{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Variabele kosten","Vaste kosten"],"not_rendered":{"defined_names":7},"read":"whole","date_system":"1900"}

{"sheet":"Variabele kosten","index":0,"n_rows":7,"n_cols":4,"rows_kept":7,"merged":[[0,1,0,2]]}
[null,"RENTABILITEITS ANALYSE",null," "]
[null,"VARIABELE KOSTEN","KOSTENPERCENTAGE"," "]
[null,"Kosten verkocht goederen",{"v":0.25,"d":"25.0%"}]
[null,"Voorraad",{"v":0.12,"d":"12.0%"}]
[null,"Ruw materiaal",{"v":0.05,"d":"5.0%"}]
[null,"Arbeidskosten (inclusief loonbelasting)",{"v":0.3,"d":"30.0%"}]
[null,"Totaal",{"$f":"SUBTOTAL(109,VariabeleKosten[KOSTENPERCENTAGE])","v":{"v":0.72,"d":"72.0%"}}]

{"sheet":"Vaste kosten","index":1,"n_rows":22,"n_cols":4,"rows_kept":22,"merged":[[0,1,0,2],[20,1,20,2]]}
[null,"RENTABILITEITS ANALYSE",null," "]
[null,"VASTE KOSTEN","ONKOSTEN"]
[null,"Salaris (inclusief loonbelasting)",{"v":100000,"d":"€ 100,000"}]
[null,"Benodigdheden",{"v":10000,"d":"€ 10,000"}]
[null,"Reparatie & onderhoud",{"v":1000,"d":"€ 1,000"}]
[null,"Reclame",{"v":15000,"d":"€ 15,000"}]
[null,"Auto, bezorging en reizen"]
[null,"Accounting en juridische zaken"]
[null,"Huur",{"v":20000,"d":"€ 20,000"}]
[null,"Telefoon"]
[null,"Water, gas, elektriciteit",{"v":5000,"d":"€ 5,000"}]
[null,"Verzekering",{"v":2000,"d":"€ 2,000"}]
[null,"Belastingen (onroerend goed enz.)"]
[null,"Rente"]
[null,"Afschrijving"]
[null,"Overig (specificeren)"]
[null,"Diverse kosten",{"v":5000,"d":"€ 5,000"}]
[null,"Hoofdsom van betaling"]
[null,"Opname eigenaar",{"v":50000,"d":"€ 50,000"}]
[null,"Totaal",{"$f":"SUBTOTAL(109,VasteKosten[ONKOSTEN])","v":{"v":208000,"d":"€ 208,000"}}]
[]
[null,"RENTABILITEITSDREMPEL",{"$f":"SUM(VasteKosten[])/(1-SUM(VariabeleKosten[]))","v":{"v":742857.1428571428,"d":"€ 742,857"}}]