{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Blad1","Blad2","Blad3"],"read":"whole","date_system":"1900"}

{"sheet":"Blad1","index":0,"n_rows":27,"n_cols":5,"rows_kept":27}
[]
["Kosten werkgever"]
[]
["bruto loon ",{"$nulls":3},{"v":550,"d":"550.00"}]
[]
["Sectorpremiefonds (lang)",{"v":0.0052,"d":"0.52%"},null,{"$f":"+B6*$E$4","v":2.86}]
["WAO basis",{"v":0.057,"d":"5.70%"},null,{"$f":"+B7*$E$4","v":31.35}]
["Wao gedifferenteerd",{"v":1.5E-3,"d":"0.15%"},null,{"$f":"+B8*$E$4","v":{"v":0.8250000000000001,"d":"0.83"}}]
[]
["Wga gedifferenteerd",{"v":0.00135,"d":"0.135%"},null,{"$f":"+B10*$E$4","v":{"v":0.7425,"d":"0.74"}}]
["ZvW",{"v":0.069,"d":"6.90%"},null,{"$f":"+B11*$E$4","v":37.95}]
[]
[]
[]
["Vakantiegeld",{"v":0.08,"d":"8%"},null,{"$f":"+B15*$E$4","v":{"v":44,"d":"44.00"}}]
[]
["VUT-premie (agrarische sektor)",{"v":0.03975,"d":"3.98%"},null,{"$f":"+B17*$E$4","v":{"v":21.8625,"d":"21.86"}}]
["Arbeidsmarktbeleid (agrarische sektor)",{"v":7.6E-3,"d":"0.76%"},null,{"$f":"+B18*$E$4","v":4.18}]
["Overbruggingsfonds",{"v":0.0008,"d":"0.08%"},null,{"$f":"+B19*$E$4","v":0.44}]
[]
[{"$nulls":3},{"$f":"SUM(D6:D19)","v":144.21}]
[{"$nulls":4},{"$f":"+E4+D21","v":694.21}]
[null,{"$f":"+SUM(B6:B19)","v":{"v":0.26220000000000004,"d":"26.22%"}}]
[]
["Werknemer ouder dan 23 jaar "]
["pensioenpremie (wg)",{"v":0.1235,"d":"12.35%"},null,{"$f":"+B26*$E$4","v":{"v":67.925,"d":"67.93"}}]
[{"$nulls":4},{"$f":"+E22+D26","v":{"v":762.135,"d":"762.14"}}]

{"sheet":"Blad2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Blad3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0}