{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Begroting"],"not_rendered":{"charts":0,"images":2,"macros":0,"external_links":0,"defined_names":1,"comments":0,"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":"Begroting","index":0,"n_rows":42,"n_cols":5,"rows_kept":42,"cut":false,"hidden":false,"merged":[[38,4,38,5],[40,4,40,5],[27,4,27,5],[22,4,22,5],[34,4,34,5],[33,4,33,5],[31,4,31,5],[32,4,32,5],[30,1,30,5],[29,4,29,5],[23,1,23,3],[38,1,38,3],[40,1,40,3],[34,1,34,3],[35,1,35,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[37,1,37,3],[36,1,36,3],[12,1,12,5],[6,1,6,2],[24,1,24,3],[10,2,10,5],[8,2,8,5],[9,2,9,5],[15,4,15,5],[17,4,17,5],[19,4,19,5],[21,4,21,5],[14,1,14,5],[13,4,13,5],[16,4,16,5],[18,1,18,5],[20,4,20,5]]}
[]
[]
[]
[]
[null,"BEGROTING"]
[null,"Begroting onderzoeksproject Academische Werkplaats Gezonde Leefomgeving"]
[null,"Begroting als bijlage bij voorstel indienen bij AWGL"]
[]
[null,"Naam project"]
[null,"Naam projectleider"]
[]
[]
[null,"Begroting project"]
[null,"Uitgaven","uurloon","uren","kosten (automatisch)"]
[null,"Personele kosten uitvoerende GGD"]
[null,null,null,null,{"$f":"D16*C16","v":0}]
[null,null,null,null,{"$f":"D17*C17","v":0}]
[null,null,null,null,{"$f":"D18*C18","v":0}]
[null,"Personele kosten derden, max. tarief van €160 (specificeren per regel)"]
[null,null,null,null,{"$f":"D20*C20","v":0}]
[null,null,null,null,{"$f":"D21*C21","v":0}]
[null,null,null,null,{"$f":"D22*C22","v":0}]
[null,"Materiële kosten (specificeren per regel)",null,null,"Invullen"]
[null,null,null,null,"€"]
[null,null,null,null,"€"]
[null,null,null,null,"€"]
[null,null,null,null,"€"]
[null,"Totaal uitgaven",null,null,{"$f":"SUM(E15:F27)","v":0}]
[]
[null,"Inkomsten (cofinanciering)","uurloon","uren","inkomsten (automatisch)"]
[null,"eigen bijdrage in tijd (specificeren per regel)"]
[null,null,null,null,{"$f":"D32*C32","v":0}]
[null,null,null,null,{"$f":"D33*C33","v":0}]
[null,null,null,null,{"$f":"D34*C34","v":0}]
[null,"eigen bijdrage in middelen (specificeren per regel)",null,null,"Invullen"]
[null,null,null,null,"€"]
[null,null,null,null,"€"]
[null,null,null,null,"€"]
[null,"Totaal eigen bijdrage",null,null,{"$f":"SUM(E32:F34,F36:F38)","v":0}]
[]
[null,"Totale bijdrage te ontvangen van AWGL\n",null,null,{"$f":"E28-E39","v":0}]
[null,"(= uitgaven - eigen bijdrage) Automatisch"]