{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["begroting","prestatieverklaring","Investeringen","Materiaal"],"not_rendered":{"charts":0,"images":0,"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":36,"n_cols":11,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"uren",null,null,"pers. kosten ","overige kosten",null,"totaal"]
[null,null,null,null,"OASS","JOND","OND",2014,2014]
["Posten",null,null,"tarief 2014",106,129,164]
[]
["Kantoor: update protocollen (veldwerk, databases)",null,null,null,0,null,0,{"$f":"+E5*E$3+F5*F$3+G5*G$3","v":0}]
[]
[]
["Investeringen (bodemschaaf)",null,null,null,null,null,null,null,{"$f":"+Investeringen!E18","v":144}]
[]
[]
["Veldwerk"]
["voorbereiding ",null,null,null,8,null,1,{"$f":"+E12*E$3+F12*F$3+G12*G$3","v":1012}]
["personeelskosten 'benthos'",null,null,null,{"$f":"2*5*12","v":120},null,null,{"$f":"+E13*E$3+F13*F$3+G13*G$3","v":12720}]
["reiskosten",null,null,null,null,null,null,{"$f":"+E14*E$3+F14*F$3+G14*G$3","v":0},300]
["vaarverslag",null,null,null,4,null,2,{"$f":"+E15*E$3+F15*F$3+G15*G$3","v":752}]
["opruimen",null,null,null,4,null,null,{"$f":"+E16*E$3+F16*F$3+G16*G$3","v":424},null,null,{"$f":"SUM(H5:H16)","v":14908}]
[]
["Kantoor: verwerking data t.b.v. rapportage"]
["check invoer HbR 2014",null,null,null,8,null,null,{"$f":"+E19*E$3+F19*F$3+G19*G$3","v":848}]
["database bodemdieren WOT survey",null,null,null,8,null,2,1176]
["database bodemdieren HbR 2014",null,null,null,24,null,2,2872]
["rapportage",null,null,null,null,null,null,{"$f":"+E22*E$3+F22*F$3+G22*G$3","v":0}]
["Projectmanagement",null,null,null,null,null,4,{"$f":"+E23*E$3+F23*F$3+G23*G$3","v":656},null,null,{"$f":"SUM(H18:I23)","v":5552}]
[]
[]
["subtoaal","fase 1",null,null,null,null,null,{"$f":"SUM(H5:H17)","v":14908},{"$f":"SUM(I5:I17)","v":444},null,{"$f":"SUM(H26:J26)","v":15352}]
[null,"fase 2",null,null,null,null,null,{"$f":"SUM(H19:H23)","v":5552},null,null,{"$f":"SUM(H27:J27)","v":5552}]
["totaal",null,null,null,null,null,null,null,{"$f":"SUM(H26:I27)","v":20904}]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"SUM(H26:H27)","v":20460}]
[]
[]
[]
[null,null,null,null,{"$f":"SUM(E5:E24)","v":176},{"$f":"SUM(F5:F24)","v":0},{"$f":"SUM(G5:G24)","v":11}]

{"sheet":"prestatieverklaring","index":1,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"uren",null,null,"pers. kosten ","overige kosten","totaal",null,null,"totaal",null,null,"JohanC","Jack","JohanJ","Margriet"]
[null,null,null,null,"OASS","JOND","OND",null,null,null,null,null,null,null,"jaar",2011,2011,2011,2011]
["Posten",null,null,"tarief 2014",106,129,164]
[]
["Kantoor: update protocollen (veldwerk, databases)",null,null,null,{"$f":"+Q5+S5+R5","v":0},null,{"$f":"+P5","v":0},{"$f":"+E5*E$3+F5*F$3+G5*G$3","v":0}]
[]
[]
["Investeringen (bodemschaaf)",null,null,null,null,null,null,null,{"$f":"+Investeringen!E18","v":144}]
[]
[]
["Veldwerk"]
["voorbereiding ",null,null,null,{"$f":"+Q12+S12+R12","v":8},null,{"$f":"+P12","v":1},{"$f":"+E12*E$3+F12*F$3+G12*G$3","v":1012},null,null,null,null,null,null,null,1,8]
["personeelskosten 'benthos'",null,null,null,{"$f":"+Q13+S13+R13","v":110},null,{"$f":"+P13","v":0},{"$f":"+E13*E$3+F13*F$3+G13*G$3","v":11660},null,null,null,null,null,null,null,null,55,55]
["reiskosten",null,null,null,null,null,null,{"$f":"+E14*E$3+F14*F$3+G14*G$3","v":0},300]
["vaarverslag",null,null,null,{"$f":"+Q15+S15+R15","v":0},null,{"$f":"+P15","v":1},{"$f":"+E15*E$3+F15*F$3+G15*G$3","v":164},null,null,null,null,null,null,null,1]
["opruimen",null,null,null,{"$f":"+Q16+S16+R16","v":4},null,{"$f":"+P16","v":0},{"$f":"+E16*E$3+F16*F$3+G16*G$3","v":424},null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,"subtotaal",null,null,{"$f":"SUM(P5:P16)","v":2},{"$f":"SUM(Q5:Q16)","v":67},{"$f":"SUM(R5:R16)","v":55},0]
["Kantoor: verwerking data t.b.v. rapportage"]
["database bodemdieren",null,null,null,{"$f":"+Q19+R19+S19","v":15},null,{"$f":"+P19","v":1},{"$f":"+E19*E$3+F19*F$3+G19*G$3","v":1754},null,null,null,null,null,null,null,1,15]
["rapportage",null,null,null,{"$f":"+Q20+R20+S20","v":0},null,{"$f":"+P20","v":0},{"$f":"+E20*E$3+F20*F$3+G20*G$3","v":0}]
["Projectmanagement",null,null,null,0,null,2,{"$f":"+E21*E$3+F21*F$3+G21*G$3","v":328},null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,"subtotaal ",null,null,{"$f":"SUM(P19:P21)","v":3},{"$f":"SUM(Q19:Q21)","v":15},0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"totaal",null,null,{"$f":"+P22+P17","v":5},{"$f":"+Q22+Q17","v":82},55,0]
[]
[]
[]
["subtotalen",null,null,null,null,"subtotaal fase 1",null,{"$f":"SUM(H5:H16)","v":13260},{"$f":"SUM(I5:I16)","v":444},{"$f":"SUM(H29:I29)","v":13704}]
[null,null,null,null,null,"subtotaal fase 2",null,{"$f":"SUM(H19:H21)","v":2082},{"$f":"SUM(I19:I21)","v":0},{"$f":"SUM(H30:I30)","v":2082}]
["totaal",null,null,null,null,"totaal",null,{"$f":"SUM(H29:H30)","v":15342},{"$f":"SUM(I29:I30)","v":444},15786]

{"sheet":"Investeringen","index":2,"n_rows":18,"n_cols":5,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["apparaat","waarde","% tbv project","aantal","investering"]
[]
["bodemschaaf",12000,3,2,{"$f":"0.2*B3*C3/100*D3","v":144}]
["altimeter",2500,100,0,{"$f":"0.2*B4*C4/100*D4","v":0}]
["aquadopp",16000,100,0,{"$f":"0.2*B5*C5/100*D5","v":0}]
["temp.sal. Meter",3000,100,0,{"$f":"0.2*B6*C6/100*D6","v":0}]
["DGPS",1670,50,0,{"$f":"0.2*B7*C7/100*D7","v":0}]
["207270 Reo+upgrade Altime  ",1265,50,0,{"$f":"0.2*B8*C8/100*D8","v":0}]
["200930 Onderwaterbehuizing",2685,50,0,0]
["94300640 Campbell   ",3374,50,0,0]
["94300640 Loggernet   ",701,50,0,0]
["94300640 PC400 datalogger  ",369,50,0,0]
["205512 EV Surf GPS post-p",2200,50,0,0]
[]
[]
[]
[]
[null,null,null,null,{"$f":"SUM(E3:E13)","v":144}]

{"sheet":"Materiaal","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}