","v":0},{"$f":"'Upload AXI - CONF'!D170","v":0},{"$f":"'Upload AXI - CONF'!D171","v":0},{"$f":"'Upload AXI - CONF'!D172","v":0},{"$f":"'Upload AXI - CONF'!D173","v":0},{"$f":"'Upload AXI - CONF'!D174","v":0.21},{"$f":"'Upload AXI - CONF'!D175","v":0},{"$f":"'Upload AXI - CONF'!D176","v":0},{"$f":"'Upload AXI - CONF'!D177","v":0},{"$f":"'Upload AXI - CONF'!D178","v":0},{"$f":"'Upload AXI - CONF'!D179","v":0},{"$f":"'Upload AXI - CONF'!D180","v":0},{"$f":"'Upload AXI - CONF'!D181","v":0},{"$f":"'Upload AXI - CONF'!D182","v":0},{"$f":"'Upload AXI - CONF'!D183","v":0},{"$f":"'Upload AXI - CONF'!D184","v":0},{"$f":"'Upload AXI - CONF'!D185","v":0},{"$f":"'Upload AXI - CONF'!D186","v":0},{"$f":"'Upload AXI - CONF'!D187","v":0},{"$f":"'Upload AXI - CONF'!D188","v":0},{"$f":"'Upload AXI - CONF'!D189","v":0.21},{"$f":"'Upload AXI - CONF'!D190","v":0},{"$f":"'Upload AXI - CONF'!D191","v":0},{"$f":"'Upload AXI - CONF'!D192","v":0},{"$f":"'Upload AXI - CONF'!D193","v":0},{"$f":"'Upload AXI - CONF'!D194","v":0},{"$f":"'Upload AXI - CONF'!D195","v":0},{"$f":"'Upload AXI - CONF'!D196","v":0},{"$f":"'Upload AXI - CONF'!D197","v":0},{"$f":"'Upload AXI - CONF'!D198","v":0},{"$f":"'Upload AXI - CONF'!D199","v":0},{"$f":"'Upload AXI - CONF'!D200","v":0},{"$f":"'Upload AXI - CONF'!D201","v":0},{"$f":"'Upload AXI - CONF'!D202","v":0},{"$f":"'Upload AXI - CONF'!D203","v":0},{"$f":"'Upload AXI - CONF'!D204","v":0.21},{"$f":"'Upload AXI - CONF'!D205","v":0},{"$f":"'Upload AXI - CONF'!D206","v":0},{"$f":"'Upload AXI - CONF'!D207","v":0},{"$f":"'Upload AXI - CONF'!D208","v":0},{"$f":"'Upload AXI - CONF'!D209","v":0},{"$f":"'Upload AXI - CONF'!D210","v":0},{"$f":"'Upload AXI - CONF'!D211","v":0},{"$f":"'Upload AXI - CONF'!D212","v":0},{"$f":"'Upload AXI - CONF'!D213","v":0},{"$f":"'Upload AXI - CONF'!D214","v":0},{"$f":"'Upload AXI - CONF'!D215","v":0},{"$f":"'Upload AXI - CONF'!D216","v":0},{"$f":"'Upload AXI - CONF'!D217","v":0},{"$f":"'Upload AXI - CONF'!D218","v":0},{"$f":"'Upload AXI - CONF'!D219","v":0.21},{"$f":"'Upload AXI - CONF'!D220","v":0},{"$f":"'Upload AXI - CONF'!D221","v":0},{"$f":"'Upload AXI - CONF'!D222","v":0},{"$f":"'Upload AXI - CONF'!D223","v":0},{"$f":"'Upload AXI - CONF'!D224","v":0},{"$f":"'Upload AXI - CONF'!D225","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D226","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D227","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D228","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D229","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D230","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D231","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D232","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D233","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D234","v":0.21},{"$f":"'Upload AXI - CONF'!D235","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D236","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D237","v":0},{"$f":"'Upload AXI - CONF'!D238","v":0},{"$f":"'Upload AXI - CONF'!D239","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D240","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D241","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D242","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D243","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D244","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D245","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D246","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D247","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D248","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D249","v":0.21},{"$f":"'Upload AXI - CONF'!D250","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D251","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D252","v":0},{"$f":"'Upload AXI - CONF'!D253","v":0},{"$f":"'Upload AXI - CONF'!D254","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D255","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D256","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D257","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D258","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D259","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D260","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D261","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D262","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D263","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D264","v":0.21},{"$f":"'Upload AXI - CONF'!D265","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D266","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D267","v":0},{"$f":"'Upload AXI - CONF'!D268","v":0},{"$f":"'Upload AXI - CONF'!D269","v":0},{"$f":"'Upload AXI - CONF'!D270","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D271","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D272","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D273","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D274","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D275","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D276","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D277","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D278","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D279","v":0.21},{"$f":"'Upload AXI - CONF'!D280","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D281","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D282","v":0},{"$f":"'Upload AXI - CONF'!D283","v":0},{"$f":"'Upload AXI - CONF'!D284","v":0},{"$f":"'Upload AXI - CONF'!D285","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D286","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D287","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D288","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D289","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D290","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D291","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D292","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D293","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D294","v":0.21},{"$f":"'Upload AXI - CONF'!D295","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D296","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D297","v":0},{"$f":"'Upload AXI - CONF'!D298","v":0},{"$f":"'Upload AXI - CONF'!D299","v":{"$error":"#DIV/0!"}},{"$f":"'Upload AXI - CONF'!D300","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D301","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D302","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D303","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D304","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D305","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D306","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D307","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D308","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D309","v":0.21},{"$f":"'Upload AXI - CONF'!D310","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D311","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D312","v":0},{"$f":"'Upload AXI - CONF'!D313","v":0},{"$f":"'Upload AXI - CONF'!D314","v":0},{"$f":"'Upload AXI - CONF'!D315","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D316","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D317","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D318","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D319","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D320","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D321","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D322","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D323","v":0},{"$f":"'Upload AXI - CONF'!D324","v":0.21},{"$f":"'Upload AXI - CONF'!D325","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D326","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D327","v":0},{"$f":"'Upload AXI - CONF'!D328","v":0},{"$f":"'Upload AXI - CONF'!D329","v":0},{"$f":"'Upload AXI - CONF'!D330","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D331","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D332","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D333","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D334","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D335","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D336","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D337","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D338","v":0},{"$f":"'Upload AXI - CONF'!D339","v":0.21},{"$f":"'Upload AXI - CONF'!D340","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D341","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D342","v":0},{"$f":"'Upload AXI - CONF'!D343","v":0},{"$f":"'Upload AXI - CONF'!D344","v":0},{"$f":"'Upload AXI - CONF'!D345","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D346","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D347","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D348","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D349","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D350","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D351","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D352","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D353","v":0},{"$f":"'Upload AXI - CONF'!D354","v":0.21},{"$f":"'Upload AXI - CONF'!D355","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D356","v":0},{"$f":"'Upload AXI - CONF'!D357","v":0},{"$f":"'Upload AXI - CONF'!D358","v":0},{"$f":"'Upload AXI - CONF'!D359","v":0},{"$f":"'Upload AXI - CONF'!D360","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D361","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D362","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D363","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D364","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D365","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D366","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D367","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D368","v":0},{"$f":"'Upload AXI - CONF'!D369","v":0.21},{"$f":"'Upload AXI - CONF'!D370","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D371","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D372","v":0},{"$f":"'Upload AXI - CONF'!D373","v":0},{"$f":"'Upload AXI - CONF'!D374","v":0},{"$f":"'Upload AXI - CONF'!D375","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D376","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D377","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D378","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D379","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D380","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D381","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D382","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D383","v":0},{"$f":"'Upload AXI - CONF'!D384","v":0.21},{"$f":"'Upload AXI - CONF'!D385","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D386","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D387","v":0},{"$f":"'Upload AXI - CONF'!D388","v":0},{"$f":"'Upload AXI - CONF'!D389","v":0},{"$f":"'Upload AXI - CONF'!D390","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D391","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D392","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D393","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D394","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D395","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D396","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D397","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D398","v":0},{"$f":"'Upload AXI - CONF'!D399","v":0.21},{"$f":"'Upload AXI - CONF'!D400","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D401","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D402","v":0},{"$f":"'Upload AXI - CONF'!D403","v":0},{"$f":"'Upload AXI - CONF'!D404","v":0},{"$f":"'Upload AXI - CONF'!D405","v":false},{"$f":"'Upload AXI - CONF'!D406","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D407","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D408","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D409","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D410","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D411","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D412","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D413","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D414","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D415","v":0.21},{"$f":"'Upload AXI - CONF'!D416","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D417","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D418","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D419","v":0},{"$f":"'Upload AXI - CONF'!D420","v":0},{"$f":"'Upload AXI - CONF'!D421","v":0},{"$f":"'Upload AXI - CONF'!D422","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D423","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D424","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D425","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D426","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D427","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D428","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D429","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D430","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D431","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D432","v":0.21},{"$f":"'Upload AXI - CONF'!D433","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D434","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D435","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D436","v":0},{"$f":"'Upload AXI - CONF'!D437","v":0},{"$f":"'Upload AXI - CONF'!D438","v":0},{"$f":"'Upload AXI - CONF'!D439","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D440","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D441","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D442","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D443","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D444","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D445","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D446","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D447","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D448","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D449","v":0.21},{"$f":"'Upload AXI - CONF'!D450","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D451","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D452","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D453","v":0},{"$f":"'Upload AXI - CONF'!D454","v":0},{"$f":"'Upload AXI - CONF'!D455","v":0},{"$f":"'Upload AXI - CONF'!D456","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D457","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D458","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D459","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D460","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D461","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D462","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D463","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D464","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D465","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D466","v":0.21},{"$f":"'Upload AXI - CONF'!D467","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D468","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D469","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D470","v":0},{"$f":"'Upload AXI - CONF'!D471","v":0},{"$f":"'Upload AXI - CONF'!D472","v":0},{"$f":"'Upload AXI - CONF'!D473","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D474","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D475","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D476","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D477","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D478","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D479","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D480","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D481","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D482","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D483","v":0.21},{"$f":"'Upload AXI - CONF'!D484","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D485","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D486","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D487","v":0},{"$f":"'Upload AXI - CONF'!D488","v":0},{"$f":"'Upload AXI - CONF'!D489","v":0},{"$f":"'Upload AXI - CONF'!D490","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D491","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D492","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D493","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D494","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D495","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D496","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D497","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D498","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D499","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D500","v":0.21},{"$f":"'Upload AXI - CONF'!D501","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D502","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D503","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D504","v":0},{"$f":"'Upload AXI - CONF'!D505","v":0},{"$f":"'Upload AXI - CONF'!D506","v":0},{"$f":"'Upload AXI - CONF'!D507","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D508","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D509","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D510","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D511","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D512","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D513","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D514","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D515","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D516","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D517","v":0.21},{"$f":"'Upload AXI - CONF'!D518","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D519","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D520","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D521","v":0},{"$f":"'Upload AXI - CONF'!D522","v":0},{"$f":"'Upload AXI - CONF'!D523","v":0},{"$f":"'Upload AXI - CONF'!D524","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D525","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D526","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D527","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D528","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D529","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D530","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D531","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D532","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D533","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D534","v":0.21},{"$f":"'Upload AXI - CONF'!D535","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D536","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D537","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D538","v":0},{"$f":"'Upload AXI - CONF'!D539","v":0},{"$f":"'Upload AXI - CONF'!D540","v":0},{"$f":"'Upload AXI - CONF'!D541","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D542","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D543","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D544","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D545","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D546","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D547","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D548","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D549","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D550","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D551","v":0.21},{"$f":"'Upload AXI - CONF'!D552","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D553","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D554","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D555","v":0},{"$f":"'Upload AXI - CONF'!D556","v":0},{"$f":"'Upload AXI - CONF'!D557","v":0},{"$f":"'Upload AXI - CONF'!D558","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D559","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D560","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D561","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D562","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D563","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D564","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D565","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D566","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D567","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D568","v":0.21},{"$f":"'Upload AXI - CONF'!D569","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D570","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D571","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D572","v":0},{"$f":"'Upload AXI - CONF'!D573","v":0},{"$f":"'Upload AXI - CONF'!D574","v":0},{"$f":"'Upload AXI - CONF'!D575","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D576","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D577","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D578","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D579","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D580","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D581","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D582","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D583","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D584","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D585","v":0.21},{"$f":"'Upload AXI - CONF'!D586","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D587","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D588","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D589","v":0},{"$f":"'Upload AXI - CONF'!D590","v":0},{"$f":"'Upload AXI - CONF'!D591","v":0},{"$f":"'Upload AXI - CONF'!D592","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D593","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D594","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D595","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D596","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D597","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D598","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D599","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D600","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D601","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D602","v":0.21},{"$f":"'Upload AXI - CONF'!D603","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D604","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D605","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D606","v":0},{"$f":"'Upload AXI - CONF'!D607","v":0},{"$f":"'Upload AXI - CONF'!D608","v":0},{"$f":"'Upload AXI - CONF'!D609","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D610","v":0},{"$f":"'Upload AXI - CONF'!D611","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D612","v":0},{"$f":"'Upload AXI - CONF'!D613","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D614","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D615","v":0},{"$f":"'Upload AXI - CONF'!D616","v":0},{"$f":"'Upload AXI - CONF'!D617","v":0},{"$f":"'Upload AXI - CONF'!D618","v":""},{"$f":"'Upload AXI - CONF'!D619","v":0},{"$f":"'Upload AXI - CONF'!D620","v":0},{"$f":"'Upload AXI - CONF'!D621","v":2.0148000000000001},{"$f":"'Upload AXI - CONF'!D622","v":"Algemeen ziekenhuis"},{"$f":"'Upload AXI - CONF'!D623","v":""},{"$f":"'Upload AXI - CONF'!D624","v":0},{"$f":"'Upload AXI - CONF'!D625","v":0},{"$f":"'Upload AXI - CONF'!D626","v":""},{"$f":"'Upload AXI - CONF'!D627","v":0},{"$f":"'Upload AXI - CONF'!D628","v":0},{"$f":"'Upload AXI - CONF'!D629","v":""},{"$f":"'Upload AXI - CONF'!D630","v":0},{"$f":"'Upload AXI - CONF'!D631","v":0},{"$f":"'Upload AXI - CONF'!D632","v":""},{"$f":"'Upload AXI - CONF'!D633","v":0},{"$f":"'Upload AXI - CONF'!D634","v":0},{"$f":"'Upload AXI - CONF'!D635","v":""},{"$f":"'Upload AXI - CONF'!D636","v":""},{"$f":"'Upload AXI - CONF'!D637","v":0},{"$f":"'Upload AXI - CONF'!D638","v":0},{"$f":"'Upload AXI - CONF'!D639","v":""},{"$f":"'Upload AXI - CONF'!D640","v":0},{"$f":"'Upload AXI - CONF'!D641","v":0},{"$f":"'Upload AXI - CONF'!D642","v":""},{"$f":"'Upload AXI - CONF'!D643","v":0},{"$f":"'Upload AXI - CONF'!D644","v":0},{"$f":"'Upload AXI - CONF'!D645","v":""},{"$f":"'Upload AXI - CONF'!D646","v":0},{"$f":"'Upload AXI - CONF'!D647","v":0},{"$f":"'Upload AXI - CONF'!D648","v":""},{"$f":"'Upload AXI - CONF'!D649","v":""},{"$f":"'Upload AXI - CONF'!D650","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D651","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D652","v":""},{"$f":"'Upload AXI - CONF'!D653","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D654","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D655","v":""},{"$f":"'Upload AXI - CONF'!D656","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D657","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D658","v":""},{"$f":"'Upload AXI - CONF'!D659","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D660","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D661","v":0},{"$f":"'Upload AXI - CONF'!D662","v":0},{"$f":"'Upload AXI - CONF'!D663","v":0},{"$f":"'Upload AXI - CONF'!D664","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D665","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D666","v":""},{"$f":"'Upload AXI - CONF'!D667","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D668","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D669","v":2.0148000000000001},{"$f":"'Upload AXI - CONF'!D670","v":"Algemeen ziekenhuis"},{"$f":"'Upload AXI - CONF'!D671","v":""},{"$f":"'Upload AXI - CONF'!D672","v":0},{"$f":"'Upload AXI - CONF'!D673","v":0},{"$f":"'Upload AXI - CONF'!D674","v":""},{"$f":"'Upload AXI - CONF'!D675","v":0},{"$f":"'Upload AXI - CONF'!D676","v":0},{"$f":"'Upload AXI - CONF'!D677","v":""},{"$f":"'Upload AXI - CONF'!D678","v":0},{"$f":"'Upload AXI - CONF'!D679","v":0},{"$f":"'Upload AXI - CONF'!D680","v":""},{"$f":"'Upload AXI - CONF'!D681","v":0},{"$f":"'Upload AXI - CONF'!D682","v":0},{"$f":"'Upload AXI - CONF'!D683","v":""},{"$f":"'Upload AXI - CONF'!D684","v":""},{"$f":"'Upload AXI - CONF'!D685","v":0},{"$f":"'Upload AXI - CONF'!D686","v":0},{"$f":"'Upload AXI - CONF'!D687","v":""},{"$f":"'Upload AXI - CONF'!D688","v":0},{"$f":"'Upload AXI - CONF'!D689","v":0},{"$f":"'Upload AXI - CONF'!D690","v":""},{"$f":"'Upload AXI - CONF'!D691","v":0},{"$f":"'Upload AXI - CONF'!D692","v":0},{"$f":"'Upload AXI - CONF'!D693","v":""},{"$f":"'Upload AXI - CONF'!D694","v":0},{"$f":"'Upload AXI - CONF'!D695","v":0},{"$f":"'Upload AXI - CONF'!D696","v":""},{"$f":"'Upload AXI - CONF'!D697","v":""},{"$f":"'Upload AXI - CONF'!D698","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D699","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D700","v":""},{"$f":"'Upload AXI - CONF'!D701","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D702","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D703","v":""},{"$f":"'Upload AXI - CONF'!D704","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D705","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D706","v":""},{"$f":"'Upload AXI - CONF'!D707","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D708","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D709","v":0},{"$f":"'Upload AXI - CONF'!D710","v":0},{"$f":"'Upload AXI - CONF'!D711","v":0},{"$f":"'Upload AXI - CONF'!D712","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D713","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D714","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D715","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D716","v":0},{"$f":"'Upload AXI - CONF'!D717","v":0},{"$f":"'Upload AXI - CONF'!D718","v":0},{"$f":"'Upload AXI - CONF'!D719","v":0},{"$f":"'Upload AXI - CONF'!D720","v":0},{"$f":"'Upload AXI - CONF'!D721","v":"/"},{"$f":"'Upload AXI - CONF'!D722","v":0},{"$f":"'Upload AXI - CONF'!D723","v":"/"},{"$f":"'Upload AXI - CONF'!D724","v":0},{"$f":"'Upload AXI - CONF'!D725","v":"/"},{"$f":"'Upload AXI - CONF'!D726","v":0},{"$f":"'Upload AXI - CONF'!D727","v":"/"},{"$f":"'Upload AXI - CONF'!D728","v":0},{"$f":"'Upload AXI - CONF'!D729","v":"/"},{"$f":"'Upload AXI - CONF'!D730","v":0},{"$f":"'Upload AXI - CONF'!D731","v":"/"},{"$f":"'Upload AXI - CONF'!D732","v":0},{"$f":"'Upload AXI - CONF'!D733","v":"/"},{"$f":"'Upload AXI - CONF'!D734","v":0},{"$f":"'Upload AXI - CONF'!D735","v":"/"},{"$f":"'Upload AXI - CONF'!D736","v":0},{"$f":"'Upload AXI - CONF'!D737","v":0},{"$f":"'Upload AXI - CONF'!D738","v":0},{"$f":"'Upload AXI - CONF'!D739","v":0},{"$f":"'Upload AXI - CONF'!D740","v":0},{"$f":"'Upload AXI - CONF'!D741","v":"/"},{"$f":"'Upload AXI - CONF'!D742","v":0},{"$f":"'Upload AXI - CONF'!D743","v":"/"},{"$f":"'Upload AXI - CONF'!D744","v":0},{"$f":"'Upload AXI - CONF'!D745","v":"/"},{"$f":"'Upload AXI - CONF'!D746","v":0},{"$f":"'Upload AXI - CONF'!D747","v":"/"},{"$f":"'Upload AXI - CONF'!D748","v":0},{"$f":"'Upload AXI - CONF'!D749","v":"/"},{"$f":"'Upload AXI - CONF'!D750","v":0},{"$f":"'Upload AXI - CONF'!D751","v":"/"},{"$f":"'Upload AXI - CONF'!D752","v":0},{"$f":"'Upload AXI - CONF'!D753","v":"/"},{"$f":"'Upload AXI - CONF'!D754","v":0},{"$f":"'Upload AXI - CONF'!D755","v":"/"},{"$f":"'Upload AXI - CONF'!D756","v":0},{"$f":"'Upload AXI - CONF'!D757","v":0},{"$f":"'Upload AXI - CONF'!D758","v":0},{"$f":"'Upload AXI - CONF'!D759","v":0},{"$f":"'Upload AXI - CONF'!D760","v":0},{"$f":"'Upload AXI - CONF'!D761","v":"/"},{"$f":"'Upload AXI - CONF'!D762","v":0},{"$f":"'Upload AXI - CONF'!D763","v":"/"},{"$f":"'Upload AXI - CONF'!D764","v":0},{"$f":"'Upload AXI - CONF'!D765","v":"/"},{"$f":"'Upload AXI - CONF'!D766","v":0},{"$f":"'Upload AXI - CONF'!D767","v":"/"},{"$f":"'Upload AXI - CONF'!D768","v":0},{"$f":"'Upload AXI - CONF'!D769","v":"/"},{"$f":"'Upload AXI - CONF'!D770","v":0},{"$f":"'Upload AXI - CONF'!D771","v":"/"},{"$f":"'Upload AXI - CONF'!D772","v":0},{"$f":"'Upload AXI - CONF'!D773","v":"/"},{"$f":"'Upload AXI - CONF'!D774","v":0},{"$f":"'Upload AXI - CONF'!D775","v":"/"},{"$f":"'Upload AXI - CONF'!D776","v":0},{"$f":"'Upload AXI - CONF'!D777","v":0},{"$f":"'Upload AXI - CONF'!D778","v":0},{"$f":"'Upload AXI - CONF'!D779","v":0},{"$f":"'Upload AXI - CONF'!D780","v":0},{"$f":"'Upload AXI - CONF'!D781","v":"/"},{"$f":"'Upload AXI - CONF'!D782","v":0},{"$f":"'Upload AXI - CONF'!D783","v":"/"},{"$f":"'Upload AXI - CONF'!D784","v":0},{"$f":"'Upload AXI - CONF'!D785","v":"/"},{"$f":"'Upload AXI - CONF'!D786","v":0},{"$f":"'Upload AXI - CONF'!D787","v":"/"},{"$f":"'Upload AXI - CONF'!D788","v":0},{"$f":"'Upload AXI - CONF'!D789","v":"/"},{"$f":"'Upload AXI - CONF'!D790","v":0},{"$f":"'Upload AXI - CONF'!D791","v":"/"},{"$f":"'Upload AXI - CONF'!D792","v":0},{"$f":"'Upload AXI - CONF'!D793","v":"/"},{"$f":"'Upload AXI - CONF'!D794","v":0},{"$f":"'Upload AXI - CONF'!D795","v":"/"},{"$f":"'Upload AXI - CONF'!D796","v":0},{"$f":"'Upload AXI - CONF'!D797","v":0},{"$f":"'Upload AXI - CONF'!D798","v":0},{"$f":"'Upload AXI - CONF'!D799","v":0},{"$f":"'Upload AXI - CONF'!D800","v":0},{"$f":"'Upload AXI - CONF'!D801","v":"/"},{"$f":"'Upload AXI - CONF'!D802","v":0},{"$f":"'Upload AXI - CONF'!D803","v":"/"},{"$f":"'Upload AXI - CONF'!D804","v":0},{"$f":"'Upload AXI - CONF'!D805","v":"/"},{"$f":"'Upload AXI - CONF'!D806","v":0},{"$f":"'Upload AXI - CONF'!D807","v":"/"},{"$f":"'Upload AXI - CONF'!D808","v":0},{"$f":"'Upload AXI - CONF'!D809","v":"/"},{"$f":"'Upload AXI - CONF'!D810","v":0},{"$f":"'Upload AXI - CONF'!D811","v":"/"},{"$f":"'Upload AXI - CONF'!D812","v":0},{"$f":"'Upload AXI - CONF'!D813","v":"/"},{"$f":"'Upload AXI - CONF'!D814","v":0},{"$f":"'Upload AXI - CONF'!D815","v":"/"},{"$f":"'Upload AXI - CONF'!D816","v":0},{"$f":"'Upload AXI - CONF'!D817","v":0},{"$f":"'Upload AXI - CONF'!D818","v":0},{"$f":"'Upload AXI - CONF'!D819","v":0},{"$f":"'Upload AXI - CONF'!D820","v":0},{"$f":"'Upload AXI - CONF'!D821","v":"/"},{"$f":"'Upload AXI - CONF'!D822","v":0},{"$f":"'Upload AXI - CONF'!D823","v":"/"},{"$f":"'Upload AXI - CONF'!D824","v":0},{"$f":"'Upload AXI - CONF'!D825","v":"/"},{"$f":"'Upload AXI - CONF'!D826","v":0},{"$f":"'Upload AXI - CONF'!D827","v":"/"},{"$f":"'Upload AXI - CONF'!D828","v":0},{"$f":"'Upload AXI - CONF'!D829","v":"/"},{"$f":"'Upload AXI - CONF'!D830","v":0},{"$f":"'Upload AXI - CONF'!D831","v":"/"},{"$f":"'Upload AXI - CONF'!D832","v":0},{"$f":"'Upload AXI - CONF'!D833","v":"/"},{"$f":"'Upload AXI - CONF'!D834","v":0},{"$f":"'Upload AXI - CONF'!D835","v":"/"},{"$f":"'Upload AXI - CONF'!D186","v":0},{"$f":"'Upload AXI - CONF'!D187","v":0},{"$f":"'Upload AXI - CONF'!D188","v":0},{"$f":"'Upload AXI - CONF'!D189","v":0.21},{"$f":"'Upload AXI - CONF'!D190","v":0},{"$f":"'Upload AXI - CONF'!D191","v":0},{"$f":"'Upload AXI - CONF'!D192","v":0},{"$f":"'Upload AXI - CONF'!D193","v":0},{"$f":"'Upload AXI - CONF'!D194","v":0},{"$f":"'Upload AXI - CONF'!D195","v":0},{"$f":"'Upload AXI - CONF'!D196","v":0},{"$f":"'Upload AXI - CONF'!D197","v":0},{"$f":"'Upload AXI - CONF'!D198","v":0},{"$f":"'Upload AXI - CONF'!D199","v":0},{"$f":"'Upload AXI - CONF'!D200","v":0},{"$f":"'Upload AXI - CONF'!D201","v":0},{"$f":"'Upload AXI - CONF'!D202","v":0},{"$f":"'Upload AXI - CONF'!D203","v":0},{"$f":"'Upload AXI - CONF'!D204","v":0.21},{"$f":"'Upload AXI - CONF'!D205","v":0},{"$f":"'Upload AXI - CONF'!D206","v":0},{"$f":"'Upload AXI - CONF'!D207","v":0},{"$f":"'Upload AXI - CONF'!D208","v":0},{"$f":"'Upload AXI - CONF'!D209","v":0},{"$f":"'Upload AXI - CONF'!D210","v":0},{"$f":"'Upload AXI - CONF'!D211","v":0},{"$f":"'Upload AXI - CONF'!D212","v":0},{"$f":"'Upload AXI - CONF'!D213","v":0},{"$f":"'Upload AXI - CONF'!D214","v":0},{"$f":"'Upload AXI - CONF'!D215","v":0},{"$f":"'Upload AXI - CONF'!D216","v":0},{"$f":"'Upload AXI - CONF'!D217","v":0},{"$f":"'Upload AXI - CONF'!D218","v":0},{"$f":"'Upload AXI - CONF'!D219","v":0.21},{"$f":"'Upload AXI - CONF'!D220","v":0},{"$f":"'Upload AXI - CONF'!D221","v":0},{"$f":"'Upload AXI - CONF'!D222","v":0},{"$f":"'Upload AXI - CONF'!D223","v":0},{"$f":"'Upload AXI - CONF'!D224","v":0},{"$f":"'Upload AXI - CONF'!D225","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D226","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D227","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D228","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D229","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D230","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D231","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D232","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D233","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D234","v":0.21},{"$f":"'Upload AXI - CONF'!D235","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D236","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D237","v":0},{"$f":"'Upload AXI - CONF'!D238","v":0},{"$f":"'Upload AXI - CONF'!D239","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D240","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D241","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D242","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D243","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D244","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D245","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D246","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D247","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D248","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D249","v":0.21},{"$f":"'Upload AXI - CONF'!D250","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D251","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D252","v":0},{"$f":"'Upload AXI - CONF'!D253","v":0},{"$f":"'Upload AXI - CONF'!D254","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D255","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D256","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D257","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D258","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D259","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D260","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D261","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D262","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D263","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D264","v":0.21},{"$f":"'Upload AXI - CONF'!D265","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D266","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D267","v":0},{"$f":"'Upload AXI - CONF'!D268","v":0},{"$f":"'Upload AXI - CONF'!D269","v":0},{"$f":"'Upload AXI - CONF'!D270","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D271","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D272","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D273","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D274","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D275","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D276","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D277","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D278","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D279","v":0.21},{"$f":"'Upload AXI - CONF'!D280","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D281","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D282","v":0},{"$f":"'Upload AXI - CONF'!D283","v":0},{"$f":"'Upload AXI - CONF'!D284","v":0},{"$f":"'Upload AXI - CONF'!D285","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D286","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D287","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D288","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D289","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D290","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D291","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D292","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D293","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D294","v":0.21},{"$f":"'Upload AXI - CONF'!D295","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D296","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D297","v":0},{"$f":"'Upload AXI - CONF'!D298","v":0},{"$f":"'Upload AXI - CONF'!D299","v":{"$error":"#DIV/0!"}},{"$f":"'Upload AXI - CONF'!D300","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D301","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D302","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D303","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D304","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D305","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D306","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D307","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D308","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D309","v":0.21},{"$f":"'Upload AXI - CONF'!D310","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D311","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D312","v":0},{"$f":"'Upload AXI - CONF'!D313","v":0},{"$f":"'Upload AXI - CONF'!D314","v":0},{"$f":"'Upload AXI - CONF'!D315","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D316","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D317","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D318","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D319","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D320","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D321","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D322","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D323","v":0},{"$f":"'Upload AXI - CONF'!D324","v":0.21},{"$f":"'Upload AXI - CONF'!D325","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D326","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D327","v":0},{"$f":"'Upload AXI - CONF'!D328","v":0},{"$f":"'Upload AXI - CONF'!D329","v":0},{"$f":"'Upload AXI - CONF'!D330","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D331","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D332","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D333","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D334","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D335","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D336","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D337","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D338","v":0},{"$f":"'Upload AXI - CONF'!D339","v":0.21},{"$f":"'Upload AXI - CONF'!D340","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D341","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D342","v":0},{"$f":"'Upload AXI - CONF'!D343","v":0},{"$f":"'Upload AXI - CONF'!D344","v":0},{"$f":"'Upload AXI - CONF'!D345","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D346","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D347","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D348","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D349","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D350","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D351","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D352","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D353","v":0},{"$f":"'Upload AXI - CONF'!D354","v":0.21},{"$f":"'Upload AXI - CONF'!D355","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D356","v":0},{"$f":"'Upload AXI - CONF'!D357","v":0},{"$f":"'Upload AXI - CONF'!D358","v":0},{"$f":"'Upload AXI - CONF'!D359","v":0},{"$f":"'Upload AXI - CONF'!D360","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D361","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D362","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D363","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D364","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D365","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D366","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D367","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D368","v":0},{"$f":"'Upload AXI - CONF'!D369","v":0.21},{"$f":"'Upload AXI - CONF'!D370","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D371","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D372","v":0},{"$f":"'Upload AXI - CONF'!D373","v":0},{"$f":"'Upload AXI - CONF'!D374","v":0},{"$f":"'Upload AXI - CONF'!D375","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D376","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D377","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D378","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D379","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D380","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D381","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D382","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D383","v":0},{"$f":"'Upload AXI - CONF'!D384","v":0.21},{"$f":"'Upload AXI - CONF'!D385","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D386","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D387","v":0},{"$f":"'Upload AXI - CONF'!D388","v":0},{"$f":"'Upload AXI - CONF'!D389","v":0},{"$f":"'Upload AXI - CONF'!D390","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D391","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D392","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D393","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D394","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D395","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D396","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D397","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D398","v":0},{"$f":"'Upload AXI - CONF'!D399","v":0.21},{"$f":"'Upload AXI - CONF'!D400","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D401","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D402","v":0},{"$f":"'Upload AXI - CONF'!D403","v":0},{"$f":"'Upload AXI - CONF'!D404","v":0},{"$f":"'Upload AXI - CONF'!D405","v":false},{"$f":"'Upload AXI - CONF'!D406","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D407","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D408","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D409","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D410","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D411","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D412","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D413","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D414","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D415","v":0.21},{"$f":"'Upload AXI - CONF'!D416","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D417","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D418","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D419","v":0},{"$f":"'Upload AXI - CONF'!D420","v":0},{"$f":"'Upload AXI - CONF'!D421","v":0},{"$f":"'Upload AXI - CONF'!D422","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D423","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D424","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D425","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D426","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D427","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D428","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D429","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D430","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D431","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D432","v":0.21},{"$f":"'Upload AXI - CONF'!D433","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D434","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D435","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D436","v":0},{"$f":"'Upload AXI - CONF'!D437","v":0},{"$f":"'Upload AXI - CONF'!D438","v":0},{"$f":"'Upload AXI - CONF'!D439","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D440","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D441","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D442","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D443","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D444","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D445","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D446","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D447","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D448","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D449","v":0.21},{"$f":"'Upload AXI - CONF'!D450","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D451","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D452","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D453","v":0},{"$f":"'Upload AXI - CONF'!D454","v":0},{"$f":"'Upload AXI - CONF'!D455","v":0},{"$f":"'Upload AXI - CONF'!D456","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D457","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D458","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D459","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D460","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D461","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D462","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D463","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D464","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D465","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D466","v":0.21},{"$f":"'Upload AXI - CONF'!D467","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D468","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D469","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D470","v":0},{"$f":"'Upload AXI - CONF'!D471","v":0},{"$f":"'Upload AXI - CONF'!D472","v":0},{"$f":"'Upload AXI - CONF'!D473","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D474","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D475","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D476","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D477","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D478","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D479","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D480","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D481","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D482","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D483","v":0.21},{"$f":"'Upload AXI - CONF'!D484","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D485","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D486","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D487","v":0},{"$f":"'Upload AXI - CONF'!D488","v":0},{"$f":"'Upload AXI - CONF'!D489","v":0},{"$f":"'Upload AXI - CONF'!D490","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D491","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D492","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D493","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D494","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D495","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D496","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D497","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D498","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D499","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D500","v":0.21},{"$f":"'Upload AXI - CONF'!D501","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D502","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D503","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D504","v":0},{"$f":"'Upload AXI - CONF'!D505","v":0},{"$f":"'Upload AXI - CONF'!D506","v":0},{"$f":"'Upload AXI - CONF'!D507","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D508","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D509","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D510","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D511","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D512","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D513","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D514","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D515","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D516","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D517","v":0.21},{"$f":"'Upload AXI - CONF'!D518","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D519","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D520","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D521","v":0},{"$f":"'Upload AXI - CONF'!D522","v":0},{"$f":"'Upload AXI - CONF'!D523","v":0},{"$f":"'Upload AXI - CONF'!D524","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D525","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D526","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D527","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D528","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D529","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D530","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D531","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D532","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D533","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D534","v":0.21},{"$f":"'Upload AXI - CONF'!D535","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D536","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D537","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D538","v":0},{"$f":"'Upload AXI - CONF'!D539","v":0},{"$f":"'Upload AXI - CONF'!D540","v":0},{"$f":"'Upload AXI - CONF'!D541","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D542","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D543","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D544","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D545","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D546","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D547","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D548","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D549","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D550","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D551","v":0.21},{"$f":"'Upload AXI - CONF'!D552","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D553","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D554","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D555","v":0},{"$f":"'Upload AXI - CONF'!D556","v":0},{"$f":"'Upload AXI - CONF'!D557","v":0},{"$f":"'Upload AXI - CONF'!D558","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D559","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D560","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D561","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D562","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D563","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D564","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D565","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D566","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D567","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D568","v":0.21},{"$f":"'Upload AXI - CONF'!D569","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D570","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D571","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D572","v":0},{"$f":"'Upload AXI - CONF'!D573","v":0},{"$f":"'Upload AXI - CONF'!D574","v":0},{"$f":"'Upload AXI - CONF'!D575","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D576","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D577","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D578","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D579","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D580","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D581","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D582","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D583","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D584","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D585","v":0.21},{"$f":"'Upload AXI - CONF'!D586","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D587","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D588","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D589","v":0},{"$f":"'Upload AXI - CONF'!D590","v":0},{"$f":"'Upload AXI - CONF'!D591","v":0},{"$f":"'Upload AXI - CONF'!D592","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D593","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D594","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D595","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D596","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D597","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D598","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D599","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D600","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D601","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D602","v":0.21},{"$f":"'Upload AXI - CONF'!D603","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D604","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D605","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D606","v":0},{"$f":"'Upload AXI - CONF'!D607","v":0},{"$f":"'Upload AXI - CONF'!D608","v":0},{"$f":"'Upload AXI - CONF'!D609","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D610","v":0},{"$f":"'Upload AXI - CONF'!D611","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D612","v":0},{"$f":"'Upload AXI - CONF'!D613","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D614","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D615","v":0},{"$f":"'Upload AXI - CONF'!D616","v":0},{"$f":"'Upload AXI - CONF'!D617","v":0},{"$f":"'Upload AXI - CONF'!D618","v":""},{"$f":"'Upload AXI - CONF'!D619","v":0},{"$f":"'Upload AXI - CONF'!D620","v":0},{"$f":"'Upload AXI - CONF'!D621","v":2.0148000000000001},{"$f":"'Upload AXI - CONF'!D622","v":"Algemeen ziekenhuis"},{"$f":"'Upload AXI - CONF'!D623","v":""},{"$f":"'Upload AXI - CONF'!D624","v":0},{"$f":"'Upload AXI - CONF'!D625","v":0},{"$f":"'Upload AXI - CONF'!D626","v":""},{"$f":"'Upload AXI - CONF'!D627","v":0},{"$f":"'Upload AXI - CONF'!D628","v":0},{"$f":"'Upload AXI - CONF'!D629","v":""},{"$f":"'Upload AXI - CONF'!D630","v":0},{"$f":"'Upload AXI - CONF'!D631","v":0},{"$f":"'Upload AXI - CONF'!D632","v":""},{"$f":"'Upload AXI - CONF'!D633","v":0},{"$f":"'Upload AXI - CONF'!D634","v":0},{"$f":"'Upload AXI - CONF'!D635","v":""},{"$f":"'Upload AXI - CONF'!D636","v":""},{"$f":"'Upload AXI - CONF'!D637","v":0},{"$f":"'Upload AXI - CONF'!D638","v":0},{"$f":"'Upload AXI - CONF'!D639","v":""},{"$f":"'Upload AXI - CONF'!D640","v":0},{"$f":"'Upload AXI - CONF'!D641","v":0},{"$f":"'Upload AXI - CONF'!D642","v":""},{"$f":"'Upload AXI - CONF'!D643","v":0},{"$f":"'Upload AXI - CONF'!D644","v":0},{"$f":"'Upload AXI - CONF'!D645","v":""},{"$f":"'Upload AXI - CONF'!D646","v":0},{"$f":"'Upload AXI - CONF'!D647","v":0},{"$f":"'Upload AXI - CONF'!D648","v":""},{"$f":"'Upload AXI - CONF'!D649","v":""},{"$f":"'Upload AXI - CONF'!D650","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D651","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D652","v":""},{"$f":"'Upload AXI - CONF'!D653","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D654","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D655","v":""},{"$f":"'Upload AXI - CONF'!D656","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D657","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D658","v":""},{"$f":"'Upload AXI - CONF'!D659","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D660","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D661","v":0},{"$f":"'Upload AXI - CONF'!D662","v":0},{"$f":"'Upload AXI - CONF'!D663","v":0},{"$f":"'Upload AXI - CONF'!D664","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D665","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D666","v":""},{"$f":"'Upload AXI - CONF'!D667","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D668","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D669","v":2.0148000000000001},{"$f":"'Upload AXI - CONF'!D670","v":"Algemeen ziekenhuis"},{"$f":"'Upload AXI - CONF'!D671","v":""},{"$f":"'Upload AXI - CONF'!D672","v":0},{"$f":"'Upload AXI - CONF'!D673","v":0},{"$f":"'Upload AXI - CONF'!D674","v":""},{"$f":"'Upload AXI - CONF'!D675","v":0},{"$f":"'Upload AXI - CONF'!D676","v":0},{"$f":"'Upload AXI - CONF'!D677","v":""},{"$f":"'Upload AXI - CONF'!D678","v":0},{"$f":"'Upload AXI - CONF'!D679","v":0},{"$f":"'Upload AXI - CONF'!D680","v":""},{"$f":"'Upload AXI - CONF'!D681","v":0},{"$f":"'Upload AXI - CONF'!D682","v":0},{"$f":"'Upload AXI - CONF'!D683","v":""},{"$f":"'Upload AXI - CONF'!D684","v":""},{"$f":"'Upload AXI - CONF'!D685","v":0},{"$f":"'Upload AXI - CONF'!D686","v":0},{"$f":"'Upload AXI - CONF'!D687","v":""},{"$f":"'Upload AXI - CONF'!D688","v":0},{"$f":"'Upload AXI - CONF'!D689","v":0},{"$f":"'Upload AXI - CONF'!D690","v":""},{"$f":"'Upload AXI - CONF'!D691","v":0},{"$f":"'Upload AXI - CONF'!D692","v":0},{"$f":"'Upload AXI - CONF'!D693","v":""},{"$f":"'Upload AXI - CONF'!D694","v":0},{"$f":"'Upload AXI - CONF'!D695","v":0},{"$f":"'Upload AXI - CONF'!D696","v":""},{"$f":"'Upload AXI - CONF'!D697","v":""},{"$f":"'Upload AXI - CONF'!D698","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D699","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D700","v":""},{"$f":"'Upload AXI - CONF'!D701","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D702","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D703","v":""},{"$f":"'Upload AXI - CONF'!D704","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D705","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D706","v":""},{"$f":"'Upload AXI - CONF'!D707","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D708","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D709","v":0},{"$f":"'Upload AXI - CONF'!D710","v":0},{"$f":"'Upload AXI - CONF'!D711","v":0},{"$f":"'Upload AXI - CONF'!D712","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D713","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D714","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D715","v":{"$error":"#REF!"}},{"$f":"'Upload AXI - CONF'!D716","v":0},{"$f":"'Upload AXI - CONF'!D717","v":0},{"$f":"'Upload AXI - CONF'!D718","v":0},{"$f":"'Upload AXI - CONF'!D719","v":0},{"$f":"'Upload AXI - CONF'!D720","v":0},{"$f":"'Upload AXI - CONF'!D721","v":"/"},{"$f":"'Upload AXI - CONF'!D722","v":0},{"$f":"'Upload AXI - CONF'!D723","v":"/"},{"$f":"'Upload AXI - CONF'!D724","v":0},{"$f":"'Upload AXI - CONF'!D725","v":"/"},{"$f":"'Upload AXI - CONF'!D726","v":0},{"$f":"'Upload AXI - CONF'!D727","v":"/"},{"$f":"'Upload AXI - CONF'!D728","v":0},{"$f":"'Upload AXI - CONF'!D729","v":"/"},{"$f":"'Upload AXI - CONF'!D730","v":0},{"$f":"'Upload AXI - CONF'!D731","v":"/"},{"$f":"'Upload AXI - CONF'!D732","v":0},{"$f":"'Upload AXI - CONF'!D733","v":"/"},{"$f":"'Upload AXI - CONF'!D734","v":0},{"$f":"'Upload AXI - CONF'!D735","v":"/"},{"$f":"'Upload AXI - CONF'!D736","v":0},{"$f":"'Upload AXI - CONF'!D737","v":0},{"$f":"'Upload AXI - CONF'!D738","v":0},{"$f":"'Upload AXI - CONF'!D739","v":0},{"$f":"'Upload AXI - CONF'!D740","v":0},{"$f":"'Upload AXI - CONF'!D741","v":"/"},{"$f":"'Upload AXI - CONF'!D742","v":0},{"$f":"'Upload AXI - CONF'!D743","v":"/"},{"$f":"'Upload AXI - CONF'!D744","v":0},{"$f":"'Upload AXI - CONF'!D745","v":"/"},{"$f":"'Upload AXI - CONF'!D746","v":0},{"$f":"'Upload AXI - CONF'!D747","v":"/"},{"$f":"'Upload AXI - CONF'!D748","v":0},{"$f":"'Upload AXI - CONF'!D749","v":"/"},{"$f":"'Upload AXI - CONF'!D750","v":0},{"$f":"'Upload AXI - CONF'!D751","v":"/"},{"$f":"'Upload AXI - CONF'!D752","v":0},{"$f":"'Upload AXI - CONF'!D753","v":"/"},{"$f":"'Upload AXI - CONF'!D754","v":0},{"$f":"'Upload AXI - CONF'!D755","v":"/"},{"$f":"'Upload AXI - CONF'!D756","v":0},{"$f":"'Upload AXI - CONF'!D757","v":0},{"$f":"'Upload AXI - CONF'!D758","v":0},{"$f":"'Upload AXI - CONF'!D759","v":0},{"$f":"'Upload AXI - CONF'!D760","v":0},{"$f":"'Upload AXI - CONF'!D761","v":"/"},{"$f":"'Upload AXI - CONF'!D762","v":0},{"$f":"'Upload AXI - CONF'!D763","v":"/"},{"$f":"'Upload AXI - CONF'!D764","v":0},{"$f":"'Upload AXI - CONF'!D765","v":"/"},{"$f":"'Upload AXI - CONF'!D766","v":0},{"$f":"'Upload AXI - CONF'!D767","v":"/"},{"$f":"'Upload AXI - CONF'!D768","v":0},{"$f":"'Upload AXI - CONF'!D769","v":"/"},{"$f":"'Upload AXI - CONF'!D770","v":0},{"$f":"'Upload AXI - CONF'!D771","v":"/"},{"$f":"'Upload AXI - CONF'!D772","v":0},{"$f":"'Upload AXI - CONF'!D773","v":"/"},{"$f":"'Upload AXI - CONF'!D774","v":0},{"$f":"'Upload AXI - CONF'!D775","v":"/"},{"$f":"'Upload AXI - CONF'!D776","v":0},{"$f":"'Upload AXI - CONF'!D777","v":0},{"$f":"'Upload AXI - CONF'!D778","v":0},{"$f":"'Upload AXI - CONF'!D779","v":0},{"$f":"'Upload AXI - CONF'!D780","v":0},{"$f":"'Upload AXI - CONF'!D781","v":"/"},{"$f":"'Upload AXI - CONF'!D782","v":0},{"$f":"'Upload AXI - CONF'!D783","v":"/"},{"$f":"'Upload AXI - CONF'!D784","v":0},{"$f":"'Upload AXI - CONF'!D785","v":"/"},{"$f":"'Upload AXI - CONF'!D786","v":0},{"$f":"'Upload AXI - CONF'!D787","v":"/"},{"$f":"'Upload AXI - CONF'!D788","v":0},{"$f":"'Upload AXI - CONF'!D789","v":"/"},{"$f":"'Upload AXI - CONF'!D790","v":0},{"$f":"'Upload AXI - CONF'!D791","v":"/"},{"$f":"'Upload AXI - CONF'!D792","v":0},{"$f":"'Upload AXI - CONF'!D793","v":"/"},{"$f":"'Upload AXI - CONF'!D794","v":0},{"$f":"'Upload AXI - CONF'!D795","v":"/"},{"$f":"'Upload AXI - CONF'!D796","v":0},{"$f":"'Upload AXI - CONF'!D797","v":0},{"$f":"'Upload AXI - CONF'!D798","v":0},{"$f":"'Upload AXI - CONF'!D799","v":0},{"$f":"'Upload AXI - CONF'!D800","v":0},{"$f":"'Upload AXI - CONF'!D801","v":"/"},{"$f":"'Upload AXI - CONF'!D802","v":0},{"$f":"'Upload AXI - CONF'!D803","v":"/"},{"$f":"'Upload AXI - CONF'!D804","v":0},{"$f":"'Upload AXI - CONF'!D805","v":"/"},{"$f":"'Upload AXI - CONF'!D806","v":0},{"$f":"'Upload AXI - CONF'!D807","v":"/"},{"$f":"'Upload AXI - CONF'!D808","v":0},{"$f":"'Upload AXI - CONF'!D809","v":"/"},{"$f":"'Upload AXI - CONF'!D810","v":0},{"$f":"'Upload AXI - CONF'!D811","v":"/"},{"$f":"'Upload AXI - CONF'!D812","v":0},{"$f":"'Upload AXI - CONF'!D813","v":"/"},{"$f":"'Upload AXI - CONF'!D814","v":0},{"$f":"'Upload AXI - CONF'!D815","v":"/"},{"$f":"'Upload AXI - CONF'!D816","v":0},{"$f":"'Upload AXI - CONF'!D817","v":0},{"$f":"'Upload AXI - CONF'!D818","v":0},{"$f":"'Upload AXI - CONF'!D819","v":0},{"$f":"'Upload AXI - CONF'!D820","v":0},{"$f":"'Upload AXI - CONF'!D821","v":"/"},{"$f":"'Upload AXI - CONF'!D822","v":0},{"$f":"'Upload AXI - CONF'!D823","v":"/"},{"$f":"'Upload AXI - CONF'!D824","v":0},{"$f":"'Upload AXI - CONF'!D825","v":"/"},{"$f":"'Upload AXI - CONF'!D826","v":0},{"$f":"'Upload AXI - CONF'!D827","v":"/"},{"$f":"'Upload AXI - CONF'!D828","v":0},{"$f":"'Upload AXI - CONF'!D829","v":"/"},{"$f":"'Upload AXI - CONF'!D830","v":0},{"$f":"'Upload AXI - CONF'!D831","v":"/"},{"$f":"'Upload AXI - CONF'!D832","v":0},{"$f":"'Upload AXI - CONF'!D833","v":"/"},{"$f":"'Upload AXI - CONF'!D834","v":0},{"$f":"'Upload AXI - CONF'!D835","v":"/"}]