{"text_format":"1","workbook":"xlsx","n_sheets":63,"sheets":["Manual","Richtlijnen","Budgetdetail","Overzichtsbudget","Financieringsoverzicht","Overzicht hoofd- en subcodes","9X-00 - Percentages","DDL - Eenheid","DDL - Fases","DDL - Net - Zender","DDL - Genre","DDL - 01-00","DDL - 02-00","DDL - 03-00","DDL - 05-00","DDL - 06-00","DDL - 07-00","DDL - 09-00","DDL - 10-00","DDL - 11-00","DDL - 12-00","DDL - 13-00","DDL - 14-00","DDL - 15-00","DDL - 16-00","DDL - 17-00","DDL - 18-00","DDL - 19-00","DDL - 20-00","DDL - 21-00","DDL - 22-00","DDL - 23-00","DDL - 24-00","DDL - 25-00","DDL - 26-00","DDL - 27-00","DDL - 28-00","DDL - 29-00","DDL - 30-00","DDL - 31-00","DDL - 32-00","DDL - 33-00","DDL - 34-00","DDL - 35-00","DDL - 36-00","DDL - 37-00","DDL - 50-00","DDL - 51-00","DDL - 52-00","DDL - 53-00","DDL - 54-00","DDL - 55-00","DDL - 56-00","DDL - 57-00","DDL - 58-00","DDL - 70-00","DDL - 71-00","DDL - 72-00","DDL - 73-00","DDL - 74-00","DDL - 94-00","DDL - 96-00","DDL - 97-00"],"not_rendered":{"charts":0,"images":14,"macros":1,"external_links":0,"defined_names":5,"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":"Manual","index":0,"n_rows":121,"n_cols":5,"rows_kept":121,"cut":false,"hidden":false,"merged":[[0,0,0,25]]}
["MANUAL"]
[]
["-","Nodige software","Microsoft 365",null,"Gelieve nooit velden te knippen en plakken, dit zal een aantal automatische berekeningen verkeerdelijk beïnvloeden!"]
["-","Tabblad 'Richtlijnen'","Hier vind je de richtlijnen bij standaard budgetformulieren."]
["-","Tabblad 'Financieringsoverzicht'"]
["-","Tabblad 'Overzichtsbudget'","Hier vind je de samenvatting van de hoofdcodes van het detailbudget, dit tabblad kan je zelf niet invullen."]
["-","Tabblad 'Budgetdetail'","Hier kan je je budget in detail invullen."]
[]
[null,null,"- Stap 1","Vul de belangrijkste gegevens van de productie in."]
[null,null,null,"De oranje velden zijn verplicht in te vullen."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"- Stap 2","A.d.h.v. het plusje links kan je elke hoofdcode openklappen om de juiste subcodes te selecteren."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"- Stap 3","A.d.h.v. het pijltje rechts klap je de dropdown lijst open waaruit je de juiste subcode kan selecteren. Hierin kan je ook naar beneden scrollen als niet alle subcodes onmiddellijk zichtbaar zijn."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"- Stap 4","Ook de Fase en Eenheid moet je selecteren uit een dropdown lijst."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"- Stap 5","Om het totaal te laten berekenen voor een subcode moet je alle onderstaande velden invullen."]
[]
[]
[]
[]
[]
[]
[]
[null,null,"- Stap 6","A.d.h.v. het minnetje links kan je elke hoofdcode opnieuw dichtklappen."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"- Stap 7","Het percentage op onvoorziene kosten, overhead, honorarium producent en format fee kan je zelf aangeven."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"- Stap 8","Om een rij toe te voegen onder een hoofdcode klik je op de knop 'Invoegen Rij'."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"- Stap 9","Om een rij te dupliceren onder de geselecteerde rij klik je op een veld van deze rij en dan op de knop 'Dupliceren Rij'."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"- Stap 10","Om een rij te verwijderen klik je op een veld van deze rij en dan op de knop 'Verwijderen Rij'."]
[]
[]
[]
[]
[]
[]
[]
[null,null,"- Stap 11","Je kan in het Budgetdetail ten allen tijde het overzicht van enkel de hoofdcodes opvragen of de hoofdcodes met de reeds ingevulde subcodes (zonder witrijen) a.d.h.v. onderstaande knoppen."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"- Stap 12","Bij het openen van het document wordt een quality check uitgevoerd op velden, formules en verwijzingen."]
[null,null,null,"Corrupte velden krijgen een rode achtergrond."]
[]
["-","Tabblad 'Overzicht hoofd- en subcodes'","Hier vind je een overzicht van alle hoofd- en subcodes."]

{"sheet":"Richtlijnen","index":1,"n_rows":21,"n_cols":3,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Richtlijnen bij standaard budgetformulieren"]
[]
[null,null,"-Bij het indienen van een programmavoorstel bij VRT is het bijgevoegde budgetformulier ‘overzichtsbudget’ en bijhorend ‘detailbudget’ verplicht te gebruiken van bij  de onderhandelingsperiode.'"]
[null,null,"- In het budgetformulier wordt alle informatie toegevoegd die nodig is voor een goed begrip van het budget. Zo dienen de in de begroting opgenomen kosten realistisch, marktconform en kostenefficiënt te zijn en zoveel mogelijk gespecifieerd, uitgewerkt en toegelicht te worden."]
[null,null,"-  Extra toelichting: het formulier detailbudget is gelinkt met het formulier overzichtsbudget. "]
[null,null,"1.       Bij alle keyfuncties in het budgetformulier worden de namen vermeld (indien reeds bekend in de fase van het project). Indien verschillende functies in dezelfde periode door een en dezelfde persoon worden ingevuld, wordt op elke budgetlijn het concrete tewerkstellingspercentage ingevuld waabij de totaliteit van het tewerkstellingspercentage 100% niet mag overschrijden."]
[null,null,"2.\tEr mogen geen lijnen uit het budgetformulier worden weggelaten. Indien een bepaalde rubriek niet van toepassing is, wordt het overeenstemmende veld gewoon oningevuld gelaten."]
[null,null,"3.\tInternationalisering: kosten die verband houden met het vermarkten van het (audio)visueel product en eventuele exploitaties in het buitenland worden tijdig besproken met VRT Content Partnerships (IB-Band en bepaalde deliverables) en waar mogelijk al in het sjabloon opgenomen."]
[null,null,"4.\tPromotiekosten: kosten voor poster, trailer, website, etc. worden tijdig besproken met VRT-merkbeleving. Voor zover deze door de productie worden gedragen kunnen ze ook worden meegenomen in het sjabloon."]
[null,null,"5.\tProductieverzekering en format fee kunnen worden berekend op het totale productiebudget maar kunnen niet worden meegenomen voor het berekenen van de onvoorziene kosten, de overhead en de producers fee en worden vermeld in budget onder de code 94 en 95."]
[null,null,"6.\tOnvoorziene kosten: afhankelijk van de financiële risico’s van het project en genre wordt in overleg een te hanteren percentage bepaald tussen 0 en 5% op het totale productiebudget."]
[null,null,"7.\tOverhead: 7,5% op het totale productiebudget. De post overhead omvat alle vaste en variabele kosten die samenhangen met de reguliere bedrijfsvoering. Loonkosten van medewerkers die in dienst zijn kunnen uitsluitend apart van de post overhead worden begroot indien zij een operationele functie in de ontwikkeling of productie van het betreffende project vervullen."]
[null,null,"8.\tProducer’s fee: 7,5% op het totale productiebudget. De producers fee omvat de honoraria en de vergoedingen voor de producent(en) van het project."]
[null,null,"9.\tDe positie 'presentatie/host’  zal per project op voorhand  besproken worden en kan ifv payroll binnen of buiten het budget geplaatst worden, de beide opties zijn mogelijk."]
[null,null,"10.\tAlle tax shelterkosten (incl. commissie, intresten, verzekering,) kunnen worden meegeteld voor het berekenen van de onvoorziene kosten, de overheads en de producers fee worden vermeld in het budget onder code 73."]
[null,null,"11.\tExclusieven: deze post heeft betrekking op alle extra’s waarover partijen afwijkende afspraken maken voor het berekenen van de onvoorziene kosten, overhead en/of de producers fee (zoals bijvoorbeeld prijzengeld). Deze worden vermeld onder code 97 en dienen voldoende gespecifieerd te worden in de kolom “omschrijving”."]
[]
[null,null,"Extra toelichting:"]
[null,null,"Het formulier detailbudget is gelinkt met het formulier overzichtsbudget. "]
[null,null,"Indien men dus het formulier detailbudget gebruikt, worden de totalen automatisch overgenomen op het formulier overzichtsbudget."]

{"sheet":"Budgetdetail","index":2,"n_rows":334,"n_cols":34,"rows_kept":334,"cut":false,"hidden":false,"merged":[[0,0,0,12]]}
["BUDGETFILE - NON-FICTIE"]
["-"]
["Datum:",null,"27/06/2023",null,"Reeks/Seizoen nr",null,"SAP nr"]
["Titel Programma:",null,null,null,"# draaidagen",null,"Studio:"]
["Productiehuis:",null,null,null,null,null,"Locatie/EFP:"]
["Net / Zender:",null,null,null,null,null,"Totaal:"]
["Genre:",null,null,null,"Productieperiode:",null,"Preproductie:","Van",null,"Tot"]
["# afleveringen:",null,null,null,null,null,"Productie:","Van",null,"Tot"]
["Duurtijd / aflevering (in min.):",null,null,null,null,null,"Postproductie:","Van",null,"Tot"]
["# montagedagen"]
["-"]
["Code","Categorie Omschrijving","Omschrijving","Fase","Personen / Aantal","Aantal / Nummer per eenheid","Eenheid","Eenheidsprijs","Prorata (%)","Totaal","VRT Natura","PP","Opmerkingen",null,null,{"$f":"A3","v":"Datum:"},{"$f":"A4","v":"Titel Programma:"},{"$f":"A5","v":"Productiehuis:"},{"$f":"A6","v":"Net / Zender:"},{"$f":"A7","v":"Genre:"},{"$f":"A8","v":"# afleveringen:"},{"$f":"A9","v":"Duurtijd / aflevering (in min.):"},{"$f":"A10","v":"# montagedagen"},{"$f":"E3","v":"Reeks/Seizoen nr"},{"$f":"G3","v":"SAP nr"},{"$f":"E4&\" \"&G4","v":"# draaidagen Studio:"},{"$f":"E4&\" \"&G5","v":"# draaidagen Locatie/EFP:"},{"$f":"E4&\" \"&G6","v":"# draaidagen Totaal:"},{"$f":"$E$7&\" \"&$G$7&\" \"&$H$7","v":"Productieperiode: Preproductie: Van"},{"$f":"$E$7&\" \"&$G$7&\" \"&$J$7","v":"Productieperiode: Preproductie: Tot"},{"$f":"$E$7&\" \"&$G$8&\" \"&$H$8","v":"Productieperiode: Productie: Van"},{"$f":"$E$7&\" \"&$G$8&\" \"&$J$8","v":"Productieperiode: Productie: Tot"},{"$f":"$E$7&\" \"&$G$9&\" \"&$H$9","v":"Productieperiode: Postproductie: Van"},{"$f":"$E$7&\" \"&$G$9&\" \"&$J$9","v":"Productieperiode: Postproductie: Tot"}]
["01-00","ONTWIKKELING",null,null,null,null,null,null,null,{"$f":"SUM(J14:J16)","v":0},{"$f":"SUM(K14:K16)","v":0},{"$f":"SUM(L14:L16)","v":0},null,null,null,{"$f":"C3","v":"27/06/2023"},{"$f":"C4","v":0},{"$f":"C5","v":0},{"$f":"C6","v":0},{"$f":"C7","v":0},{"$f":"C8","v":0},{"$f":"C9","v":0},{"$f":"C10","v":0},{"$f":"F3","v":0},{"$f":"H3","v":0},{"$f":"H4","v":0},{"$f":"H5","v":0},{"$f":"H6","v":0},{"$f":"I7","v":"00:00:00"},{"$f":"K7","v":"00:00:00"},{"$f":"I8","v":"00:00:00"},{"$f":"K8","v":"00:00:00"},{"$f":"I9","v":"00:00:00"},{"$f":"K9","v":"00:00:00"}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B14,Tabel24[ONTWIKKELING],Tabel24[01-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E14*F14*H14*I14","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B15,Tabel24[ONTWIKKELING],Tabel24[01-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E15*F15*H15*I15","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B16,Tabel24[ONTWIKKELING],Tabel24[01-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E16*F16*H16*I16","v":0}]
["02-00","SCENARIO & RECHTEN",null,null,null,null,null,null,null,{"$f":"SUM(J18:J22)","v":0},{"$f":"SUM(K18:K22)","v":0},{"$f":"SUM(L18:L22)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B18,Tabel27[SCENARIO & RECHTEN],Tabel27[02-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E18*F18*H18*I18","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B19,Tabel27[SCENARIO & RECHTEN],Tabel27[02-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E19*F19*H19*I19","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B20,Tabel27[SCENARIO & RECHTEN],Tabel27[02-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E20*F20*H20*I20","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B21,Tabel27[SCENARIO & RECHTEN],Tabel27[02-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E21*F21*H21*I21","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B22,Tabel27[SCENARIO & RECHTEN],Tabel27[02-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E22*F22*H22*I22","v":0}]
["03-00","MUZIEK",null,null,null,null,null,null,null,{"$f":"SUM(J24:J28)","v":0},{"$f":"SUM(K24:K28)","v":0},{"$f":"SUM(L24:L28)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B24,Tabel28[MUZIEK],Tabel28[03-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E24*F24*H24*I24","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B25,Tabel28[MUZIEK],Tabel28[03-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E25*F25*H25*I25","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B26,Tabel28[MUZIEK],Tabel28[03-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E26*F26*H26*I26","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B27,Tabel28[MUZIEK],Tabel28[03-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E27*F27*H27*I27","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B28,Tabel28[MUZIEK],Tabel28[03-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E28*F28*H28*I28","v":0}]
["05-00","REGISSEURS",null,null,null,null,null,null,null,{"$f":"SUM(J30:J35)","v":0},{"$f":"SUM(K30:K34)","v":0},{"$f":"SUM(L30:L34)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B30,Tabel210[REGISSEURS],Tabel210[05-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E30*F30*H30*I30","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B31,Tabel210[REGISSEURS],Tabel210[05-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E31*F31*H31*I31","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B32,Tabel210[REGISSEURS],Tabel210[05-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E32*F32*H32*I32","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B33,Tabel210[REGISSEURS],Tabel210[05-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E33*F33*H33*I33","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B34,Tabel210[REGISSEURS],Tabel210[05-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E34*F34*H34*I34","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B35,Tabel210[REGISSEURS],Tabel210[05-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E35*F35*H35*I35","v":0}]
["06-00","HOOFDROLLEN",null,null,null,null,null,null,null,{"$f":"SUM(J37:J41)","v":0},{"$f":"SUM(K37:K41)","v":0},{"$f":"SUM(L37:L41)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B37,Tabel211[HOOFDROLLEN],Tabel211[06-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E37*F37*H37*I37","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B38,Tabel211[HOOFDROLLEN],Tabel211[06-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E38*F38*H38*I38","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B39,Tabel211[HOOFDROLLEN],Tabel211[06-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E39*F39*H39*I39","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B40,Tabel211[HOOFDROLLEN],Tabel211[06-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E40*F40*H40*I40","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B41,Tabel211[HOOFDROLLEN],Tabel211[06-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E41*F41*H41*I41","v":0}]
["07-00","PRESENTATOR/HOST - IN BUDGET",null,null,null,null,null,null,null,{"$f":"SUM(J43:J47)","v":0},{"$f":"SUM(K43:K47)","v":0},{"$f":"SUM(L43:L47)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B43,Tabel212[PRESENTATOR/HOST],Tabel212[07-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E43*F43*H43*I43","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B44,Tabel212[PRESENTATOR/HOST],Tabel212[07-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E44*F44*H44*I44","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B45,Tabel212[PRESENTATOR/HOST],Tabel212[07-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E45*F45*H45*I45","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B46,Tabel212[PRESENTATOR/HOST],Tabel212[07-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E46*F46*H46*I46","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B47,Tabel212[PRESENTATOR/HOST],Tabel212[07-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E47*F47*H47*I47","v":0}]
["09-00","PROGRAMMAMEDEWERKERS/REDACTIE",null,null,null,null,null,null,null,{"$f":"SUM(J49:J53)","v":0},{"$f":"SUM(K49:K53)","v":0},{"$f":"SUM(L49:L53)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B49,Tabel29[PROGRAMMAMEDEWERKERS/REDACTIE],Tabel29[09-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E49*F49*H49*I49","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B50,Tabel29[PROGRAMMAMEDEWERKERS/REDACTIE],Tabel29[09-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E50*F50*H50*I50","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B51,Tabel29[PROGRAMMAMEDEWERKERS/REDACTIE],Tabel29[09-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E51*F51*H51*I51","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B52,Tabel29[PROGRAMMAMEDEWERKERS/REDACTIE],Tabel29[09-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E52*F52*H52*I52","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B53,Tabel29[PROGRAMMAMEDEWERKERS/REDACTIE],Tabel29[09-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E53*F53*H53*I53","v":0}]
["10-00","PLOEG PRODUCTIE & ADMIN.",null,null,null,null,null,null,null,{"$f":"SUM(J55:J59)","v":0},{"$f":"SUM(K55:K59)","v":0},{"$f":"SUM(L55:L59)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B55,Tabel2[PLOEG PRODUCTIE & ADMIN.],Tabel2[10-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E55*F55*H55*I55","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B56,Tabel2[PLOEG PRODUCTIE & ADMIN.],Tabel2[10-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E56*F56*H56*I56","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B57,Tabel2[PLOEG PRODUCTIE & ADMIN.],Tabel2[10-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E57*F57*H57*I57","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B58,Tabel2[PLOEG PRODUCTIE & ADMIN.],Tabel2[10-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E58*F58*H58*I58","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B59,Tabel2[PLOEG PRODUCTIE & ADMIN.],Tabel2[10-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E59*F59*H59*I59","v":0}]
["11-00","PLOEG REGIE",null,null,null,null,null,null,null,{"$f":"SUM(J61:J65)","v":0},{"$f":"SUM(K61:K65)","v":0},{"$f":"SUM(L61:L65)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B61,Tabel26[PLOEG REGIE],Tabel26[11-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E61*F61*H61*I61","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B62,Tabel26[PLOEG REGIE],Tabel26[11-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E62*F62*H62*I62","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B63,Tabel26[PLOEG REGIE],Tabel26[11-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E63*F63*H63*I63","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B64,Tabel26[PLOEG REGIE],Tabel26[11-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E64*F64*H64*I64","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B65,Tabel26[PLOEG REGIE],Tabel26[11-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E65*F65*H65*I65","v":0}]
["12-00","PLOEG BEELD",null,null,null,null,null,null,null,{"$f":"SUM(J67:J71)","v":0},{"$f":"SUM(K67:K71)","v":0},{"$f":"SUM(L67:L71)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B67,Tabel214[PLOEG BEELD],Tabel214[12-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E67*F67*H67*I67","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B68,Tabel214[PLOEG BEELD],Tabel214[12-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E68*F68*H68*I68","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B69,Tabel214[PLOEG BEELD],Tabel214[12-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E69*F69*H69*I69","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B70,Tabel214[PLOEG BEELD],Tabel214[12-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E70*F70*H70*I70","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B71,Tabel214[PLOEG BEELD],Tabel214[12-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E71*F71*H71*I71","v":0}]
["13-00","PLOEG KLANK",null,null,null,null,null,null,null,{"$f":"SUM(J73:J77)","v":0},{"$f":"SUM(K73:K77)","v":0},{"$f":"SUM(L73:L77)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B73,Tabel215[PLOEG KLANK],Tabel215[13-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E73*F73*H73*I73","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B74,Tabel215[PLOEG KLANK],Tabel215[13-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E74*F74*H74*I74","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B75,Tabel215[PLOEG KLANK],Tabel215[13-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E75*F75*H75*I75","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B76,Tabel215[PLOEG KLANK],Tabel215[13-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E76*F76*H76*I76","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B77,Tabel215[PLOEG KLANK],Tabel215[13-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E77*F77*H77*I77","v":0}]
["14-00","PLOEG COMPUTER PROGRAMMATIE - SPELGRAFIEK & MOTION DESIGN",null,null,null,null,null,null,null,{"$f":"SUM(J79:J83)","v":0},{"$f":"SUM(K79:K83)","v":0},{"$f":"SUM(L79:L83)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B79,Tabel217[PLOEG COMPUTER PROGRAMMATIE - SPELGRAFIEK & MOTION DESIGN],Tabel217[14-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E79*F79*H79*I79","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B80,Tabel217[PLOEG COMPUTER PROGRAMMATIE - SPELGRAFIEK & MOTION DESIGN],Tabel217[14-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E80*F80*H80*I80","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B81,Tabel217[PLOEG COMPUTER PROGRAMMATIE - SPELGRAFIEK & MOTION DESIGN],Tabel217[14-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E81*F81*H81*I81","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B82,Tabel217[PLOEG COMPUTER PROGRAMMATIE - SPELGRAFIEK & MOTION DESIGN],Tabel217[14-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E82*F82*H82*I82","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B83,Tabel217[PLOEG COMPUTER PROGRAMMATIE - SPELGRAFIEK & MOTION DESIGN],Tabel217[14-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E83*F83*H83*I83","v":0}]
["15-00","PLOEG DECOR",null,null,null,null,null,null,null,{"$f":"SUM(J85:J89)","v":0},{"$f":"SUM(K85:K89)","v":0},{"$f":"SUM(L85:L89)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B85,Tabel218[PLOEG DECOR],Tabel218[15-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E85*F85*H85*I85","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B86,Tabel218[PLOEG DECOR],Tabel218[15-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E86*F86*H86*I86","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B87,Tabel218[PLOEG DECOR],Tabel218[15-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E87*F87*H87*I87","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B88,Tabel218[PLOEG DECOR],Tabel218[15-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E88*F88*H88*I88","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B89,Tabel218[PLOEG DECOR],Tabel218[15-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E89*F89*H89*I89","v":0}]
["16-00","PLOEG KOSTUUM & MAKE-UP",null,null,null,null,null,null,null,{"$f":"SUM(J91:J95)","v":0},{"$f":"SUM(K91:K95)","v":0},{"$f":"SUM(L91:L95)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B91,Tabel219[PLOEG KOSTUUM & MAKE-UP],Tabel219[16-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E91*F91*H91*I91","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B92,Tabel219[PLOEG KOSTUUM & MAKE-UP],Tabel219[16-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E92*F92*H92*I92","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B93,Tabel219[PLOEG KOSTUUM & MAKE-UP],Tabel219[16-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E93*F93*H93*I93","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B94,Tabel219[PLOEG KOSTUUM & MAKE-UP],Tabel219[16-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E94*F94*H94*I94","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B95,Tabel219[PLOEG KOSTUUM & MAKE-UP],Tabel219[16-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E95*F95*H95*I95","v":0}]
["17-00","PLOEG ELECTRO & MACHINISTEN",null,null,null,null,null,null,null,{"$f":"SUM(J97:J101)","v":0},{"$f":"SUM(K97:K101)","v":0},{"$f":"SUM(L97:L101)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B97,Tabel220[PLOEG ELECTRO & MACHINISTEN],Tabel220[17-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E97*F97*H97*I97","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B98,Tabel220[PLOEG ELECTRO & MACHINISTEN],Tabel220[17-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E98*F98*H98*I98","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B99,Tabel220[PLOEG ELECTRO & MACHINISTEN],Tabel220[17-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E99*F99*H99*I99","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B100,Tabel220[PLOEG ELECTRO & MACHINISTEN],Tabel220[17-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E100*F100*H100*I100","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B101,Tabel220[PLOEG ELECTRO & MACHINISTEN],Tabel220[17-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E101*F101*H101*I101","v":0}]
["18-00","EXTRA PERSONEEL",null,null,null,null,null,null,null,{"$f":"SUM(J103:J107)","v":0},{"$f":"SUM(K103:K107)","v":0},{"$f":"SUM(L103:L107)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B103,Tabel221[EXTRA PERSONEEL],Tabel221[18-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E103*F103*H103*I103","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B104,Tabel221[EXTRA PERSONEEL],Tabel221[18-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E104*F104*H104*I104","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B105,Tabel221[EXTRA PERSONEEL],Tabel221[18-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E105*F105*H105*I105","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B106,Tabel221[EXTRA PERSONEEL],Tabel221[18-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E106*F106*H106*I106","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B107,Tabel221[EXTRA PERSONEEL],Tabel221[18-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E107*F107*H107*I107","v":0}]
["19-00","PLOEG VERTOLKING",null,null,null,null,null,null,null,{"$f":"SUM(J109:J113)","v":0},{"$f":"SUM(K109:K113)","v":0},{"$f":"SUM(L109:L113)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B109,Tabel222[PLOEG VERTOLKING],Tabel222[19-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E109*F109*H109*I109","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B110,Tabel222[PLOEG VERTOLKING],Tabel222[19-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E110*F110*H110*I110","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B111,Tabel222[PLOEG VERTOLKING],Tabel222[19-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E111*F111*H111*I111","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B112,Tabel222[PLOEG VERTOLKING],Tabel222[19-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E112*F112*H112*I112","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B113,Tabel222[PLOEG VERTOLKING],Tabel222[19-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E113*F113*H113*I113","v":0}]
["20-00","STUNTS & SPECIAL EFFECTS TIJDENS OPNAMES",null,null,null,null,null,null,null,{"$f":"SUM(J115:J119)","v":0},{"$f":"SUM(K115:K119)","v":0},{"$f":"SUM(L115:L119)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B115,Tabel22223[STUNTS & SPECIAL EFFECTS TIJDENS OPNAMES],Tabel22223[20-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E115*F115*H115*I115","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B116,Tabel22223[STUNTS & SPECIAL EFFECTS TIJDENS OPNAMES],Tabel22223[20-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E116*F116*H116*I116","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B117,Tabel22223[STUNTS & SPECIAL EFFECTS TIJDENS OPNAMES],Tabel22223[20-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E117*F117*H117*I117","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B118,Tabel22223[STUNTS & SPECIAL EFFECTS TIJDENS OPNAMES],Tabel22223[20-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E118*F118*H118*I118","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B119,Tabel22223[STUNTS & SPECIAL EFFECTS TIJDENS OPNAMES],Tabel22223[20-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E119*F119*H119*I119","v":0}]
["21-00","MATERIAAL CAMERA",null,null,null,null,null,null,null,{"$f":"SUM(J121:J125)","v":0},{"$f":"SUM(K121:K125)","v":0},{"$f":"SUM(L121:L125)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B121,Tabel2222324[MATERIAAL CAMERA],Tabel2222324[21-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E121*F121*H121*I121","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B122,Tabel2222324[MATERIAAL CAMERA],Tabel2222324[21-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E122*F122*H122*I122","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B123,Tabel2222324[MATERIAAL CAMERA],Tabel2222324[21-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E123*F123*H123*I123","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B124,Tabel2222324[MATERIAAL CAMERA],Tabel2222324[21-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E124*F124*H124*I124","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B125,Tabel2222324[MATERIAAL CAMERA],Tabel2222324[21-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E125*F125*H125*I125","v":0}]
["22-00","MATERIAAL BELICHTING",null,null,null,null,null,null,null,{"$f":"SUM(J127:J131)","v":0},{"$f":"SUM(K127:K131)","v":0},{"$f":"SUM(L127:L131)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B127,Tabel225[MATERIAAL BELICHTING],Tabel225[22-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E127*F127*H127*I127","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B128,Tabel225[MATERIAAL BELICHTING],Tabel225[22-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E128*F128*H128*I128","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B129,Tabel225[MATERIAAL BELICHTING],Tabel225[22-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E129*F129*H129*I129","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B130,Tabel225[MATERIAAL BELICHTING],Tabel225[22-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E130*F130*H130*I130","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B131,Tabel225[MATERIAAL BELICHTING],Tabel225[22-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E131*F131*H131*I131","v":0}]
["23-00","MATERIAAL MACHINERIE",null,null,null,null,null,null,null,{"$f":"SUM(J133:J137)","v":0},{"$f":"SUM(K133:K137)","v":0},{"$f":"SUM(L133:L137)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B133,Tabel226[MATERIAAL MACHINERIE],Tabel226[23-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E133*F133*H133*I133","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B134,Tabel226[MATERIAAL MACHINERIE],Tabel226[23-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E134*F134*H134*I134","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B135,Tabel226[MATERIAAL MACHINERIE],Tabel226[23-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E135*F135*H135*I135","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B136,Tabel226[MATERIAAL MACHINERIE],Tabel226[23-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E136*F136*H136*I136","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B137,Tabel226[MATERIAAL MACHINERIE],Tabel226[23-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E137*F137*H137*I137","v":0}]
["24-00","MATERIAAL KLANK",null,null,null,null,null,null,null,{"$f":"SUM(J139:J143)","v":0},{"$f":"SUM(K139:K143)","v":0},{"$f":"SUM(L139:L143)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B139,Tabel213[MATERIAAL KLANK],Tabel213[24-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E139*F139*H139*I139","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B140,Tabel213[MATERIAAL KLANK],Tabel213[24-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E140*F140*H140*I140","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B141,Tabel213[MATERIAAL KLANK],Tabel213[24-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E141*F141*H141*I141","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B142,Tabel213[MATERIAAL KLANK],Tabel213[24-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E142*F142*H142*I142","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B143,Tabel213[MATERIAAL KLANK],Tabel213[24-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E143*F143*H143*I143","v":0}]
["25-00","HUUR STUDIO'S & MAGAZIJNEN",null,null,null,null,null,null,null,{"$f":"SUM(J145:J149)","v":0},{"$f":"SUM(K145:K149)","v":0},{"$f":"SUM(L145:L149)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B145,Tabel216[HUUR STUDIO''S & MAGAZIJNEN],Tabel216[25-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E145*F145*H145*I145","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B146,Tabel216[HUUR STUDIO''S & MAGAZIJNEN],Tabel216[25-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E146*F146*H146*I146","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B147,Tabel216[HUUR STUDIO''S & MAGAZIJNEN],Tabel216[25-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E147*F147*H147*I147","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B148,Tabel216[HUUR STUDIO''S & MAGAZIJNEN],Tabel216[25-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E148*F148*H148*I148","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B149,Tabel216[HUUR STUDIO''S & MAGAZIJNEN],Tabel216[25-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E149*F149*H149*I149","v":0}]
["26-00","MATERIAAL COMPUTER, ANIMATIE & CGI",null,null,null,null,null,null,null,{"$f":"SUM(J151:J155)","v":0},{"$f":"SUM(K151:K155)","v":0},{"$f":"SUM(L151:L155)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B151,Tabel21627[MATERIAAL COMPUTER, ANIMATIE & CGI],Tabel21627[26-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E151*F151*H151*I151","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B152,Tabel21627[MATERIAAL COMPUTER, ANIMATIE & CGI],Tabel21627[26-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E152*F152*H152*I152","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B153,Tabel21627[MATERIAAL COMPUTER, ANIMATIE & CGI],Tabel21627[26-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E153*F153*H153*I153","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B154,Tabel21627[MATERIAAL COMPUTER, ANIMATIE & CGI],Tabel21627[26-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E154*F154*H154*I154","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B155,Tabel21627[MATERIAAL COMPUTER, ANIMATIE & CGI],Tabel21627[26-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E155*F155*H155*I155","v":0}]
["27-00","PRODUCTIEBUREAU, POST, TELEFOON",null,null,null,null,null,null,null,{"$f":"SUM(J157:J161)","v":0},{"$f":"SUM(K157:K161)","v":0},{"$f":"SUM(L157:L161)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B157,Tabel2162728[PRODUCTIEBUREAU, POST, TELEFOON],Tabel2162728[27-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E157*F157*H157*I157","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B158,Tabel2162728[PRODUCTIEBUREAU, POST, TELEFOON],Tabel2162728[27-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E158*F158*H158*I158","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B159,Tabel2162728[PRODUCTIEBUREAU, POST, TELEFOON],Tabel2162728[27-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E159*F159*H159*I159","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B160,Tabel2162728[PRODUCTIEBUREAU, POST, TELEFOON],Tabel2162728[27-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E160*F160*H160*I160","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B161,Tabel2162728[PRODUCTIEBUREAU, POST, TELEFOON],Tabel2162728[27-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E161*F161*H161*I161","v":0}]
["28-00","MATERIAAL DECOR",null,null,null,null,null,null,null,{"$f":"SUM(J163:J167)","v":0},{"$f":"SUM(K163:K167)","v":0},{"$f":"SUM(L163:L167)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B163,Tabel216272829[MATERIAAL DECOR],Tabel216272829[28-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E163*F163*H163*I163","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B164,Tabel216272829[MATERIAAL DECOR],Tabel216272829[28-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E164*F164*H164*I164","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B165,Tabel216272829[MATERIAAL DECOR],Tabel216272829[28-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E165*F165*H165*I165","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B166,Tabel216272829[MATERIAAL DECOR],Tabel216272829[28-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E166*F166*H166*I166","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B167,Tabel216272829[MATERIAAL DECOR],Tabel216272829[28-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E167*F167*H167*I167","v":0}]
["29-00","MATERIAAL KOSTUUM & MAKE-UP",null,null,null,null,null,null,null,{"$f":"SUM(J169:J173)","v":0},{"$f":"SUM(K169:K173)","v":0},{"$f":"SUM(L169:L173)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B169,Tabel230[MATERIAAL KOSTUUM & MAKE-UP],Tabel230[29-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E169*F169*H169*I169","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B170,Tabel230[MATERIAAL KOSTUUM & MAKE-UP],Tabel230[29-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E170*F170*H170*I170","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B171,Tabel230[MATERIAAL KOSTUUM & MAKE-UP],Tabel230[29-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E171*F171*H171*I171","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B172,Tabel230[MATERIAAL KOSTUUM & MAKE-UP],Tabel230[29-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E172*F172*H172*I172","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B173,Tabel230[MATERIAAL KOSTUUM & MAKE-UP],Tabel230[29-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E173*F173*H173*I173","v":0}]
["30-00","BEELDDRAGERS",null,null,null,null,null,null,null,{"$f":"SUM(J175:J179)","v":0},{"$f":"SUM(K175:K179)","v":0},{"$f":"SUM(L175:L179)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B175,Tabel23031[BEELDDRAGERS],Tabel23031[30-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E175*F175*H175*I175","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B176,Tabel23031[BEELDDRAGERS],Tabel23031[30-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E176*F176*H176*I176","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B177,Tabel23031[BEELDDRAGERS],Tabel23031[30-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E177*F177*H177*I177","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B178,Tabel23031[BEELDDRAGERS],Tabel23031[30-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E178*F178*H178*I178","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B179,Tabel23031[BEELDDRAGERS],Tabel23031[30-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E179*F179*H179*I179","v":0}]
["31-00","GELUIDSDRAGERS",null,null,null,null,null,null,null,{"$f":"SUM(J181:J185)","v":0},{"$f":"SUM(K181:K185)","v":0},{"$f":"SUM(L181:L185)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B181,Tabel2303132[GELUIDSDRAGERS],Tabel2303132[31-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E181*F181*H181*I181","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B182,Tabel2303132[GELUIDSDRAGERS],Tabel2303132[31-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E182*F182*H182*I182","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B183,Tabel2303132[GELUIDSDRAGERS],Tabel2303132[31-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E183*F183*H183*I183","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B184,Tabel2303132[GELUIDSDRAGERS],Tabel2303132[31-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E184*F184*H184*I184","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B185,Tabel2303132[GELUIDSDRAGERS],Tabel2303132[31-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E185*F185*H185*I185","v":0}]
["32-00","LABORATORIUM (ONTWIKKELING NEGATIEVEN)",null,null,null,null,null,null,null,{"$f":"SUM(J187:J191)","v":0},{"$f":"SUM(K187:K191)","v":0},{"$f":"SUM(L187:L191)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B187,Tabel230313233[LABORATORIUM (ONTWIKKELING NEGATIEVEN)],Tabel230313233[32-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E187*F187*H187*I187","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B188,Tabel230313233[LABORATORIUM (ONTWIKKELING NEGATIEVEN)],Tabel230313233[32-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E188*F188*H188*I188","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B189,Tabel230313233[LABORATORIUM (ONTWIKKELING NEGATIEVEN)],Tabel230313233[32-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E189*F189*H189*I189","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B190,Tabel230313233[LABORATORIUM (ONTWIKKELING NEGATIEVEN)],Tabel230313233[32-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E190*F190*H190*I190","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B191,Tabel230313233[LABORATORIUM (ONTWIKKELING NEGATIEVEN)],Tabel230313233[32-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E191*F191*H191*I191","v":0}]
["33-00","OPNAMEKOSTEN",null,null,null,null,null,null,null,{"$f":"SUM(J193:J197)","v":0},{"$f":"SUM(K193:K197)","v":0},{"$f":"SUM(L193:L197)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B193,Tabel234[OPNAMEKOSTEN],Tabel234[33-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E193*F193*H193*I193","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B194,Tabel234[OPNAMEKOSTEN],Tabel234[33-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E194*F194*H194*I194","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B195,Tabel234[OPNAMEKOSTEN],Tabel234[33-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E195*F195*H195*I195","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B196,Tabel234[OPNAMEKOSTEN],Tabel234[33-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E196*F196*H196*I196","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B197,Tabel234[OPNAMEKOSTEN],Tabel234[33-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E197*F197*H197*I197","v":0}]
["34-00","HUUR LOCATIES",null,null,null,null,null,null,null,{"$f":"SUM(J199:J203)","v":0},{"$f":"SUM(K199:K203)","v":0},{"$f":"SUM(L199:L203)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B199,Tabel23435[HUUR LOCATIES],Tabel23435[34-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E199*F199*H199*I199","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B200,Tabel23435[HUUR LOCATIES],Tabel23435[34-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E200*F200*H200*I200","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B201,Tabel23435[HUUR LOCATIES],Tabel23435[34-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E201*F201*H201*I201","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B202,Tabel23435[HUUR LOCATIES],Tabel23435[34-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E202*F202*H202*I202","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B203,Tabel23435[HUUR LOCATIES],Tabel23435[34-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E203*F203*H203*I203","v":0}]
["35-00","TRANSPORT",null,null,null,null,null,null,null,{"$f":"SUM(J205:J209)","v":0},{"$f":"SUM(K205:K209)","v":0},{"$f":"SUM(L205:L209)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B205,Tabel2343536[TRANSPORT],Tabel2343536[35-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E205*F205*H205*I205","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B206,Tabel2343536[TRANSPORT],Tabel2343536[35-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E206*F206*H206*I206","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B207,Tabel2343536[TRANSPORT],Tabel2343536[35-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E207*F207*H207*I207","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B208,Tabel2343536[TRANSPORT],Tabel2343536[35-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E208*F208*H208*I208","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B209,Tabel2343536[TRANSPORT],Tabel2343536[35-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E209*F209*H209*I209","v":0}]
["36-00","HOTEL & MAALTIJDEN",null,null,null,null,null,null,null,{"$f":"SUM(J211:J215)","v":0},{"$f":"SUM(K211:K215)","v":0},{"$f":"SUM(L211:L215)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B211,Tabel234353637[HOTEL & MAALTIJDEN],Tabel234353637[36-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E211*F211*H211*I211","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B212,Tabel234353637[HOTEL & MAALTIJDEN],Tabel234353637[36-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E212*F212*H212*I212","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B213,Tabel234353637[HOTEL & MAALTIJDEN],Tabel234353637[36-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E213*F213*H213*I213","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B214,Tabel234353637[HOTEL & MAALTIJDEN],Tabel234353637[36-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E214*F214*H214*I214","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B215,Tabel234353637[HOTEL & MAALTIJDEN],Tabel234353637[36-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E215*F215*H215*I215","v":0}]
["37-00","CAPTATIE - NON FICTIE",null,null,null,null,null,null,null,{"$f":"SUM(J217:J221)","v":0},{"$f":"SUM(K217:K221)","v":0},{"$f":"SUM(L217:L221)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B217,Tabel23435363738[CAPTATIE - NON FICTIE],Tabel23435363738[37-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E217*F217*H217*I217","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B218,Tabel23435363738[CAPTATIE - NON FICTIE],Tabel23435363738[37-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E218*F218*H218*I218","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B219,Tabel23435363738[CAPTATIE - NON FICTIE],Tabel23435363738[37-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E219*F219*H219*I219","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B220,Tabel23435363738[CAPTATIE - NON FICTIE],Tabel23435363738[37-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E220*F220*H220*I220","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B221,Tabel23435363738[CAPTATIE - NON FICTIE],Tabel23435363738[37-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E221*F221*H221*I221","v":0}]
["00-00","Totaal Productie",null,null,null,null,null,null,null,{"$f":"SUM(J13+J17+J23+J29+J36+J42+J48+J54+J60+J66+J72+J78+J84+J90+J96+J102+J108+J114+J120+J126+J132+J138+J144+J150+J156+J162+J168+J174+J180+J186+J192+J198+J204+J210+J216)","v":0},{"$f":"SUM(K13+K17+K23+K29+K36+K42+K48+K54+K60+K66+K72+K78+K84+K90+K96+K102+K108+K114+K120+K126+K132+K138+K144+K150+K156+K162+K168+K174+K180+K186+K192+K198+K204+K210+K216)","v":0},{"$f":"SUM(L13+L17+L23+L29+L36+L42+L48+L54+L60+L66+L72+L78+L84+L90+L96+L102+L108+L114+L120+L126+L132+L138+L144+L150+L156+L162+L168+L174+L180+L186+L192+L198+L204+L210+L216)","v":0}]
["50-00","PLOEG POSTPRODUCTIE",null,null,null,null,null,null,null,{"$f":"SUM(J224:J228)","v":0},{"$f":"SUM(K224:K228)","v":0},{"$f":"SUM(L224:L228)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B224,Tabel239[PLOEG POSTPRODUCTIE],Tabel239[50-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E224*F224*H224*I224","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B225,Tabel239[PLOEG POSTPRODUCTIE],Tabel239[50-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E225*F225*H225*I225","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B226,Tabel239[PLOEG POSTPRODUCTIE],Tabel239[50-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E226*F226*H226*I226","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B227,Tabel239[PLOEG POSTPRODUCTIE],Tabel239[50-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E227*F227*H227*I227","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B228,Tabel239[PLOEG POSTPRODUCTIE],Tabel239[50-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E228*F228*H228*I228","v":0}]
["51-00","PLOEG MONTAGE",null,null,null,null,null,null,null,{"$f":"SUM(J230:J234)","v":0},{"$f":"SUM(K230:K234)","v":0},{"$f":"SUM(L230:L234)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B230,Tabel23940[PLOEG MONTAGE],Tabel23940[51-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E230*F230*H230*I230","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B231,Tabel23940[PLOEG MONTAGE],Tabel23940[51-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E231*F231*H231*I231","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B232,Tabel23940[PLOEG MONTAGE],Tabel23940[51-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E232*F232*H232*I232","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B233,Tabel23940[PLOEG MONTAGE],Tabel23940[51-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E233*F233*H233*I233","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B234,Tabel23940[PLOEG MONTAGE],Tabel23940[51-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E234*F234*H234*I234","v":0}]
["52-00","PLOEG KLANK & MIXAGE",null,null,null,null,null,null,null,{"$f":"SUM(J236:J240)","v":0},{"$f":"SUM(K236:K240)","v":0},{"$f":"SUM(L236:L240)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B236,Tabel2394041[PLOEG KLANK & MIXAGE],Tabel2394041[52-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E236*F236*H236*I236","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B237,Tabel2394041[PLOEG KLANK & MIXAGE],Tabel2394041[52-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E237*F237*H237*I237","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B238,Tabel2394041[PLOEG KLANK & MIXAGE],Tabel2394041[52-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E238*F238*H238*I238","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B239,Tabel2394041[PLOEG KLANK & MIXAGE],Tabel2394041[52-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E239*F239*H239*I239","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B240,Tabel2394041[PLOEG KLANK & MIXAGE],Tabel2394041[52-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E240*F240*H240*I240","v":0}]
["53-00","KLANKSTUDIO'S",null,null,null,null,null,null,null,{"$f":"SUM(J242:J246)","v":0},{"$f":"SUM(K242:K246)","v":0},{"$f":"SUM(L242:L246)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B242,Tabel239404142[KLANKSTUDIO''S],Tabel239404142[53-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E242*F242*H242*I242","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B243,Tabel239404142[KLANKSTUDIO''S],Tabel239404142[53-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E243*F243*H243*I243","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B244,Tabel239404142[KLANKSTUDIO''S],Tabel239404142[53-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E244*F244*H244*I244","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B245,Tabel239404142[KLANKSTUDIO''S],Tabel239404142[53-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E245*F245*H245*I245","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B246,Tabel239404142[KLANKSTUDIO''S],Tabel239404142[53-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E246*F246*H246*I246","v":0}]
["54-00","MONTAGECELLEN",null,null,null,null,null,null,null,{"$f":"SUM(J248:J252)","v":0},{"$f":"SUM(K248:K252)","v":0},{"$f":"SUM(L248:L252)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B248,Tabel23940414243[MONTAGECELLEN],Tabel23940414243[54-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E248*F248*H248*I248","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B249,Tabel23940414243[MONTAGECELLEN],Tabel23940414243[54-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E249*F249*H249*I249","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B250,Tabel23940414243[MONTAGECELLEN],Tabel23940414243[54-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E250*F250*H250*I250","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B251,Tabel23940414243[MONTAGECELLEN],Tabel23940414243[54-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E251*F251*H251*I251","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B252,Tabel23940414243[MONTAGECELLEN],Tabel23940414243[54-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E252*F252*H252*I252","v":0}]
["55-00","VISUAL/SPECIAL EFFECTS & GRADING",null,null,null,null,null,null,null,{"$f":"SUM(J254:J258)","v":0},{"$f":"SUM(K254:K258)","v":0},{"$f":"SUM(L254:L258)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B254,Tabel2394041424344[VISUAL/SPECIAL EFFECTS & GRADING],Tabel2394041424344[55-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E254*F254*H254*I254","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B255,Tabel2394041424344[VISUAL/SPECIAL EFFECTS & GRADING],Tabel2394041424344[55-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E255*F255*H255*I255","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B256,Tabel2394041424344[VISUAL/SPECIAL EFFECTS & GRADING],Tabel2394041424344[55-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E256*F256*H256*I256","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B257,Tabel2394041424344[VISUAL/SPECIAL EFFECTS & GRADING],Tabel2394041424344[55-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E257*F257*H257*I257","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B258,Tabel2394041424344[VISUAL/SPECIAL EFFECTS & GRADING],Tabel2394041424344[55-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E258*F258*H258*I258","v":0}]
["56-00","GELUIDSDRAGERS/POSTPRODUCTIE",null,null,null,null,null,null,null,{"$f":"SUM(J260:J264)","v":0},{"$f":"SUM(K260:K264)","v":0},{"$f":"SUM(L260:L264)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B260,Tabel239404142434445[GELUIDSDRAGERS/POSTPRODUCTIE],Tabel239404142434445[56-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E260*F260*H260*I260","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B261,Tabel239404142434445[GELUIDSDRAGERS/POSTPRODUCTIE],Tabel239404142434445[56-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E261*F261*H261*I261","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B262,Tabel239404142434445[GELUIDSDRAGERS/POSTPRODUCTIE],Tabel239404142434445[56-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E262*F262*H262*I262","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B263,Tabel239404142434445[GELUIDSDRAGERS/POSTPRODUCTIE],Tabel239404142434445[56-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E263*F263*H263*I263","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B264,Tabel239404142434445[GELUIDSDRAGERS/POSTPRODUCTIE],Tabel239404142434445[56-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E264*F264*H264*I264","v":0}]
["57-00","WERKEN LABORATORIUM",null,null,null,null,null,null,null,{"$f":"SUM(J266:J270)","v":0},{"$f":"SUM(K266:K270)","v":0},{"$f":"SUM(L266:L270)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B266,Tabel23940414243444546[WERKEN LABORATORIUM],Tabel23940414243444546[57-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E266*F266*H266*I266","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B267,Tabel23940414243444546[WERKEN LABORATORIUM],Tabel23940414243444546[57-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E267*F267*H267*I267","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B268,Tabel23940414243444546[WERKEN LABORATORIUM],Tabel23940414243444546[57-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E268*F268*H268*I268","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B269,Tabel23940414243444546[WERKEN LABORATORIUM],Tabel23940414243444546[57-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E269*F269*H269*I269","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B270,Tabel23940414243444546[WERKEN LABORATORIUM],Tabel23940414243444546[57-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E270*F270*H270*I270","v":0}]
["58-00","HOTEL, TRANSPORT, KANTOOR",null,null,null,null,null,null,null,{"$f":"SUM(J272:J276)","v":0},{"$f":"SUM(K272:K276)","v":0},{"$f":"SUM(L272:L276)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B272,Tabel2394041424344454647[HOTEL, TRANSPORT, KANTOOR],Tabel2394041424344454647[58-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E272*F272*H272*I272","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B273,Tabel2394041424344454647[HOTEL, TRANSPORT, KANTOOR],Tabel2394041424344454647[58-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E273*F273*H273*I273","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B274,Tabel2394041424344454647[HOTEL, TRANSPORT, KANTOOR],Tabel2394041424344454647[58-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E274*F274*H274*I274","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B275,Tabel2394041424344454647[HOTEL, TRANSPORT, KANTOOR],Tabel2394041424344454647[58-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E275*F275*H275*I275","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B276,Tabel2394041424344454647[HOTEL, TRANSPORT, KANTOOR],Tabel2394041424344454647[58-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E276*F276*H276*I276","v":0}]
["00-00","Totaal Post-Productie",null,null,null,null,null,null,null,{"$f":"SUM(J223+J229+J235+J241+J247+J253+J259+J265+J271)","v":0},{"$f":"SUM(K223+K229+K235+K241+K247+K253+K259+K265+K271)","v":0},{"$f":"SUM(L223+L229+L235+L241+L247+L253+L259+L265+L271)","v":0}]
["70-00","PROMOTIE & INTERNATIONALISATIE",null,null,null,null,null,null,null,{"$f":"SUM(J279:J283)","v":0},{"$f":"SUM(K279:K283)","v":0},{"$f":"SUM(L279:L283)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B279,Tabel248[PROMOTIE & INTERNATIONALISATIE],Tabel248[70-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E279*F279*H279*I279","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B280,Tabel248[PROMOTIE & INTERNATIONALISATIE],Tabel248[70-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E280*F280*H280*I280","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B281,Tabel248[PROMOTIE & INTERNATIONALISATIE],Tabel248[70-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E281*F281*H281*I281","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B282,Tabel248[PROMOTIE & INTERNATIONALISATIE],Tabel248[70-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E282*F282*H282*I282","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B283,Tabel248[PROMOTIE & INTERNATIONALISATIE],Tabel248[70-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E283*F283*H283*I283","v":0}]
["71-00","GRAFIEK",null,null,null,null,null,null,null,{"$f":"SUM(J285:J289)","v":0},{"$f":"SUM(K285:K289)","v":0},{"$f":"SUM(L285:L289)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B285,Tabel24849[GRAFIEK],Tabel24849[71-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E285*F285*H285*I285","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B286,Tabel24849[GRAFIEK],Tabel24849[71-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E286*F286*H286*I286","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B287,Tabel24849[GRAFIEK],Tabel24849[71-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E287*F287*H287*I287","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B288,Tabel24849[GRAFIEK],Tabel24849[71-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E288*F288*H288*I288","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B289,Tabel24849[GRAFIEK],Tabel24849[71-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E289*F289*H289*I289","v":0}]
["72-00","WEBRUIMTE",null,null,null,null,null,null,null,{"$f":"SUM(J291:J295)","v":0},{"$f":"SUM(K291:K295)","v":0},{"$f":"SUM(L291:L295)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B291,Tabel2484950[WEBRUIMTE],Tabel2484950[72-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E291*F291*H291*I291","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B292,Tabel2484950[WEBRUIMTE],Tabel2484950[72-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E292*F292*H292*I292","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B293,Tabel2484950[WEBRUIMTE],Tabel2484950[72-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E293*F293*H293*I293","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B294,Tabel2484950[WEBRUIMTE],Tabel2484950[72-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E294*F294*H294*I294","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B295,Tabel2484950[WEBRUIMTE],Tabel2484950[72-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E295*F295*H295*I295","v":0}]
["73-00","FINANCIELE & JURIDISCHE KOSTEN",null,null,null,null,null,null,null,{"$f":"SUM(J297:J301)","v":0},{"$f":"SUM(K297:K301)","v":0},{"$f":"SUM(L297:L301)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B297,Tabel248495051[FINANCIELE & JURIDISCHE KOSTEN],Tabel248495051[73-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E297*F297*H297*I297","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B298,Tabel248495051[FINANCIELE & JURIDISCHE KOSTEN],Tabel248495051[73-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E298*F298*H298*I298","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B299,Tabel248495051[FINANCIELE & JURIDISCHE KOSTEN],Tabel248495051[73-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E299*F299*H299*I299","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B300,Tabel248495051[FINANCIELE & JURIDISCHE KOSTEN],Tabel248495051[73-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E300*F300*H300*I300","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B301,Tabel248495051[FINANCIELE & JURIDISCHE KOSTEN],Tabel248495051[73-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E301*F301*H301*I301","v":0}]
["74-00","TAALVERSIES",null,null,null,null,null,null,null,{"$f":"SUM(J303:J307)","v":0},{"$f":"SUM(K303:K307)","v":0},{"$f":"SUM(L303:L307)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B303,Tabel24849505152[TAALVERSIES],Tabel24849505152[74-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E303*F303*H303*I303","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B304,Tabel24849505152[TAALVERSIES],Tabel24849505152[74-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E304*F304*H304*I304","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B305,Tabel24849505152[TAALVERSIES],Tabel24849505152[74-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E305*F305*H305*I305","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B306,Tabel24849505152[TAALVERSIES],Tabel24849505152[74-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E306*F306*H306*I306","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B307,Tabel24849505152[TAALVERSIES],Tabel24849505152[74-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E307*F307*H307*I307","v":0}]
["00-00","Totaal Diversen",null,null,null,null,null,null,null,{"$f":"SUM(J278,J284,J290,J296,J302)","v":0},{"$f":"SUM(K278,K284,K290,K296,K302)","v":0},{"$f":"SUM(L278,L284,L290,L296,L302)","v":0}]
["00-00","TOTAAL PRODUCTIEBUDGET",null,null,null,null,null,null,null,{"$f":"SUM(J222,J277,J308)","v":0},{"$f":"SUM(K222,K277,K308)","v":0},{"$f":"SUM(L222,L277,L308)","v":0}]
["90-00","ONVOORZIENE KOSTEN ",null,null,null,null,null,null,null,{"$f":"J309*O310","v":0},null,null,null,"Percentage op productiebudget",0.03]
["91-00","OVERHEAD",null,null,null,null,null,null,null,{"$f":"J309*O311","v":0},null,null,null,"Percentage op productiebudget",7.4999999999999997E-2]
["92-00","HONORARIUM PRODUCENT ",null,null,null,null,null,null,null,{"$f":"J309*O312","v":0},null,null,null,"Percentage op productiebudget",7.4999999999999997E-2]
["94-00","VERZEKERINGEN",null,null,null,null,null,null,null,{"$f":"SUM(J314:J318)","v":0},{"$f":"SUM(K314:K318)","v":0},{"$f":"SUM(L314:L318)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B314,Tabel2484950515253[VERZEKERINGEN],Tabel2484950515253[94-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E314*F314*H314*I314","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B315,Tabel2484950515253[VERZEKERINGEN],Tabel2484950515253[94-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E315*F315*H315*I315","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B316,Tabel2484950515253[VERZEKERINGEN],Tabel2484950515253[94-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E316*F316*H316*I316","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B317,Tabel2484950515253[VERZEKERINGEN],Tabel2484950515253[94-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E317*F317*H317*I317","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B318,Tabel2484950515253[VERZEKERINGEN],Tabel2484950515253[94-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E318*F318*H318*I318","v":0}]
["95-00","FORMAT FEE ",null,null,null,null,null,null,null,{"$f":"J309*O319","v":0},null,null,null,"Percentage op productiebudget",6.5000000000000002E-2]
["96-00","PRESENTATOR/HOST - UIT BUDGET",null,null,null,null,null,null,null,{"$f":"SUM(J321:J325)","v":0},{"$f":"SUM(K321:K325)","v":0},{"$f":"SUM(L321:L325)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B321,Tabel24849505138[PRESENTATOR / HOST],Tabel24849505138[96-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E321*F321*H321*I321","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B322,Tabel24849505138[PRESENTATOR / HOST],Tabel24849505138[96-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E322*F322*H322*I322","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B323,Tabel24849505138[PRESENTATOR / HOST],Tabel24849505138[96-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E323*F323*H323*I323","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B324,Tabel24849505138[PRESENTATOR / HOST],Tabel24849505138[96-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E324*F324*H324*I324","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B325,Tabel24849505138[PRESENTATOR / HOST],Tabel24849505138[96-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E325*F325*H325*I325","v":0}]
["97-00","EXCLUSIEVEN",null,null,null,null,null,null,null,{"$f":"SUM(J327:J331)","v":0},{"$f":"SUM(K327:K331)","v":0},{"$f":"SUM(L327:L331)","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B327,Tabel2484950513816[EXCLUSIEVEN],Tabel2484950513816[97-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E327*F327*H327*I327","v":0},null,null,null,{"$f":"IF(NOT(ISBLANK($B327)),\"Percentage\",\"\")","v":""}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B328,Tabel2484950513816[EXCLUSIEVEN],Tabel2484950513816[97-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E328*F328*H328*I328","v":0},null,null,null,{"$f":"IF(NOT(ISBLANK($B328)),\"Percentage\",\"\")","v":""}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B329,Tabel2484950513816[EXCLUSIEVEN],Tabel2484950513816[97-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E329*F329*H329*I329","v":0},null,null,null,""]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B330,Tabel2484950513816[EXCLUSIEVEN],Tabel2484950513816[97-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E330*F330*H330*I330","v":0}]
[{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B331,Tabel2484950513816[EXCLUSIEVEN],Tabel2484950513816[97-00]),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"E331*F331*H331*I331","v":0},null,null,null,""]
["00-00","ALGEMEEN TOTAAL",null,null,null,null,null,null,null,{"$f":"SUM(J309:J313,J319,J320,J326)","v":0},{"$f":"SUM(K309:K326,K313,K319)","v":0},{"$f":"SUM(L309:L326,L313,L319)","v":0}]
["00-00","ALGEMEEN TOTAAL PER AFLEVERING",null,null,null,null,null,null,null,{"$f":"IF(C8>0,(J332+K332+L332)/C8,\"Aantal afleveringen niet gekend\")","v":"Aantal afleveringen niet gekend"}]
["00-00","SOM TOTALEN",null,null,null,null,null,null,null,{"$f":"J332+K332+L332","v":0}]

{"sheet":"Overzichtsbudget","index":3,"n_rows":66,"n_cols":4,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,1,1,3],[2,1,2,3],[3,1,3,3]]}
[]
[null,"BUDGETFILE - NON-FICTIE"]
[null,{"$f":"Budgetdetail!C4","v":0}]
[null,{"$f":"Budgetdetail!C5","v":0}]
[]
[null,{"$f":"Budgetdetail!A12","v":"Code"},{"$f":"Budgetdetail!B12","v":"Categorie Omschrijving"},{"$f":"Budgetdetail!J12","v":"Totaal"}]
[null,{"$f":"Budgetdetail!A13","v":"01-00"},{"$f":"Budgetdetail!B13","v":"ONTWIKKELING"},{"$f":"Budgetdetail!J13","v":0}]
[null,{"$f":"Budgetdetail!A17","v":"02-00"},{"$f":"Budgetdetail!B17","v":"SCENARIO & RECHTEN"},{"$f":"Budgetdetail!J17","v":0}]
[null,{"$f":"Budgetdetail!A23","v":"03-00"},{"$f":"Budgetdetail!B23","v":"MUZIEK"},{"$f":"Budgetdetail!J23","v":0}]
[null,{"$f":"Budgetdetail!A29","v":"05-00"},{"$f":"Budgetdetail!B29","v":"REGISSEURS"},{"$f":"Budgetdetail!J29","v":0}]
[null,{"$f":"Budgetdetail!A36","v":"06-00"},{"$f":"Budgetdetail!B36","v":"HOOFDROLLEN"},{"$f":"Budgetdetail!J36","v":0}]
[null,{"$f":"Budgetdetail!A42","v":"07-00"},{"$f":"Budgetdetail!B42","v":"PRESENTATOR/HOST - IN BUDGET"},{"$f":"Budgetdetail!J42","v":0}]
[null,{"$f":"Budgetdetail!A48","v":"09-00"},{"$f":"Budgetdetail!B48","v":"PROGRAMMAMEDEWERKERS/REDACTIE"},{"$f":"Budgetdetail!J48","v":0}]
[null,{"$f":"Budgetdetail!A54","v":"10-00"},{"$f":"Budgetdetail!B54","v":"PLOEG PRODUCTIE & ADMIN."},{"$f":"Budgetdetail!J54","v":0}]
[null,{"$f":"Budgetdetail!A60","v":"11-00"},{"$f":"Budgetdetail!B60","v":"PLOEG REGIE"},{"$f":"Budgetdetail!J60","v":0}]
[null,{"$f":"Budgetdetail!A66","v":"12-00"},{"$f":"Budgetdetail!B66","v":"PLOEG BEELD"},{"$f":"Budgetdetail!J66","v":0}]
[null,{"$f":"Budgetdetail!A72","v":"13-00"},{"$f":"Budgetdetail!B72","v":"PLOEG KLANK"},{"$f":"Budgetdetail!J72","v":0}]
[null,{"$f":"Budgetdetail!A78","v":"14-00"},{"$f":"Budgetdetail!B78","v":"PLOEG COMPUTER PROGRAMMATIE - SPELGRAFIEK & MOTION DESIGN"},{"$f":"Budgetdetail!J78","v":0}]
[null,{"$f":"Budgetdetail!A84","v":"15-00"},{"$f":"Budgetdetail!B84","v":"PLOEG DECOR"},{"$f":"Budgetdetail!J84","v":0}]
[null,{"$f":"Budgetdetail!A90","v":"16-00"},{"$f":"Budgetdetail!B90","v":"PLOEG KOSTUUM & MAKE-UP"},{"$f":"Budgetdetail!J90","v":0}]
[null,{"$f":"Budgetdetail!A96","v":"17-00"},{"$f":"Budgetdetail!B96","v":"PLOEG ELECTRO & MACHINISTEN"},{"$f":"Budgetdetail!J96","v":0}]
[null,{"$f":"Budgetdetail!A102","v":"18-00"},{"$f":"Budgetdetail!B102","v":"EXTRA PERSONEEL"},{"$f":"Budgetdetail!J102","v":0}]
[null,{"$f":"Budgetdetail!A108","v":"19-00"},{"$f":"Budgetdetail!B108","v":"PLOEG VERTOLKING"},{"$f":"Budgetdetail!J108","v":0}]
[null,{"$f":"Budgetdetail!A114","v":"20-00"},{"$f":"Budgetdetail!B114","v":"STUNTS & SPECIAL EFFECTS TIJDENS OPNAMES"},{"$f":"Budgetdetail!J114","v":0}]
[null,{"$f":"Budgetdetail!A120","v":"21-00"},{"$f":"Budgetdetail!B120","v":"MATERIAAL CAMERA"},{"$f":"Budgetdetail!J120","v":0}]
[null,{"$f":"Budgetdetail!A126","v":"22-00"},{"$f":"Budgetdetail!B126","v":"MATERIAAL BELICHTING"},{"$f":"Budgetdetail!J126","v":0}]
[null,{"$f":"Budgetdetail!A132","v":"23-00"},{"$f":"Budgetdetail!B132","v":"MATERIAAL MACHINERIE"},{"$f":"Budgetdetail!J132","v":0}]
[null,{"$f":"Budgetdetail!A138","v":"24-00"},{"$f":"Budgetdetail!B138","v":"MATERIAAL KLANK"},{"$f":"Budgetdetail!J138","v":0}]
[null,{"$f":"Budgetdetail!A144","v":"25-00"},{"$f":"Budgetdetail!B144","v":"HUUR STUDIO'S & MAGAZIJNEN"},{"$f":"Budgetdetail!J144","v":0}]
[null,{"$f":"Budgetdetail!A150","v":"26-00"},{"$f":"Budgetdetail!B150","v":"MATERIAAL COMPUTER, ANIMATIE & CGI"},{"$f":"Budgetdetail!J150","v":0}]
[null,{"$f":"Budgetdetail!A156","v":"27-00"},{"$f":"Budgetdetail!B156","v":"PRODUCTIEBUREAU, POST, TELEFOON"},{"$f":"Budgetdetail!J156","v":0}]
[null,{"$f":"Budgetdetail!A162","v":"28-00"},{"$f":"Budgetdetail!B162","v":"MATERIAAL DECOR"},{"$f":"Budgetdetail!J162","v":0}]
[null,{"$f":"Budgetdetail!A168","v":"29-00"},{"$f":"Budgetdetail!B168","v":"MATERIAAL KOSTUUM & MAKE-UP"},{"$f":"Budgetdetail!J168","v":0}]
[null,{"$f":"Budgetdetail!A174","v":"30-00"},{"$f":"Budgetdetail!B174","v":"BEELDDRAGERS"},{"$f":"Budgetdetail!J174","v":0}]
[null,{"$f":"Budgetdetail!A180","v":"31-00"},{"$f":"Budgetdetail!B180","v":"GELUIDSDRAGERS"},{"$f":"Budgetdetail!J180","v":0}]
[null,{"$f":"Budgetdetail!A186","v":"32-00"},{"$f":"Budgetdetail!B186","v":"LABORATORIUM (ONTWIKKELING NEGATIEVEN)"},{"$f":"Budgetdetail!J186","v":0}]
[null,{"$f":"Budgetdetail!A192","v":"33-00"},{"$f":"Budgetdetail!B192","v":"OPNAMEKOSTEN"},{"$f":"Budgetdetail!J192","v":0}]
[null,{"$f":"Budgetdetail!A198","v":"34-00"},{"$f":"Budgetdetail!B198","v":"HUUR LOCATIES"},{"$f":"Budgetdetail!J198","v":0}]
[null,{"$f":"Budgetdetail!A204","v":"35-00"},{"$f":"Budgetdetail!B204","v":"TRANSPORT"},{"$f":"Budgetdetail!J204","v":0}]
[null,{"$f":"Budgetdetail!A210","v":"36-00"},{"$f":"Budgetdetail!B210","v":"HOTEL & MAALTIJDEN"},{"$f":"Budgetdetail!J210","v":0}]
[null,{"$f":"Budgetdetail!A216","v":"37-00"},{"$f":"Budgetdetail!B216","v":"CAPTATIE - NON FICTIE"},{"$f":"Budgetdetail!J216","v":0}]
[null,"-",{"$f":"Budgetdetail!B222","v":"Totaal Productie"},{"$f":"Budgetdetail!J222","v":0}]
[null,{"$f":"Budgetdetail!A223","v":"50-00"},{"$f":"Budgetdetail!B223","v":"PLOEG POSTPRODUCTIE"},{"$f":"Budgetdetail!J223","v":0}]
[null,{"$f":"Budgetdetail!A229","v":"51-00"},{"$f":"Budgetdetail!B229","v":"PLOEG MONTAGE"},{"$f":"Budgetdetail!J229","v":0}]
[null,{"$f":"Budgetdetail!A235","v":"52-00"},{"$f":"Budgetdetail!B235","v":"PLOEG KLANK & MIXAGE"},{"$f":"Budgetdetail!J235","v":0}]
[null,{"$f":"Budgetdetail!A241","v":"53-00"},{"$f":"Budgetdetail!B241","v":"KLANKSTUDIO'S"},{"$f":"Budgetdetail!J241","v":0}]
[null,{"$f":"Budgetdetail!A247","v":"54-00"},{"$f":"Budgetdetail!B247","v":"MONTAGECELLEN"},{"$f":"Budgetdetail!J247","v":0}]
[null,{"$f":"Budgetdetail!A253","v":"55-00"},{"$f":"Budgetdetail!B253","v":"VISUAL/SPECIAL EFFECTS & GRADING"},{"$f":"Budgetdetail!J253","v":0}]
[null,{"$f":"Budgetdetail!A259","v":"56-00"},{"$f":"Budgetdetail!B259","v":"GELUIDSDRAGERS/POSTPRODUCTIE"},{"$f":"Budgetdetail!J259","v":0}]
[null,{"$f":"Budgetdetail!A265","v":"57-00"},{"$f":"Budgetdetail!B265","v":"WERKEN LABORATORIUM"},{"$f":"Budgetdetail!J265","v":0}]
[null,{"$f":"Budgetdetail!A271","v":"58-00"},{"$f":"Budgetdetail!B271","v":"HOTEL, TRANSPORT, KANTOOR"},{"$f":"Budgetdetail!J271","v":0}]
[null,"-",{"$f":"Budgetdetail!B277","v":"Totaal Post-Productie"},{"$f":"Budgetdetail!J277","v":0}]
[null,{"$f":"Budgetdetail!A278","v":"70-00"},{"$f":"Budgetdetail!B278","v":"PROMOTIE & INTERNATIONALISATIE"},{"$f":"Budgetdetail!J278","v":0}]
[null,{"$f":"Budgetdetail!A284","v":"71-00"},{"$f":"Budgetdetail!B284","v":"GRAFIEK"},{"$f":"Budgetdetail!J284","v":0}]
[null,{"$f":"Budgetdetail!A290","v":"72-00"},{"$f":"Budgetdetail!B290","v":"WEBRUIMTE"},{"$f":"Budgetdetail!J290","v":0}]
[null,{"$f":"Budgetdetail!A296","v":"73-00"},{"$f":"Budgetdetail!B296","v":"FINANCIELE & JURIDISCHE KOSTEN"},{"$f":"Budgetdetail!J296","v":0}]
[null,{"$f":"Budgetdetail!A302","v":"74-00"},{"$f":"Budgetdetail!B302","v":"TAALVERSIES"},{"$f":"Budgetdetail!J302","v":0}]
[null,"-",{"$f":"Budgetdetail!B308","v":"Totaal Diversen"},{"$f":"Budgetdetail!J308","v":0}]
[null,"-",{"$f":"Budgetdetail!B309","v":"TOTAAL PRODUCTIEBUDGET"},{"$f":"Budgetdetail!J309","v":0}]
[null,{"$f":"Budgetdetail!A310","v":"90-00"},{"$f":"Budgetdetail!B310","v":"ONVOORZIENE KOSTEN "},{"$f":"Budgetdetail!J310","v":0}]
[null,{"$f":"Budgetdetail!A311","v":"91-00"},{"$f":"Budgetdetail!B311","v":"OVERHEAD"},{"$f":"Budgetdetail!J311","v":0}]
[null,{"$f":"Budgetdetail!A312","v":"92-00"},{"$f":"Budgetdetail!B312","v":"HONORARIUM PRODUCENT "},{"$f":"Budgetdetail!J312","v":0}]
[null,{"$f":"Budgetdetail!A313","v":"94-00"},{"$f":"Budgetdetail!B313","v":"VERZEKERINGEN"},{"$f":"Budgetdetail!J313","v":0}]
[null,{"$f":"Budgetdetail!A319","v":"95-00"},{"$f":"Budgetdetail!B319","v":"FORMAT FEE "},{"$f":"Budgetdetail!J319","v":0}]
[null,{"$f":"Budgetdetail!A326","v":"97-00"},{"$f":"Budgetdetail!B326","v":"EXCLUSIEVEN"},{"$f":"Budgetdetail!J326","v":0}]
[null,"-",{"$f":"Budgetdetail!B332","v":"ALGEMEEN TOTAAL"},{"$f":"Budgetdetail!J332","v":0}]

{"sheet":"Financieringsoverzicht","index":4,"n_rows":50,"n_cols":4,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TOTAAL PRODUCTIEBUDGET"]
[]
[null,"INBRENG VRT:"]
[]
[null,null,"VRT-CASHBUDGET"]
[null,null,"VRT-INBRENG IN NATURA"]
[null,null,"VRT-SCHERMRETURN"]
[null,null,null,"Financiële PP"]
[null,null,null,"PP in natura"]
[null,null,null,"IF"]
[]
[null,"INBRENG MEDECONTRACTANT"]
[]
[null,null,"TAKS SHELTER"]
[]
[null,null,"VAF/MEDIAFONDS"]
[null,null,null,"scenariosteun"]
[null,null,null,"ontwikkelingssteun"]
[null,null,null,"productiesteun"]
[null,null,null,"productiesteun na opnames"]
[]
[null,null,"ECONOMISCHE FONDSEN"]
[null,null,null,"Screen Flanders"]
[null,null,null,"Screen Brussels"]
[null,null,null,"Fédération Wallonie-Bruxelles"]
[null,null,null,"Eurimages"]
[null,null,null,"Creative Europe"]
[null,null,null,"andere"]
[]
[null,null,"EIGEN INBRENG PRODUCENT"]
[]
[null,null,"PARTICIPATIES"]
[null,null,null,"Scenarist"]
[null,null,null,"Regisseur"]
[null,null,null,"Cast"]
[null,null,null,"Crew"]
[]
[null,"ANDERE FINANCIERING"]
[]
[null,null,"INVESTERINGSVERPLICHTING"]
[null,null,null,"Telenet"]
[null,null,null,"Proximus "]
[null,null,null,"Netflix"]
[]
[null,null,"COPRODUCTIES"]
[null,null,null,"…"]
[]
[null,null,"VOORVERKOPEN/MG"]
[null,null,null,"…"]

{"sheet":"Overzicht hoofd- en subcodes","index":5,"n_rows":453,"n_cols":4,"rows_kept":453,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["OVERZICHT  HOOFD- EN SUBCODES"]
[]
["01-00","ONTWIKKELING",null,"Net / Zender"]
["01-01","LOCATION HUNTING",null,"Eén"]
["01-02","TRANSPORTKOSTEN",null,"Canvas"]
["01-03","CASTING",null,"Ketnet"]
["01-04","ONTWIKKELINGS- EN DOSSIERKOSTEN",null,"VRTMAX"]
["01-05","ONDERZOEK EN DOCUMENTATIE",null,"Sporza"]
["01-06","GRAFISCHE ONTWIKKELING",null,"VRTNWS"]
["01-07","PILOOT",null,"Radio 1"]
["01-08","ANDERE",null,"Radio 2"]
[null,null,null,"StuBru"]
["02-00","SCENARIO & RECHTEN",null,"MNM"]
["02-01","SCENARIO'S INCL. BIJBEL",null,"Klara"]
["02-02","SCHRIJVER 1"]
["02-03","SCHRIJVER 2",null,"Fases"]
["02-04","SCHRIJVER 3",null,"Preproductie"]
["02-05","SCRIPTDOCTOR",null,"Productie"]
["02-06","DIALOGIST",null,"Postproductie"]
["02-07","SHOWRUNNER",null,"Voorbereiding"]
["02-08","CREATIEVE SUPERVISOR, INCL. SCRIPT EDITING",null,"Opnames"]
["02-09","VERTALINGEN",null,"Repetities - Lezingen - Kostuumpas"]
["02-10","KOPIEERKOSTEN",null,"Afwerking"]
["02-11","SCENARIO RECHTEN"]
["02-12","FORMATRECHTEN/ADAPTATIERECHTEN",null,"Eenheid"]
["02-13","RECHTEN BEELDARCHIEVEN",null,"aflevering"]
["02-14","GRAFISCHE RECHTEN",null,"dag"]
["02-15","ANDERE",null,"estimatie"]
[null,null,null,"forfait"]
["03-00","MUZIEK",null,"km"]
["03-01","AUTEURSRECHTEN MUZIEK (Bestaande werken)",null,"maand"]
["03-02","MUZIEK CLEARANCE",null,"minuut"]
["03-03","COMPONIST (originele werken)",null,"nacht"]
["03-04","MUSIC CUTS",null,"provisie"]
["03-05","BAND",null,"sessie"]
["03-06","ARTIESTEN",null,"totaal"]
["03-07","ANDERE",null,"unit"]
[null,null,null,"uur"]
["05-00","REGISSEURS",null,"week"]
["05-01","BEELD REGISSEUR"]
["05-02","MULTICAM REGISSEUR"]
["05-03","CASTING REGISSEUR"]
["05-04","CASTING ASSISTENT "]
["05-05","CREATIVE DIRECTOR"]
["05-06","ANDERE"]
[]
["06-00","HOOFDROLLEN"]
["06-01","ACTEUR"]
["06-02","ANDERE"]
[]
["07-00","PRESENTATOR/HOST"]
["07-01","PRESENTATOR/HOST"]
["07-02","PANELLEDEN/JURY/GASTEN ..."]
["07-03","STAND - INS"]
["07-04","ANDERE"]
[]
["09-00","PROGRAMMAMEDEWERKERS/REDACTIE"]
["09-01","EINDREDACTEUR/HOOFDREDACTEUR"]
["09-02","REPORTER"]
["09-03","REDACTEUR"]
["09-04","RESEARCHER"]
["09-05","TRANSCRIPTIES"]
["09-06","ANDERE"]
[]
["10-00","PLOEG PRODUCTIE & ADMIN."]
["10-01","UITVOEREND PRODUCENT"]
["10-02","PRODUCER"]
["10-03","LINE PRODUCER"]
["10-04","PRODUCTIELEIDER"]
["10-05","PRODUCTIE-ASSISTENT "]
["10-06","ALGEMENE OPNAMELEIDER "]
["10-07","OPNAMELEIDER"]
["10-08","SET OPNAMELEIDER  OF STUDIOMEESTER"]
["10-09","ASSISTENT OPNAMELEIDER "]
["10-10","PUBLIEKSOPWARMING"]
["10-11","RUNNER/FIXER"]
["10-12","TOLK"]
["10-13","STAGIAIR/JOBSTUDENT/EXTRA'S"]
["10-14","AUTOCUE"]
["10-15","CHAUFFEURS"]
["10-16","BOEKHOUDING/BUDGET CONTROLLER (project)"]
["10-17","PRODUCTIE SECRETARESSE (project)"]
["10-18","PERSATTACHE"]
["10-19","ANDERE"]
[]
["11-00","PLOEG REGIE"]
["11-01","1E REGIE-ASSISTENT - FIRST AD"]
["11-02","REGIE-ASSISTENT "]
["11-03","SCRIPTGIRL"]
["11-04","VERANTWOORDELIJKE FIGURATIE "]
["11-05","ASSISTENT VERANTWOORDELIJKE FIGURATIE "]
["11-06","ADDITIONELE LOCATION HUNTING"]
["11-07","ANDERE"]
[]
["12-00","PLOEG BEELD"]
["12-01","CHEF-FOTO/DOP"]
["12-02","CAMERAMAN (incl. materiaal)"]
["12-03","CAMERAMAN (excl. materiaal)"]
["12-04","1E ASSISTENT/FOCUS PULLER "]
["12-05","2E ASSISTENT (DATA MANAGER)"]
["12-06","3E ASSISTENT (VIDEO-ASSIST) (stagiair)"]
["12-07","GESPECIALISEERD CAMERAMAN (Steadycam - Droneoperator)"]
["12-08","EFP - 2 MANSPLOEG (incl. materiaal)"]
["12-09","BEELDMENGER"]
["12-10","BEELDCORRECTOR (shader)"]
["12-11","LSM OPERATOR"]
["12-12","KRAAN OPERATOR "]
["12-13","SETFOTOGRAAF"]
["12-14","SECOND UNIT (PLOEG)"]
["12-15","ANDERE"]
[]
["13-00","PLOEG KLANK"]
["13-01","KLANKMAN  (incl. materiaal)"]
["13-02","KLANKMAN  (excl. materiaal)"]
["13-03","KLANK-ASSISTENT (PERCHER/BOOM OPERATOR)"]
["13-04","ANDERE"]
[]
["14-00","PLOEG COMPUTER PROGRAMMATIE - SPELGRAFIEK & MOTION DESIGN"]
["14-01","ONTWERPER"]
["14-02","CHEF PROGRAMEUR"]
["14-03","MOTION DESIGN ARTIST"]
["14-04","GRAFISCH OPERATOR"]
["14-05","ANDERE"]
[]
["15-00","PLOEG DECOR"]
["15-01","DECORONTWERP"]
["15-02","ART DIRECTOR"]
["15-03","REKWISITEUR"]
["15-04","ASS. REKWISITEUR"]
["15-05","SET-DRESSER "]
["15-06","RUNNER DECOR"]
["15-07","DECORBOUW/AFBRAAK"]
["15-08","CONSTRUCTEURS"]
["15-09","MACHINISTEN/SETFIXERS"]
["15-10","ANDERE"]
[]
["16-00","PLOEG KOSTUUM & MAKE-UP"]
["16-01","CHEF KOSTUUM /STYLISTE"]
["16-02","KLEEDSTER "]
["16-03","EXTRA KLEEDSTERS "]
["16-04","CHEF MAKE-UP  "]
["16-05","ASSISTENT MAKE-UP "]
["16-06","ASSISTENT HAAR/KAPPER(STER)"]
["16-07","ANDERE"]
[]
["17-00","PLOEG ELECTRO & MACHINISTEN"]
["17-01","CHEF ELECTRO/GAFFER "]
["17-02","LICHTONTWERPER (LICHTPLAN)"]
["17-03","ELECTRO 1 "]
["17-04","ELECTRO 2 "]
["17-05","EXTRA ELECTRO"]
["17-06","KEY GRIP "]
["17-07","MACHINISTEN - ASSISTENT GRIP"]
["17-08","LICHTTECHNICUS"]
["17-09","LICHTORGELOPERATOR"]
["17-10","ANDERE"]
[]
["18-00","EXTRA PERSONEEL"]
["18-01","BEWAKERS"]
["18-02","POLITIE-BRANDWEER"]
["18-03","MEDISCH TEAM"]
["18-04","ANDERE"]
[]
["19-00","PLOEG VERTOLKING"]
["19-01","NEVENROL"]
["19-02","EXTRA NEVENROL"]
["19-03","BIJROL"]
["19-04","KIND"]
["19-05","FIGURANT(EN)"]
["19-06","HOOFD CHOREOGRAFIE"]
["19-07","ASSISTENT CHOREOGRAFIE"]
["19-08","DANSERS"]
["19-09","RADIOSTEMMEN/ VOICE OVER"]
["19-10","DIEREN EN BEGELEIDERS"]
["19-11","ANDERE"]
[]
["20-00","STUNTS & SPECIAL EFFECTS TIJDENS OPNAMES"]
["20-01","GEVECHTCOÖRDINATOR OP SET"]
["20-02","STUNTCOÖRDINATOR"]
["20-03","SPECIAL EFFECTS"]
["20-04","ANDERE"]
[]
["21-00","MATERIAAL CAMERA"]
["21-01","HUUR CAMERA ( Package deal - body + lenzen)"]
["21-02","HUUR CAMERA ( Zoomlens)"]
["21-03","FOLLOW FOCUS & TV LOGIC (via focus pullers)"]
["21-04","VASTE LENZEN"]
["21-05","FILTER"]
["21-06","STEADYCAM"]
["21-07","DRONES"]
["21-08","CAMERA TRUCK"]
["21-09","ANDERE"]
[]
["22-00","MATERIAAL BELICHTING"]
["22-01","ALL-IN DEAL (INCL. TRUCK)"]
["22-02","BASISMATERIAAL LICHT"]
["22-03","VRACHTWAGEN"]
["22-04","LICHT LOCATIES "]
["22-05","LICHT STUDIO"]
["22-06","EXTRA LICHT NA RECCE"]
["22-07","FILTERS & VERBRUIK"]
["22-08","ELECTROGENE GROEP"]
["22-10","ANDERE"]
[]
["23-00","MATERIAAL MACHINERIE"]
["23-01","ALL-IN DEAL (incl. truck)"]
["23-02","BASISMATERIAAL GRIP "]
["23-03","VRACHTWAGEN"]
["23-04","HOOGTEWERKERS"]
["23-05","KRAAN (incl. operator)"]
["23-06","KRAAN (excl. operator)"]
["23-07","ANDERE"]
[]
["24-00","MATERIAAL KLANK"]
["24-01","BASISMATERIAAL KLANK"]
["24-02","EXTRA'S (zenders etc...)"]
["24-03","KLEINE AANKOPEN (batterijen, cd's dvd's…)"]
["24-04","ANDERE"]
[]
["25-00","HUUR STUDIO'S & MAGAZIJNEN"]
["25-01","HUUR STUDIO'S"]
["25-02","HUUR MAGAZIJNEN (stock decor, kostuum, opnl,…)"]
["25-03","ONKOSTEN (brandverzekering, electriciteit, water,…)"]
["25-04","ANDERE"]
[]
["26-00","MATERIAAL COMPUTER, ANIMATIE & CGI"]
["26-01","HARDWARE"]
["26-02","SOFTWARE"]
["26-03","ANDERE"]
[]
["27-00","PRODUCTIEBUREAU, POST, TELEFOON"]
["27-01","PRODUCTIEBUREAU incl. telefonie, internet, …"]
["27-02","INTERNET - SERVERS"]
["27-03","GSM"]
["27-04","KOERIERS"]
["27-05","FOTOKOPIE'S - KOPIEERMACHINE"]
["27-06","AANKOOP BUREAUMATERIAAL"]
["27-07","ANDERE"]
[]
["28-00","MATERIAAL DECOR"]
["28-01","CONSTRUCTIEMATERIAAL"]
["28-02","SCHILDERWERK"]
["28-03","AANKOOP MEUBELEN"]
["28-04","HUUR MEUBELEN"]
["28-05","AANKOOP REKWISIETEN"]
["28-06","HUUR REKWISIETEN"]
["28-07","SPECIAAL GEREEDSCHAP"]
["28-08","VOERTUIGEN IN BEELD"]
["28-09","SPECIAL EFFECTS ON SET"]
["28-10","HUUR PROJECTIESCHERM/LEDWALL"]
["28-11","ANDERE"]
[]
["29-00","MATERIAAL KOSTUUM & MAKE-UP"]
["29-01","AANKOOP KOSTUUMS"]
["29-02","HUUR KOSTUUMS"]
["29-03","AANKOOP TOEBEHOREN"]
["29-04","HUUR TOEBEHOREN"]
["29-05","ONDERHOUD KOSTUUM"]
["29-06","AANKOOP MAKE UP + SFX"]
["29-07","ANDERE"]
[]
["30-00","BEELDDRAGERS"]
["30-01","NEGATIEF .. MM"]
["30-02","HARDE SCHIJVEN"]
["30-03","ANDERE"]
[]
["31-00","GELUIDSDRAGERS"]
["31-01","HARDE SCHIJVEN"]
["31-02","ANDERE"]
[]
["32-00","LABORATORIUM (ONTWIKKELING NEGATIEVEN)"]
["32-01","ANDERE"]
[]
["33-00","OPNAMEKOSTEN"]
["33-01","AANKOOP OPNAMEMATERIAAL"]
["33-02","HUUR OPNAMEMATERIAAL"]
["33-03","PARKEERKOSTEN"]
["33-04","TELEFOON - GSM"]
["33-05","WALKIE-TALKIES/MEGAFOON"]
["33-06","INGERICHTE TRAILERS"]
["33-07","HUUR PRODUCTIERUIMTES (via opnameleiding)"]
["33-08","DIVERSEN OPNAMELEIDING"]
["33-09","ANDERE"]
[]
["34-00","HUUR LOCATIES"]
["34-01","HUUR LOCATIES "]
["34-02","PLAATSBESCHRIJVINGEN"]
["34-03","ONKOSTEN LOCATIES"]
["34-04","TOELATINGEN FILMLOCATIES"]
["34-05","ANDERE"]
[]
["35-00","TRANSPORT"]
["35-01","VERPLAATSINGEN CAST EN CREW"]
["35-02","HUUR PRODUCTIEVOERTUIGEN"]
["35-03","BRANDSTOF"]
["35-04","TRANSPORT BUITENLAND (vluchten- prospecties en opnames)"]
["35-05","TAXI"]
["35-06","HUUR VANS/TRUCKS"]
["35-07","DIVERSEN (Onderhoud, Carwash,...)"]
["35-08","ANDERE"]
[]
["36-00","HOTEL & MAALTIJDEN"]
["36-01","LOGIES PLOEG/ACTEURS/ACTRICES"]
["36-02","ONKOSTENVERG. PLOEG/ACTEURS/ACTRICES (per diem)"]
["36-03","CATERING "]
["36-04","CATERINGTAFEL - ON SET"]
["36-05","ANDERE"]
[]
["37-00","CAPTATIE - NON FICTIE"]
["37-01","CAPTATIEWAGEN/ VASTE REGIE"]
["37-02","VERBINDINGEN"]
["37-03","ZENDWAGEN"]
["37-04","KOSTEN VERBINDINGEN"]
["37-05","TECHNICUS VERBINDINGEN"]
["37-06","WAGENVERANTWOORDELIJKE"]
["37-07","CHEF TV PRODUCTIE/OPL"]
["37-08","ANDERE"]
[]
["50-00","PLOEG POSTPRODUCTIE"]
["50-01","POST-PRODUCTIE LEIDER"]
["50-02","ANDERE"]
[]
["51-00","PLOEG MONTAGE"]
["51-01","BEELDMONTEUR (incl. montagecel)"]
["51-02","BEELDMONTEUR (excl. montagecel)"]
["51-03","ASSISTENT BEELDMONTEUR (inladen en syncen)"]
["51-04","KLANKMONTEUR"]
["51-05","ASSISTENT KLANKMONTEUR"]
["51-06","LOGGER"]
["51-07","ANDERE"]
[]
["52-00","PLOEG KLANK & MIXAGE"]
["52-01","PLOEG MUZIEK UITVOERING"]
["52-02","MIX 2,0 / MIXEUR"]
["52-03","KLANKINGENIEUR STUDIO (incl cel)"]
["52-04","KLANKINGENIEUR STUDIO (excl cel)"]
["52-05","CONFORMING"]
["52-06","FOLEY (studio, operator en foley artist)"]
["52-07","FOLEY RECORDER"]
["52-08","BRUITEUR"]
["52-09","ANDERE"]
[]
["53-00","KLANKSTUDIO'S"]
["53-01","PROJECTIES"]
["53-02","VISIES "]
["53-03","TELECINEMA"]
["53-04","GELUID STUDIO MIXAGE/PROTOOLS"]
["53-05","STUDIO POST SYNCHRONISATIE"]
["53-06","STUDIO FOLEY/BRUITAGE"]
["53-07","OPTISCH TRANSFERT"]
["53-08","DOLBY 5.1"]
["53-09","INTERNATIONALE KLANKBAND "]
["53-10","ANDERE"]
[]
["54-00","MONTAGECELLEN"]
["54-01","MONTAGECEL BEELD"]
["54-02","MONTAGECEL KLANK"]
["54-03","COLORGRADING CEL"]
["54-04","AANKOOP HARDE SCHIJVEN"]
["54-05","KLEINE BENODIGDHEDEN MONTAGE"]
["54-06","ANDERE"]
[]
["55-00","VISUAL/SPECIAL EFFECTS & GRADING"]
["55-01","VISUAL EFFECTS SUPERVISOR"]
["55-02","VISUAL EFFECTS ARTIST"]
["55-03","COLORGRADER"]
["55-04","COMPOSITOR"]
["55-05","i/o ENGENEER"]
["55-06","SHEETS MODELER"]
["55-07","COLOR MODELER"]
["55-08","CHARACTER BUILDER/RIGGER"]
["55-09","PROPS & SETS BUILDER/RIGGER"]
["55-10","SHADER/LIGHTER/RENDERER"]
["55-11","ANDERE"]
[]
["56-00","GELUIDSDRAGERS/POSTPRODUCTIE"]
["56-01","TAPES EN HARDE SCHIJVEN"]
["56-02","ANDERE"]
[]
["57-00","WERKEN LABORATORIUM"]
["57-01","BEGIN- EN EINDGENERIEK"]
["57-02","AFDRUK CONFORMATIE"]
["57-03","MASTERING MXF VRT-specificaties"]
["57-04","QT PRO RES  (Back Up)"]
["57-05","MP4 (Low res file)"]
["57-06","BACK UP VIDEO & AUDIO PROJECT"]
["57-07","NULKOPIJ"]
["57-08","COPIE"]
["57-09","DCI 2K/4K DCP"]
["57-10","ANDERE"]
[]
["58-00","HOTEL, TRANSPORT, KANTOOR"]
["58-01","HOTELS"]
["58-02","ONKOSTENVERGOEDINGEN & MAALTIJDEN"]
["58-03","TRANSPORT"]
["58-04","POSTPRODUCTIEKANTOOR"]
["58-05","ANDERE"]
[]
["70-00","PROMOTIE & INTERNATIONALISATIE"]
["70-01","PRODUCER MARKETING & DISTRIBUTIE (PMD/enkel indien externe freelancer)"]
["70-02","MAKING OF"]
["70-03","AANMAAK PERSMAP"]
["70-04","AANMAAK SALES BROCHURE (flyer)"]
["70-05","REDACTIONELE EXTRA's: teksten, interviews met regisseur, acteur(s), etc."]
["70-06","SETFOTOGRA(A)F(EN)"]
["70-07","EXTRA SHOOT (voor posterelementen, portretten, decors, etc.)"]
["70-08","ARTWORK POSTER (creatie)"]
["70-09","ARTWORK AFGELEIDEN van de poster (creatie teaserbanners, online materiaal, etc.)"]
["70-10","TEASER (montage + afwerking)"]
["70-11","TRAILER (montage + afwerking)"]
["70-12","DIGITAL MARKETING & COMMUNITY MANAGER"]
["70-13","DEDICATED WEBSITE (ontwikkeling en webruimte)"]
["70-14","DEDICATED FOTO'S, MOTION DESIGN specifiek voor elk platform"]
["70-15","CREATIE DEDICATED FILMPJES per platform (FB, Instagram, Youtube, etc.)"]
["70-16","PERSATTACHEE (PR/Publicist)"]
["70-17","ANDERE"]
[]
["71-00","GRAFIEK"]
["71-01","GRAFISCH ONTWERPER"]
["71-02","GRAFISCH UITVOERDER"]
["71-03","ANDERE"]
[]
["72-00","WEBRUIMTE"]
["72-01","WEBRUIMTE "]
["72-02","ANDERE"]
[]
["73-00","FINANCIELE & JURIDISCHE KOSTEN"]
["73-01","COMMISSIE TAX SHELTER"]
["73-02","INTERESTEN TAX SHELTER INVESTEERDERS"]
["73-03","VERZEKERING TAX SHELTER"]
["73-04","ADVOCATEN"]
["73-05","ANDERE"]
[]
["74-00","TAALVERSIES"]
["74-01","ONDERTITELING"]
["74-02","AUDIODESCRIPTIE"]
["74-03","DUBBING"]
["74-04","ANDERE"]
[]
["94-00","VERZEKERINGEN"]
["94-01","PRODUCTIEVERZEKERING (+ event polis i.f.v. kinderen…)"]
["94-02","B.A. VERZEKERING"]
["94-03","ANDERE"]
[]
["96-00","PRESENTATOR / HOST"]
["96-01","PRESENTATOR / HOST"]
["96-02","ANDERE"]
[]
["97-00","EXCLUSIEVEN"]
["97-01","EXCLUSIEVEN - Preproductie"]
["97-02","EXCLUSIEVEN - Productie"]
["97-03","EXCLUSIEVEN - Postproductie"]
["97-04","EXCLUSIEVEN - Andere"]

{"sheet":"9X-00 - Percentages","index":6,"n_rows":3,"n_cols":3,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
["Code","Categorie Omschrijving","%"]
["91-00","OVERHEADS (7,5% op Above + Below-the-line)",7.4999999999999997E-2]
["92-00","HONORARIUM PRODUCENT (7,5% op Above + Below-the-line) ",7.4999999999999997E-2]

{"sheet":"DDL - Eenheid","index":7,"n_rows":15,"n_cols":1,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
["Eenheid"]
["aflevering"]
["dag"]
["estimatie"]
["forfait"]
["km"]
["maand"]
["minuut"]
["nacht"]
["provisie"]
["sessie"]
["totaal"]
["unit"]
["uur"]
["week"]

{"sheet":"DDL - Fases","index":8,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
["Fases"]
["Preproductie"]
["Productie"]
["Postproductie"]
["Voorbereiding"]
["Opnames"]
["Repetities - Lezingen - Kostuumpas"]
["Afwerking"]

{"sheet":"DDL - Net - Zender","index":9,"n_rows":12,"n_cols":1,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
["Net / Zender"]
["VRT 1"]
["Canvas"]
["Ketnet"]
["VRTMAX"]
["Sporza"]
["VRTNWS"]
["Radio 1"]
["Radio 2"]
["StuBru"]
["MNM"]
["Klara"]

{"sheet":"DDL - Genre","index":10,"n_rows":3,"n_cols":1,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
["Genre"]
["Fictie"]
["Non-fictie"]

{"sheet":"DDL - 01-00","index":11,"n_rows":9,"n_cols":2,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
["01-00","ONTWIKKELING"]
["01-01","LOCATION HUNTING"]
["01-02","TRANSPORTKOSTEN"]
["01-03","CASTING"]
["01-04","ONTWIKKELINGS- EN DOSSIERKOSTEN"]
["01-05","ONDERZOEK EN DOCUMENTATIE"]
["01-06","GRAFISCHE ONTWIKKELING"]
["01-07","PILOOT"]
["01-08","ANDERE"]

{"sheet":"DDL - 02-00","index":12,"n_rows":16,"n_cols":2,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
["02-00","SCENARIO & RECHTEN"]
["02-01","SCENARIO'S INCL. BIJBEL"]
["02-02","SCHRIJVER 1"]
["02-03","SCHRIJVER 2"]
["02-04","SCHRIJVER 3"]
["02-05","SCRIPTDOCTOR"]
["02-06","DIALOGIST"]
["02-07","SHOWRUNNER"]
["02-08","CREATIEVE SUPERVISOR, INCL. SCRIPT EDITING"]
["02-09","VERTALINGEN"]
["02-10","KOPIEERKOSTEN"]
["02-11","SCENARIO RECHTEN"]
["02-12","FORMATRECHTEN/ADAPTATIERECHTEN"]
["02-13","RECHTEN BEELDARCHIEVEN"]
["02-14","GRAFISCHE RECHTEN"]
["02-15","ANDERE"]

{"sheet":"DDL - 03-00","index":13,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
["03-00","MUZIEK"]
["03-01","AUTEURSRECHTEN MUZIEK (Bestaande werken)"]
["03-02","MUZIEK CLEARANCE"]
["03-03","COMPONIST (originele werken)"]
["03-04","MUSIC CUTS"]
["03-05","BAND"]
["03-06","ARTIESTEN"]
["03-07","ANDERE"]

{"sheet":"DDL - 05-00","index":14,"n_rows":7,"n_cols":2,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
["05-00","REGISSEURS"]
["05-01","BEELD REGISSEUR"]
["05-02","MULTICAM REGISSEUR"]
["05-03","CASTING REGISSEUR"]
["05-04","CASTING ASSISTENT "]
["05-05","CREATIVE DIRECTOR"]
["05-06","ANDERE"]

{"sheet":"DDL - 06-00","index":15,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
["06-00","HOOFDROLLEN"]
["06-01","ACTEUR"]
["06-02","ANDERE"]

{"sheet":"DDL - 07-00","index":16,"n_rows":5,"n_cols":2,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
["07-00","PRESENTATOR/HOST"]
["07-01","PRESENTATOR/HOST"]
["07-02","PANELLEDEN/JURY/GASTEN ..."]
["07-03","STAND - INS"]
["07-04","ANDERE"]

{"sheet":"DDL - 09-00","index":17,"n_rows":7,"n_cols":2,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
["09-00","PROGRAMMAMEDEWERKERS/REDACTIE"]
["09-01","EINDREDACTEUR/HOOFDREDACTEUR"]
["09-02","REPORTER"]
["09-03","REDACTEUR"]
["09-04","RESEARCHER"]
["09-05","TRANSCRIPTIES"]
["09-06","ANDERE"]

{"sheet":"DDL - 10-00","index":18,"n_rows":20,"n_cols":2,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["10-00","PLOEG PRODUCTIE & ADMIN."]
["10-01","UITVOEREND PRODUCENT"]
["10-02","PRODUCER"]
["10-03","LINE PRODUCER"]
["10-04","PRODUCTIELEIDER"]
["10-05","PRODUCTIE-ASSISTENT "]
["10-06","ALGEMENE OPNAMELEIDER "]
["10-07","OPNAMELEIDER"]
["10-08","SET OPNAMELEIDER  OF STUDIOMEESTER"]
["10-09","ASSISTENT OPNAMELEIDER "]
["10-10","PUBLIEKSOPWARMING"]
["10-11","RUNNER/FIXER"]
["10-12","TOLK"]
["10-13","STAGIAIR/JOBSTUDENT/EXTRA'S"]
["10-14","AUTOCUE"]
["10-15","CHAUFFEURS"]
["10-16","BOEKHOUDING/BUDGET CONTROLLER (project)"]
["10-17","PRODUCTIE SECRETARESSE (project)"]
["10-18","PERSATTACHE"]
["10-19","ANDERE"]

{"sheet":"DDL - 11-00","index":19,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
["11-00","PLOEG REGIE"]
["11-01","1E REGIE-ASSISTENT - FIRST AD"]
["11-02","REGIE-ASSISTENT "]
["11-03","SCRIPTGIRL"]
["11-04","VERANTWOORDELIJKE FIGURATIE "]
["11-05","ASSISTENT VERANTWOORDELIJKE FIGURATIE "]
["11-06","ADDITIONELE LOCATION HUNTING"]
["11-07","ANDERE"]

{"sheet":"DDL - 12-00","index":20,"n_rows":16,"n_cols":2,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
["12-00","PLOEG BEELD"]
["12-01","CHEF-FOTO/DOP"]
["12-02","CAMERAMAN (incl. materiaal)"]
["12-03","CAMERAMAN (excl. materiaal)"]
["12-04","1E ASSISTENT/FOCUS PULLER "]
["12-05","2E ASSISTENT (DATA MANAGER)"]
["12-06","3E ASSISTENT (VIDEO-ASSIST) (stagiair)"]
["12-07","GESPECIALISEERD CAMERAMAN (Steadycam - Droneoperator)"]
["12-08","EFP - 2 MANSPLOEG (incl. materiaal)"]
["12-09","BEELDMENGER"]
["12-10","BEELDCORRECTOR (shader)"]
["12-11","LSM OPERATOR"]
["12-12","KRAAN OPERATOR "]
["12-13","SETFOTOGRAAF"]
["12-14","SECOND UNIT (PLOEG)"]
["12-15","ANDERE"]

{"sheet":"DDL - 13-00","index":21,"n_rows":5,"n_cols":2,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
["13-00","PLOEG KLANK"]
["13-01","KLANKMAN  (incl. materiaal)"]
["13-02","KLANKMAN  (excl. materiaal)"]
["13-03","KLANK-ASSISTENT (PERCHER/BOOM OPERATOR)"]
["13-04","ANDERE"]

{"sheet":"DDL - 14-00","index":22,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
["14-00","PLOEG COMPUTER PROGRAMMATIE - SPELGRAFIEK & MOTION DESIGN"]
["14-01","ONTWERPER"]
["14-02","CHEF PROGRAMEUR"]
["14-03","MOTION DESIGN ARTIST"]
["14-04","GRAFISCH OPERATOR"]
["14-05","ANDERE"]

{"sheet":"DDL - 15-00","index":23,"n_rows":11,"n_cols":2,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
["15-00","PLOEG DECOR"]
["15-01","DECORONTWERP"]
["15-02","ART DIRECTOR"]
["15-03","REKWISITEUR"]
["15-04","ASS. REKWISITEUR"]
["15-05","SET-DRESSER "]
["15-06","RUNNER DECOR"]
["15-07","DECORBOUW/AFBRAAK"]
["15-08","CONSTRUCTEURS"]
["15-09","MACHINISTEN/SETFIXERS"]
["15-10","ANDERE"]

{"sheet":"DDL - 16-00","index":24,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
["16-00","PLOEG KOSTUUM & MAKE-UP"]
["16-01","CHEF KOSTUUM /STYLISTE"]
["16-02","KLEEDSTER "]
["16-03","EXTRA KLEEDSTERS "]
["16-04","CHEF MAKE-UP  "]
["16-05","ASSISTENT MAKE-UP "]
["16-06","ASSISTENT HAAR/KAPPER(STER)"]
["16-07","ANDERE"]

{"sheet":"DDL - 17-00","index":25,"n_rows":11,"n_cols":2,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
["17-00","PLOEG ELECTRO & MACHINISTEN"]
["17-01","CHEF ELECTRO/GAFFER "]
["17-02","LICHTONTWERPER (LICHTPLAN)"]
["17-03","ELECTRO 1 "]
["17-04","ELECTRO 2 "]
["17-05","EXTRA ELECTRO"]
["17-06","KEY GRIP "]
["17-07","MACHINISTEN - ASSISTENT GRIP"]
["17-08","LICHTTECHNICUS"]
["17-09","LICHTORGELOPERATOR"]
["17-10","ANDERE"]

{"sheet":"DDL - 18-00","index":26,"n_rows":5,"n_cols":2,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
["18-00","EXTRA PERSONEEL"]
["18-01","BEWAKERS"]
["18-02","POLITIE-BRANDWEER"]
["18-03","MEDISCH TEAM"]
["18-04","ANDERE"]

{"sheet":"DDL - 19-00","index":27,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
["19-00","PLOEG VERTOLKING"]
["19-01","NEVENROL"]
["19-02","EXTRA NEVENROL"]
["19-03","BIJROL"]
["19-04","KIND"]
["19-05","FIGURANT(EN)"]
["19-06","HOOFD CHOREOGRAFIE"]
["19-07","ASSISTENT CHOREOGRAFIE"]
["19-08","DANSERS"]
["19-09","RADIOSTEMMEN/ VOICE OVER"]
["19-10","DIEREN EN BEGELEIDERS"]
["19-11","ANDERE"]

{"sheet":"DDL - 20-00","index":28,"n_rows":5,"n_cols":2,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
["20-00","STUNTS & SPECIAL EFFECTS TIJDENS OPNAMES"]
["20-01","GEVECHTCOÖRDINATOR OP SET"]
["20-02","STUNTCOÖRDINATOR"]
["20-03","SPECIAL EFFECTS"]
["20-04","ANDERE"]

{"sheet":"DDL - 21-00","index":29,"n_rows":10,"n_cols":2,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["21-00","MATERIAAL CAMERA"]
["21-01","HUUR CAMERA ( Package deal - body + lenzen)"]
["21-02","HUUR CAMERA ( Zoomlens)"]
["21-03","FOLLOW FOCUS & TV LOGIC (via focus pullers)"]
["21-04","VASTE LENZEN"]
["21-05","FILTER"]
["21-06","STEADYCAM"]
["21-07","DRONES"]
["21-08","CAMERA TRUCK"]
["21-09","ANDERE"]

{"sheet":"DDL - 22-00","index":30,"n_rows":10,"n_cols":2,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["22-00","MATERIAAL BELICHTING"]
["22-01","ALL-IN DEAL (INCL. TRUCK)"]
["22-02","BASISMATERIAAL LICHT"]
["22-03","VRACHTWAGEN"]
["22-04","LICHT LOCATIES "]
["22-05","LICHT STUDIO"]
["22-06","EXTRA LICHT NA RECCE"]
["22-07","FILTERS & VERBRUIK"]
["22-08","ELECTROGENE GROEP"]
["22-10","ANDERE"]

{"sheet":"DDL - 23-00","index":31,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
["23-00","MATERIAAL MACHINERIE"]
["23-01","ALL-IN DEAL (incl. truck)"]
["23-02","BASISMATERIAAL GRIP "]
["23-03","VRACHTWAGEN"]
["23-04","HOOGTEWERKERS"]
["23-05","KRAAN (incl. operator)"]
["23-06","KRAAN (excl. operator)"]
["23-07","ANDERE"]

{"sheet":"DDL - 24-00","index":32,"n_rows":5,"n_cols":2,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
["24-00","MATERIAAL KLANK"]
["24-01","BASISMATERIAAL KLANK"]
["24-02","EXTRA'S (zenders etc...)"]
["24-03","KLEINE AANKOPEN (batterijen, cd's dvd's…)"]
["24-04","ANDERE"]

{"sheet":"DDL - 25-00","index":33,"n_rows":5,"n_cols":2,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
["25-00","HUUR STUDIO'S & MAGAZIJNEN"]
["25-01","HUUR STUDIO'S"]
["25-02","HUUR MAGAZIJNEN (stock decor, kostuum, opnl,…)"]
["25-03","ONKOSTEN (brandverzekering, electriciteit, water,…)"]
["25-04","ANDERE"]

{"sheet":"DDL - 26-00","index":34,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
["26-00","MATERIAAL COMPUTER, ANIMATIE & CGI"]
["26-01","HARDWARE"]
["26-02","SOFTWARE"]
["26-03","ANDERE"]

{"sheet":"DDL - 27-00","index":35,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
["27-00","PRODUCTIEBUREAU, POST, TELEFOON"]
["27-01","PRODUCTIEBUREAU incl. telefonie, internet, …"]
["27-02","INTERNET - SERVERS"]
["27-03","GSM"]
["27-04","KOERIERS"]
["27-05","FOTOKOPIE'S - KOPIEERMACHINE"]
["27-06","AANKOOP BUREAUMATERIAAL"]
["27-07","ANDERE"]

{"sheet":"DDL - 28-00","index":36,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
["28-00","MATERIAAL DECOR"]
["28-01","CONSTRUCTIEMATERIAAL"]
["28-02","SCHILDERWERK"]
["28-03","AANKOOP MEUBELEN"]
["28-04","HUUR MEUBELEN"]
["28-05","AANKOOP REKWISIETEN"]
["28-06","HUUR REKWISIETEN"]
["28-07","SPECIAAL GEREEDSCHAP"]
["28-08","VOERTUIGEN IN BEELD"]
["28-09","SPECIAL EFFECTS ON SET"]
["28-10","HUUR PROJECTIESCHERM/LEDWALL"]
["28-11","ANDERE"]

{"sheet":"DDL - 29-00","index":37,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
["29-00","MATERIAAL KOSTUUM & MAKE-UP"]
["29-01","AANKOOP KOSTUUMS"]
["29-02","HUUR KOSTUUMS"]
["29-03","AANKOOP TOEBEHOREN"]
["29-04","HUUR TOEBEHOREN"]
["29-05","ONDERHOUD KOSTUUM"]
["29-06","AANKOOP MAKE UP + SFX"]
["29-07","ANDERE"]

{"sheet":"DDL - 30-00","index":38,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
["30-00","BEELDDRAGERS"]
["30-01","NEGATIEF .. MM"]
["30-02","HARDE SCHIJVEN"]
["30-03","ANDERE"]

{"sheet":"DDL - 31-00","index":39,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
["31-00","GELUIDSDRAGERS"]
["31-01","HARDE SCHIJVEN"]
["31-02","ANDERE"]

{"sheet":"DDL - 32-00","index":40,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["32-00","LABORATORIUM (ONTWIKKELING NEGATIEVEN)"]
["32-01","ANDERE"]

{"sheet":"DDL - 33-00","index":41,"n_rows":10,"n_cols":2,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["33-00","OPNAMEKOSTEN"]
["33-01","AANKOOP OPNAMEMATERIAAL"]
["33-02","HUUR OPNAMEMATERIAAL"]
["33-03","PARKEERKOSTEN"]
["33-04","TELEFOON - GSM"]
["33-05","WALKIE-TALKIES/MEGAFOON"]
["33-06","INGERICHTE TRAILERS"]
["33-07","HUUR PRODUCTIERUIMTES (via opnameleiding)"]
["33-08","DIVERSEN OPNAMELEIDING"]
["33-09","ANDERE"]

{"sheet":"DDL - 34-00","index":42,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
["34-00","HUUR LOCATIES"]
["34-01","HUUR LOCATIES "]
["34-02","PLAATSBESCHRIJVINGEN"]
["34-03","ONKOSTEN LOCATIES"]
["34-04","TOELATINGEN FILMLOCATIES"]
["34-05","ANDERE"]

{"sheet":"DDL - 35-00","index":43,"n_rows":9,"n_cols":2,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
["35-00","TRANSPORT"]
["35-01","VERPLAATSINGEN CAST EN CREW"]
["35-02","HUUR PRODUCTIEVOERTUIGEN"]
["35-03","BRANDSTOF"]
["35-04","TRANSPORT BUITENLAND (vluchten- prospecties en opnames)"]
["35-05","TAXI"]
["35-06","HUUR VANS/TRUCKS"]
["35-07","DIVERSEN (Onderhoud, Carwash,...)"]
["35-08","ANDERE"]

{"sheet":"DDL - 36-00","index":44,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
["36-00","HOTEL & MAALTIJDEN"]
["36-01","LOGIES PLOEG/ACTEURS/ACTRICES"]
["36-02","ONKOSTENVERG. PLOEG/ACTEURS/ACTRICES (per diem)"]
["36-03","CATERING "]
["36-04","CATERINGTAFEL - ON SET"]
["36-05","ANDERE"]

{"sheet":"DDL - 37-00","index":45,"n_rows":9,"n_cols":2,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
["37-00","CAPTATIE - NON FICTIE"]
["37-01","CAPTATIEWAGEN/ VASTE REGIE"]
["37-02","VERBINDINGEN"]
["37-03","ZENDWAGEN"]
["37-04","KOSTEN VERBINDINGEN"]
["37-05","TECHNICUS VERBINDINGEN"]
["37-06","WAGENVERANTWOORDELIJKE"]
["37-07","CHEF TV PRODUCTIE/OPL"]
["37-08","ANDERE"]

{"sheet":"DDL - 50-00","index":46,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
["50-00","PLOEG POSTPRODUCTIE"]
["50-01","POST-PRODUCTIE LEIDER"]
["50-02","ANDERE"]

{"sheet":"DDL - 51-00","index":47,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
["51-00","PLOEG MONTAGE"]
["51-01","BEELDMONTEUR (incl. montagecel)"]
["51-02","BEELDMONTEUR (excl. montagecel)"]
["51-03","ASSISTENT BEELDMONTEUR (inladen en syncen)"]
["51-04","KLANKMONTEUR"]
["51-05","ASSISTENT KLANKMONTEUR"]
["51-06","LOGGER"]
["51-07","ANDERE"]

{"sheet":"DDL - 52-00","index":48,"n_rows":10,"n_cols":2,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["52-00","PLOEG KLANK & MIXAGE"]
["52-01","PLOEG MUZIEK UITVOERING"]
["52-02","MIX 2,0 / MIXEUR"]
["52-03","KLANKINGENIEUR STUDIO (incl cel)"]
["52-04","KLANKINGENIEUR STUDIO (excl cel)"]
["52-05","CONFORMING"]
["52-06","FOLEY (studio, operator en foley artist)"]
["52-07","FOLEY RECORDER"]
["52-08","BRUITEUR"]
["52-09","ANDERE"]

{"sheet":"DDL - 53-00","index":49,"n_rows":11,"n_cols":2,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
["53-00","KLANKSTUDIO'S"]
["53-01","PROJECTIES"]
["53-02","VISIES "]
["53-03","TELECINEMA"]
["53-04","GELUID STUDIO MIXAGE/PROTOOLS"]
["53-05","STUDIO POST SYNCHRONISATIE"]
["53-06","STUDIO FOLEY/BRUITAGE"]
["53-07","OPTISCH TRANSFERT"]
["53-08","DOLBY 5.1"]
["53-09","INTERNATIONALE KLANKBAND "]
["53-10","ANDERE"]

{"sheet":"DDL - 54-00","index":50,"n_rows":7,"n_cols":2,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
["54-00","MONTAGECELLEN"]
["54-01","MONTAGECEL BEELD"]
["54-02","MONTAGECEL KLANK"]
["54-03","COLORGRADING CEL"]
["54-04","AANKOOP HARDE SCHIJVEN"]
["54-05","KLEINE BENODIGDHEDEN MONTAGE"]
["54-06","ANDERE"]

{"sheet":"DDL - 55-00","index":51,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
["55-00","VISUAL/SPECIAL EFFECTS & GRADING"]
["55-01","VISUAL EFFECTS SUPERVISOR"]
["55-02","VISUAL EFFECTS ARTIST"]
["55-03","COLORGRADER"]
["55-04","COMPOSITOR"]
["55-05","i/o ENGENEER"]
["55-06","SHEETS MODELER"]
["55-07","COLOR MODELER"]
["55-08","CHARACTER BUILDER/RIGGER"]
["55-09","PROPS & SETS BUILDER/RIGGER"]
["55-10","SHADER/LIGHTER/RENDERER"]
["55-11","ANDERE"]

{"sheet":"DDL - 56-00","index":52,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
["56-00","GELUIDSDRAGERS/POSTPRODUCTIE"]
["56-01","TAPES EN HARDE SCHIJVEN"]
["56-02","ANDERE"]

{"sheet":"DDL - 57-00","index":53,"n_rows":11,"n_cols":2,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
["57-00","WERKEN LABORATORIUM"]
["57-01","BEGIN- EN EINDGENERIEK"]
["57-02","AFDRUK CONFORMATIE"]
["57-03","MASTERING MXF VRT-specificaties"]
["57-04","QT PRO RES  (Back Up)"]
["57-05","MP4 (Low res file)"]
["57-06","BACK UP VIDEO & AUDIO PROJECT"]
["57-07","NULKOPIJ"]
["57-08","COPIE"]
["57-09","DCI 2K/4K DCP"]
["57-10","ANDERE"]

{"sheet":"DDL - 58-00","index":54,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
["58-00","HOTEL, TRANSPORT, KANTOOR"]
["58-01","HOTELS"]
["58-02","ONKOSTENVERGOEDINGEN & MAALTIJDEN"]
["58-03","TRANSPORT"]
["58-04","POSTPRODUCTIEKANTOOR"]
["58-05","ANDERE"]

{"sheet":"DDL - 70-00","index":55,"n_rows":18,"n_cols":2,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
["70-00","PROMOTIE & INTERNATIONALISATIE"]
["70-01","PRODUCER MARKETING & DISTRIBUTIE (PMD/enkel indien externe freelancer)"]
["70-02","MAKING OF"]
["70-03","AANMAAK PERSMAP"]
["70-04","AANMAAK SALES BROCHURE (flyer)"]
["70-05","REDACTIONELE EXTRA's: teksten, interviews met regisseur, acteur(s), etc."]
["70-06","SETFOTOGRA(A)F(EN)"]
["70-07","EXTRA SHOOT (voor posterelementen, portretten, decors, etc.)"]
["70-08","ARTWORK POSTER (creatie)"]
["70-09","ARTWORK AFGELEIDEN van de poster (creatie teaserbanners, online materiaal, etc.)"]
["70-10","TEASER (montage + afwerking)"]
["70-11","TRAILER (montage + afwerking)"]
["70-12","DIGITAL MARKETING & COMMUNITY MANAGER"]
["70-13","DEDICATED WEBSITE (ontwikkeling en webruimte)"]
["70-14","DEDICATED FOTO'S, MOTION DESIGN specifiek voor elk platform"]
["70-15","CREATIE DEDICATED FILMPJES per platform (FB, Instagram, Youtube, etc.)"]
["70-16","PERSATTACHEE (PR/Publicist)"]
["70-17","ANDERE"]

{"sheet":"DDL - 71-00","index":56,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
["71-00","GRAFIEK"]
["71-01","GRAFISCH ONTWERPER"]
["71-02","GRAFISCH UITVOERDER"]
["71-03","ANDERE"]

{"sheet":"DDL - 72-00","index":57,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
["72-00","WEBRUIMTE"]
["72-01","WEBRUIMTE "]
["72-02","ANDERE"]

{"sheet":"DDL - 73-00","index":58,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
["73-00","FINANCIELE & JURIDISCHE KOSTEN"]
["73-01","COMMISSIE TAX SHELTER"]
["73-02","INTERESTEN TAX SHELTER INVESTEERDERS"]
["73-03","VERZEKERING TAX SHELTER"]
["73-04","ADVOCATEN"]
["73-05","ANDERE"]

{"sheet":"DDL - 74-00","index":59,"n_rows":5,"n_cols":2,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
["74-00","TAALVERSIES"]
["74-01","ONDERTITELING"]
["74-02","AUDIODESCRIPTIE"]
["74-03","DUBBING"]
["74-04","ANDERE"]

{"sheet":"DDL - 94-00","index":60,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
["94-00","VERZEKERINGEN"]
["94-01","PRODUCTIEVERZEKERING (+ event polis i.f.v. kinderen…)"]
["94-02","B.A. VERZEKERING"]
["94-03","ANDERE"]

{"sheet":"DDL - 96-00","index":61,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
["96-00","PRESENTATOR / HOST"]
["96-01","PRESENTATOR / HOST"]
["96-02","ANDERE"]

{"sheet":"DDL - 97-00","index":62,"n_rows":5,"n_cols":2,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
["97-00","EXCLUSIEVEN"]
["97-01","EXCLUSIEVEN - Preproductie"]
["97-02","EXCLUSIEVEN - Productie"]
["97-03","EXCLUSIEVEN - Postproductie"]
["97-04","EXCLUSIEVEN - Andere"]