{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Budgetplan"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":0,"defined_names":0,"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":"Budgetplan","index":0,"n_rows":39,"n_cols":6,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,0,1,1],[0,2,1,5],[2,0,2,1],[2,2,2,5],[3,0,3,1],[3,2,3,5],[4,0,4,1],[4,2,4,5],[5,0,5,1],[5,2,5,5],[7,0,8,1],[7,2,8,5],[16,0,17,3],[16,4,16,5],[9,2,9,3],[9,4,9,5],[10,2,10,3],[10,4,10,5],[11,2,12,3],[11,4,12,5],[13,0,13,1],[13,2,13,3],[13,4,13,5],[14,0,15,1],[14,2,15,5],[35,0,36,0],[37,0,37,1],[38,0,39,1],[38,2,39,5],[22,0,23,1],[22,2,23,5],[25,0,26,1],[25,2,25,5],[27,0,32,0],[33,0,34,0]]}
["Budgetplan PVB",null,"Graag enkel de cellen met lichtgroene achtergrond wijzigen!"]
[]
["Voornaam"]
["Naam"]
["VF-nummer"]
["Rijksregisternummer"]
[]
["Zorggebonden budget"]
[]
[null,null,"Ik ben van plan",null,"Ik kan dus nog"]
[null,null,null,null,{"$f":"C8-C11","v":0}]
[null,null,"te besteden bij een\nvergunde zorgaanbieder",null,"besteden bij een niet-vergunde zorgaanbieder"]
[]
["Beheerskosten",null,{"$f":"E11","v":0},null,{"$f":"E11*0.1194","v":0}]
[{"$f":"\"Jaarbudget \"&F2","v":"Jaarbudget "},null,{"$f":"SUM(C8,E14)","v":0}]
[]
["Vink hieronder alles aan wat van toepassing is",null,null,null,"Kostprijs"]
[null,null,null,null,"Geschat","Werkelijk"]
[null,null,null,null,null,{"$f":"IF(C8=0,\"\",50)","v":""}]
[null,null,null,null,{"$f":"IF(C8=0,\"\",IF(C8>=35000,3600,1800))","v":""}]
[null,null,null,4,{"$f":"IF(C8=0,\"\",300*D21+45)","v":""}]
[null,null,null,null,{"$f":"IF(C8=0,\"\",500)","v":""}]
["Beschikbaar voor ondersteuning",null,0]
[]
[null,null,0]
["Bestedingsmogelijkheden\nDe voorgestelde bedragen zijn richtprijzen;\nje dient ze te wijzigen naar de werkelijke prijzen.",null,"OPGELET: regels met een sterretje gelden voor een volle dag"]
[null,null,"€ / uur","uren / dag","dagen / week","€ / jaar"]
["Een\npersoonlijk assistent","met vrijwilligersvergoeding *",33.36,null,null,{"$f":"C28*E28*365.25/7","v":0}]
[null,"met dienstencheques",9,null,null,{"$f":"C29*D29*E29*365.25/7","v":0}]
[null,"via sociaal secretariaat",22,null,null,{"$f":"C30*D30*E30*365.25/7","v":0}]
[null,"via interim",21,null,null,{"$f":"C31*D31*E31*365.25/7","v":0}]
[null,"door een dienst PA",30,null,null,{"$f":"C32*D32*E32*365.25/7","v":0}]
[null,"als zelfstandige",30,null,null,0]
["Oproepbare permanentie","vergunde zorgaanbieder",8,null,null,{"$f":"C34*D34*E34*365.25/7","v":0}]
[null,"niet-vergunde zorgaanbieder",11,null,null,{"$f":"C35*D35*E35*365.25/7","v":0}]
["Dagbesteding","vergunde zorgaanbieder",12,null,null,0]
[null,"niet-vergunde zorgaanbieder",16,null,null,0]
["Collectieve woon- en dagondersteuning \nbij een vergunde zorgaanbieder *",null,160,null,null,{"$f":"C38*E38*365.25/7","v":0}]
["Resterend bedrag",null,{"$f":"IF(C8=0,\"\",C23-SUM(F28:F38))","v":""}]