{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Loonadministratie","LS","JO","PK","personeelsoverzicht","po-kort","Loonstrook","Lonen","GV"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":4,"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":"Loonadministratie","index":0,"n_rows":16,"n_cols":9,"rows_kept":16,"cut":false,"hidden":false,"merged":[[15,5,16,14]]}
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Loonadministratie "]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Indien de macro geblokkeerd wordt kun je de blokkade opheffen. Sluit het bestand eerst. Klik daarna met rechtermuis-kop op het bestand en kies \"Eigenschappen\" en zet een vink bij ‘Blokkering opheffen’."]

{"sheet":"LS","index":1,"n_rows":52,"n_cols":8,"rows_kept":52,"cut":false,"hidden":false,"merged":[[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4]]}
[]
["Grondig B.V. "]
["Lage weide 419",null,null,null,null,"Januari"]
["3599 ZZ, Utrecht",null,null,null,null,"Februari"]
[null,null,null,null,null,"Maart"]
[null,null,null,null,null,"April"]
[null,null,null,null,null,"Mei"]
[{"$f":"_xlfn.XLOOKUP(D8, personeelsoverzicht!E:E, personeelsoverzicht!E:E)","v":"Marc Bakker"},null,"Medewerker: ","Marc Bakker",null,{"$f":"IF(D8=\"Naam\",\"Kies een naam of voer een naam in!\",\"\")","v":""}]
[{"$f":"_xlfn.XLOOKUP(D8, personeelsoverzicht!E:E, personeelsoverzicht!I:I)","v":"Rijnlaan 68"},null,"Periode","2024-01-01",null,"Augustus"]
[{"$f":"_xlfn.XLOOKUP(D8, personeelsoverzicht!E:E, CONCATENATE(personeelsoverzicht!J:J, \" \", personeelsoverzicht!K:K))","v":"3880 EF Nieuwegein"},null,"Datum van",{"$f":"D9","v":"2024-01-01"},null,"September","index",{"$f":"IF(D10>=DATE(2026,1,1), 1.035,\nIF(D10>=DATE(2025,1,1), 1,\nIF(D10>=DATE(2024,7,1), 1/(1.035*1.02),\nIF(D10>=DATE(2024,1,1), 1/(1.035*1.02*1.035),\nIF(D10>=DATE(2023,7,1), 1/(1.035*1.02*1.035*1.035),\n1/(1.035*1.02*1.035*1.035*1.02))))))*100","v":91.520656898666971}]
[null,null,"Datum t/m ",{"$f":"DATE(YEAR(D10),MONTH(D10)+1,1)-1","v":"2024-01-31"},null,"Oktober","inhouding",{"$f":"IF((E24+E25)*12<=38441, (E24+E25)*35.82%,  IF((E24+E25)*12<=76817, (E24+E25)*37.48%,   IF((E24+E25)*12<=76817, (E24+E25)*49.5%)))","v":0}]
["LOONSTROOK ",null,null,null,null,"November"]
[null,null,null,null,null,"December"]
["Medewerkernummer: ",{"$f":"_xlfn.XLOOKUP(D8, personeelsoverzicht!E:E, personeelsoverzicht!A:A)","v":"EMP00066"}]
["Datum in dienst: ",{"$f":"_xlfn.XLOOKUP(D8, personeelsoverzicht!E:E, personeelsoverzicht!N:N)","v":"2012-08-10"}]
["Functie: ",{"$f":"_xlfn.XLOOKUP(D8, personeelsoverzicht!E:E,personeelsoverzicht!M:M)","v":"Voorman"}]
["Afdeling:",{"$f":"_xlfn.XLOOKUP(D8, personeelsoverzicht!E:E,personeelsoverzicht!L:L)","v":"Uitvoering "}]
["Printdatum",{"$f":"TODAY()","v":"2025-06-09"}]
[]
[]
[]
["Omschrijving","Aantal",null,"Basis","Bruto/Netto"]
["Salaris (Uit uren gewerkt)",{"$f":"_xlfn.XLOOKUP(D8,personeelsoverzicht!E:E,personeelsoverzicht!T:T)*174.8","v":157.32000000000002},null,null,{"$f":"_xlfn.XLOOKUP(D8, personeelsoverzicht!E:E,personeelsoverzicht!X:X)*(H10/100)","v":3886.5112371350579}]
[{"$f":"IF(MONTH(D9)=5, \"Vakantiegeld\", \"\")","v":""},null,null,null,{"$f":"IF(MONTH(D9)=5, _xlfn.XLOOKUP(D8, personeelsoverzicht!E:E,personeelsoverzicht!Z:Z)*12, 0)","v":0}]
[{"$f":"IF(MONTH(D9)=12, \"Dertiende maand\", \"\")","v":""},null,null,null,{"$f":"IF(MONTH(D9)=12, E23, 0)","v":0}]
["Brutoloon",null,null,null,{"$f":"E23+E24+E25","v":3886.5112371350579}]
["Premie WW/WGA",8.0000000000000004E-4,null,null,{"$f":"_xlfn.XLOOKUP(D8, personeelsoverzicht!E:E,personeelsoverzicht!AE:AE)","v":-3.3972756480000013}]
["Pensioen ",9.4E-2,null,null,{"$f":"_xlfn.XLOOKUP(D8, personeelsoverzicht!E:E, personeelsoverzicht!AF:AF)","v":-287.72404602666677}]
["Loonheffing",null,null,{"$f":"E26+E27+E28","v":3595.3899154603914},{"$f":"_xlfn.XLOOKUP(D8, personeelsoverzicht!E:E, personeelsoverzicht!AI:AI)+D41-H11","v":-914.44046310780232}]
[]
["Netto loon",null,null,null,{"$f":"E26+E27+E28+E29","v":2680.9494523525891}]
["Te betalen loon",null,null,null,{"$f":"E31","v":2680.9494523525891}]
[]
[]
[]
[]
[]
["Vaste gegevens",null,null,"Grondslagen","Reserveringen:"]
[]
["tabelkleur:","Wit","Loon LH:",{"$f":"D29","v":3595.3899154603914},"Vakantietoeslag:"]
["Loontijdvak:","Maand","Arbeidskorting",{"$f":"_xlfn.XLOOKUP(D8, personeelsoverzicht!E:E, personeelsoverzicht!AC:AC)","v":400.75242698933329},{"$f":"E23*8%","v":310.92089897080461}]
["Minimumloon:",{"$f":"_xlfn.XLOOKUP(D8, personeelsoverzicht!E:E, personeelsoverzicht!AJ:AJ)","v":20.85},null,null,"Dertiende maand:"]
["Percentage BT:",null,"Loonheffing",null,{"$f":"E23/12","v":323.87593642792149}]
["Heffingskorting: ","Toepassen","Normaal tarief:",{"$f":"+E29","v":-914.44046310780232}]
[null,null,"Bijzonder tarief:"]
[]
[]
["Dienstverband","Kostenplaats","Type contract","U/week","PT%"]
[{"$f":"_xlfn.XLOOKUP(D8, personeelsoverzicht!E:E,personeelsoverzicht!R:R)","v":"Onbepaalde tijd"},{"$f":"B17","v":"Uitvoering "},"onbepaalde tijd",{"$f":"40*E49","v":36},{"$f":"_xlfn.XLOOKUP(D8, personeelsoverzicht!E:E,personeelsoverzicht!T:T)","v":0.9}]
[]
["Loonschaal","Trede",null,"Salaris","Uurloon"]
[{"$f":"_xlfn.XLOOKUP(D8, personeelsoverzicht!E:E,personeelsoverzicht!V:V)","v":"E"},null,null,{"$f":"E26","v":3886.5112371350579},{"$f":"E23/B23","v":24.704495532259454}]

{"sheet":"JO","index":2,"n_rows":38,"n_cols":5,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Jaaropgave",{"$f":"E7","v":2024}]
[]
[]
[]
[]
[null,"Elise Dijkstra",{"$f":"IF(B7=\"Naam\",\"Kies een naam of voer een naam in!\",\"\")","v":""},"Kies een jaar",2024]
[null,{"$f":"_xlfn.XLOOKUP(B7, personeelsoverzicht!E:E, personeelsoverzicht!I:I)","v":"Laan van Vollenhove 189"}]
[null,{"$f":"_xlfn.XLOOKUP(B7, personeelsoverzicht!E:E, CONCATENATE(personeelsoverzicht!J:J, \" \", personeelsoverzicht!K:K))","v":"3519 GH Driebergen-Rijsenburg"},null,"index",{"$f":"IF(E7=2023, 0.9265, IF(E7=2024, 0.95, IF(E7=2025, 1, IF(E7=2026, 1.04, \"\"))))","v":0.95}]
[]
[]
["Gegevens werknemer"]
[]
["Personeelsnummer",{"$f":"_xlfn.XLOOKUP(B7, personeelsoverzicht!E:E,personeelsoverzicht!A:A)","v":"EMP00100"}]
["Geboortedatum",{"$f":"_xlfn.XLOOKUP(B7,personeelsoverzicht!E:E,personeelsoverzicht!G:G)","v":"1987-12-09"}]
[]
["Datum in dienst",{"$f":"_xlfn.XLOOKUP(B7,personeelsoverzicht!E:E,personeelsoverzicht!N:N)","v":"2022-03-25"}]
["Datum uit dienst"]
[]
["Gegevens werkgever"]
[]
["Bedrijf","Grondig B.V."]
["Adres","Lage Weide 419"]
["Plaats","3599 ZZ Utrecht"]
[]
[]
[]
["Loon loonbelasting / volksverzekering","Ingehouden loonbelasting / premie volksverzekering","Verrekende Arbeidskorting"]
[{"$f":"_xlfn.XLOOKUP(B7,personeelsoverzicht!E:E,personeelsoverzicht!AD:AD)*E9","v":28474.013815938866},{"$f":"ABS(_xlfn.XLOOKUP(B7,personeelsoverzicht!E:E,personeelsoverzicht!AI:AI)*12)*E9","v":6219.2275449025237},{"$f":"_xlfn.XLOOKUP(B7,personeelsoverzicht!E:E,personeelsoverzicht!AC:AC)*12*E9","v":5038.0393439638992}]
[]
["Loon Zorgverzekeringswet","Inh. bijdrage Zorgverzekeringswet","Ziektekostenverzekering"]
[{"$f":"A29","v":28474.013815938866},{"$f":"MIN(A29,71628)*0.0657","v":1870.7427077071834},0]
[]
["Loonheffingskorting"]
["m.i.v.   01.01  Ja"]
[]
["Werkgeversbijdrage Werknemersverzekering","Werkgersbijdrage Zorgverzekeringswet"]
[{"$f":"MIN(A29,75860) * (2.74% + 6.28% + 0.72% + 0.32% + 6.51%)","v":4718.1440893010695},{"$f":"MIN(A29,758600)*0.0651","v":1853.6582994176204}]

{"sheet":"PK","index":3,"n_rows":25,"n_cols":17,"rows_kept":25,"cut":false,"hidden":false,"merged":[[5,2,5,3]]}
[]
[]
[null,"Personeelskosten per medewerker",null,null,null,null,null,null,null,null,"Januari"]
[null,null,null,null,null,null,null,null,null,null,"Februari"]
[null,null,null,null,null,null,null,null,null,null,"April"]
[null,"Gegevens medewerker","Elise Dijkstra",null,{"$f":"IF(C6=\"Naam\",\"Kies een naam of voer een naam in!\",\"\")","v":""},null,null,null,null,null,"Oktober",null,null,null,"Pensioengrondslag",null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"November"]
[null,"Medewerkernummer: ",null,{"$f":"_xlfn.XLOOKUP(C6, personeelsoverzicht!E:E, personeelsoverzicht!A:A)","v":"EMP00100"},null,null,null,null,null,null,"December"]
[null,"Datum in dienst: ",null,{"$f":"_xlfn.XLOOKUP(C6, personeelsoverzicht!E:E, personeelsoverzicht!N:N)","v":"2022-03-25"},"Functie: ",{"$f":"_xlfn.XLOOKUP(C6, personeelsoverzicht!E:E,personeelsoverzicht!M:M)","v":"Secretaresse"},null,null,null,null,"December"]
[null,"Schaal:",null,{"$f":"_xlfn.XLOOKUP(C6,personeelsoverzicht!E:E,personeelsoverzicht!V:V)","v":"UTA 3"},"Afdeling:",{"$f":"_xlfn.XLOOKUP(C6, personeelsoverzicht!E:E,personeelsoverzicht!L:L)","v":"Commercie en financïen "}]
[]
[null,"Arbeidsvoorwaarden"]
[]
[null,"Loon",null,{"$f":"_xlfn.XLOOKUP(C6,personeelsoverzicht!E:E,personeelsoverzicht!AD:AD)","v":29972.646122040915}]
[null,"Vakantiegeld:",null,{"$f":"D14*8%","v":2397.8116897632731}]
[null,"Loon incl. Vakantiegeld:",null,{"$f":"D14+D15","v":32370.457811804186}]
[null,"Zorgverzekeringswet:",null,{"$f":"D16*6.51%","v":2107.3168035484523}]
[null,"Awf:"]
[null,"Aof:",null,{"$f":"D16*2.74%","v":886.95054404343477}]
[null,"Whk:",null,{"$f":"D16*1.13%","v":365.78617327338731}]
[null,"Pensioen bpfBouw:",null,{"$f":"((_xlfn.XLOOKUP(C6,personeelsoverzicht!E:E,personeelsoverzicht!AD:AD)*1.08)-18475)*16.3282%","v":2268.8781424270114}]
[null,"Opleidingsfonds:",null,{"$f":"IF(OR(D10=\"A\", D10=\"B\", D10=\"C\", D10=\"D\", D10=\"E\"), D16*1.5%, D16*0.752%)","v":243.42584274476746}]
[]
[]
[null,"Totaal personeelsosten ",null,{"$f":"SUM(D16:D22)","v":38242.815317841239}]

{"sheet":"personeelsoverzicht","index":4,"n_rows":104,"n_cols":36,"rows_kept":104,"cut":false,"hidden":true,"merged":[]}
["Medewerker ID","Voornaam","Tussenv.","Achternaam","Naam","Geslacht","Geboortedatum","Leeftijd","Adres","Postcode","Woonplaats","Afdeling","Functietitel","Datum in dienst","Aantal dienstjaren","Type contract ","Afgeronde dienstjaren","Einde contract","Aantal contracten","FTE","Uren per week","CAO-schaal","Uurloon","Bruto maandsalaris","Jaarlijkse salarisstijging","Vakantiegeld","vakantie uren","Start datum ziekte","Arbeidskorting","Jaarsalaris","inhouding premie","Inhouding pensioen","Heffingskorting ","Belastbaar maandsalaris","Loonheffing","Minimumloon"]
["EMP00005","Marco",null,"Willems",{"$f":"B2 & IF(C2=\"\", \" \", \" \" & C2 & \" \") & D2","v":"Marco Willems"},"M","1997-01-13",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":28.402464065708418},"Rijnlaan 164","3622 EF","Culemborg","Commercie en financïen ","Accountmanager","2020-03-12",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":5.2429842573579739},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":5},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"UTA 5",{"$f":"(MIN(Lonen!C16*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D16))/174.08","v":25.573639606751922},{"$f":"(MIN(Lonen!C15*(personeelsoverzicht!Y2)^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!D15))*Tabel1[[#This Row],[FTE]]","v":3833.4875088952399},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":306.67900071161921},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":429.88680176849653},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":49835.33761563812},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.0667900071161922},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-245.65597798916528},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD2<=76817, 3068 - 0.06337 * (AD2 - 28406), 0))/12","v":142.50190627475104},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3584.7647408989583},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1147.8912019475122},{"$f":"Lonen!C15/(40*4.33)","v":19.092378752886837}]
["EMP00095","Lucas","de","Boer","Lucas de Boer","M","1993-07-24",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":31.876796714579054},"Zonstraat 21","3772 GH","IJsselstein","Commercie en financïen ","Accountmanager","2020-01-24",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":5.3744010951403149},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":5},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"UTA 5",{"$f":"(MIN(Lonen!C16*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D16))/174.08","v":25.673174228904578},{"$f":"(MIN(Lonen!C14*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D14))*Tabel1[[#This Row],[FTE]]","v":3421.0039862064082},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":273.68031889651263},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":458.97720220612638},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":44473.051820683308},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.7368031889651268},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-203.6514059286859},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD3<=76817, 3068 - 0.06337 * (AD3 - 28406), 0))/12","v":170.81924384360823},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3214.6157770887571},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-980.84203274259141},{"$f":"Lonen!C14/(40*4.33)","v":16.850519630484992}]
["EMP00090","Elma","de","Vries","Elma de Vries","V","1998-12-02",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":26.518822724161534},"Kastanjelaan 186","3845 EF","Leusden","Commercie en financïen ","Administratief medewerker","2020-09-02",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":4.7665982203969888},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":4},"Onbepaalde tijd",2,0.8,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":32},"UTA 5",{"$f":"(MIN(Lonen!C16*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D16))/174.08","v":25.21605052745366},{"$f":"(MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)*174.08)*Tabel1[[#This Row],[FTE]]","v":2595.6617436463102},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":207.65293949170481},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":449.0289590191615},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":33743.602667402032},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.0765293949170482},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-119.60405422798259},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD4<=76817, 3068 - 0.06337 * (AD4 - 28406), 0))/12","v":227.47967658056109},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":2473.9811600234107},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-658.70037493982466},{"$f":"Lonen!C3","v":16.559999999999999}]
["EMP00102","Sandra",null,"Jansen","Sandra Jansen","V","1994-12-10",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":30.496919917864478},"Zonstraat 73","3516 GH","Nieuwegein","Commercie en financïen ","Administratief medewerker","2023-10-26",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":1.6208076659822039},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":1},"Onbepaalde tijd",3,0.8,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":32},"UTA 5",{"$f":"(MIN(Lonen!C16*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D16))/174.08","v":22.977027594751821},{"$f":"(MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)*174.08)*Tabel1[[#This Row],[FTE]]","v":2375.3981952000004},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":190.03185561600003},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":443.64094551825065},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":30880.176537600004},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-1.9003185561600004},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-97.173882877866689},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD5<=76817, 3068 - 0.06337 * (AD5 - 28406), 0))/12","v":242.60095273435732},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":2276.3239937659737},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-572.77830183261449},{"$f":"Lonen!C3","v":16.559999999999999}]
["EMP00002","Eelco",null,"Bos","Eelco Bos","M","1972-06-08",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":53.002053388090346},"Kerklaan 146","3845 IJ","Woerden","Uitvoering ","All-round lasser buisleidingen","2011-03-08",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":14.255989048596852},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":14},"Onbepaalde tijd",2,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"D",{"$f":"MIN(Lonen!C6*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E6)","v":25.831000000000003},{"$f":"(MIN(Lonen!C6*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E6)*174.08)*Tabel1[[#This Row],[FTE]]","v":4496.6604800000005},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":359.73283840000005},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":383.11652798133332},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":58456.586240000004},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.5973283840000003},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-313.18909221333337},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD6<=76817, 3068 - 0.06337 * (AD6 - 28406), 0))/12","v":96.974529164266656},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":4179.8740594026667},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1416.4655516331861},{"$f":"Lonen!C6","v":19.87}]
["EMP00003","Ayoub","van der","Loo","Ayoub van der Loo","M","1978-06-04",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":47.014373716632441},"Kastanjelaan 86","3499 IJ","Woudenberg","Uitvoering ","All-round lasser buisleidingen","2010-10-15",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":14.650239561943874},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":14},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"D",{"$f":"MIN(Lonen!C6*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E6)","v":25.831000000000003},{"$f":"(MIN(Lonen!C6*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E6)*174.08)*Tabel1[[#This Row],[FTE]]","v":4496.6604800000005},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":359.73283840000005},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":383.11652798133332},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":58456.586240000004},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.5973283840000003},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-313.18909221333337},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD7<=76817, 3068 - 0.06337 * (AD7 - 28406), 0))/12","v":96.974529164266656},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":4179.8740594026667},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1416.4655516331861},{"$f":"Lonen!C6","v":19.87}]
["EMP00084","Sanne",null,"Jansen","Sanne Jansen","V","1979-04-04",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":46.182067077344286},"Laan van Vollenhove 40","3484 GH","Vianen","Staf","Bedrijfsjurist","2012-07-18",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":12.892539356605065},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":12},"Onbepaalde tijd",3,0.7,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":28},"UTA 5",{"$f":"(MIN(Lonen!C16*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D16))/174.08","v":30.302619485294116},{"$f":"(MIN(Lonen!C16*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D16))*Tabel1[[#This Row],[FTE]]","v":3692.5559999999996},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":295.40447999999998},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":439.82599643333333},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":48003.227999999996},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.9540447999999997},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-231.30445266666663},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD8<=76817, 3068 - 0.06337 * (AD8 - 28406), 0))/12","v":152.17697180333337},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3458.297502533333},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1090.8162154794934},{"$f":"Lonen!C16/(40*4.33)","v":22.013452655889147}]
["EMP00093","Jan",null,"Bakker","Jan Bakker","M","1984-03-26",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":41.204654346338124},"Kerklaan 146","3925 AB","Utrecht","Staf","Bedrijfsjurist","2010-03-21",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":15.219712525667351},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":15},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"UTA 5",{"$f":"(MIN(Lonen!C16*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D16))/174.08","v":30.302619485294116},{"$f":"(MIN(Lonen!C16*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D16))*Tabel1[[#This Row],[FTE]]","v":5275.08},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":422.00639999999999},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":328.21849133333336},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":68576.039999999994},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-4.2200639999999998},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-392.45814666666661},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD9<=76817, 3068 - 0.06337 * (AD9 - 28406), 0))/12","v":43.535380433333366},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":4878.401789333333},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1731.7128935421333},{"$f":"Lonen!C16/(40*4.33)","v":22.013452655889147}]
["EMP00065","Bram","de","Boer","Bram de Boer","M","1976-02-15",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":49.314168377823407},"Valkenierstraat 105","3499 CD","Woerden","Uitvoering ","Beheerder magazijn","2009-05-21",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":16.05201916495551},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":16},"Onbepaalde tijd",3,0.8,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":32}," UTA 5",{"$f":"(MIN(Lonen!C16*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D16))/174.08","v":30.302619485294116},{"$f":"(MIN(Lonen!C15*(personeelsoverzicht!Y2)^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!D15))*Tabel1[[#This Row],[FTE]]","v":3609.6559999999999},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":288.77248000000003},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":445.67251893333332},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":46925.527999999998},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.8877248},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-222.86246933333334},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD10<=76817, 3068 - 0.06337 * (AD10 - 28406), 0))/12","v":157.86812588666669},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3383.9058058666669},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1057.2430534854934},{"$f":"Lonen!C15/(40*4.33)","v":19.092378752886837}]
["EMP00023","Jules",null,"Melet","Jules Melet","M","1966-07-21",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":58.885694729637237},"Kastanjelaan 105","3955 IJ","Maarssen","Uitvoering ","Beheerder materieel","2020-07-12",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":4.9089664613278572},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":4},"Onbepaalde tijd",2,0.6,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":24},"UTA 3",{"$f":"(MIN(Lonen!C14*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D14))/174.08","v":19.383393536747494},{"$f":"(MIN(Lonen!C12*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D12))*Tabel1[[#This Row],[FTE]]","v":1657.3352038779497},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":132.58681631023597},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":316.31001686826067},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":21545.357650413345},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-1.3258681631023599},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-24.051134928237872},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD11<=76817, 3068 - 0.06337 * (AD11 - 28406), 0))/12","v":255.66666666666666},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":1631.9582007866095},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-328.90076085509691},{"$f":"Lonen!C12/(40*4.33)","v":13.794110854503465}]
["EMP00014","Mano","van","Graven","Mano van Graven","M","1976-10-27",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":48.616016427104725},"Prins Hendriklaan 35","3827 IJ","Leusden","Uitvoering ","Betonstorter","2005-07-21",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":19.885010266940451},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":19},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"C",{"$f":"MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)","v":24.180000000000003},{"$f":"(MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)*174.08)*Tabel1[[#This Row],[FTE]]","v":4209.2544000000007},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":336.74035200000009},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":403.38584177333331},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":54720.30720000001},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.3674035200000008},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-283.92157306666678},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD12<=76817, 3068 - 0.06337 * (AD12 - 28406), 0))/12","v":116.7051960613333},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3921.9654234133336},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1300.0707279673175},{"$f":"Lonen!C5","v":18.600000000000001}]
["EMP00036","Zack",null,"Louws","Zack Louws","M","1966-01-07",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":59.419575633127998},"Waterstraat 40","3924 IJ","Amersfoort","Uitvoering ","Betonstorter","2008-05-22",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":17.048596851471594},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":17},"Onbepaalde tijd",2,0.8,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":32},"C",{"$f":"MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)","v":24.180000000000003},{"$f":"(MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)*174.08)*Tabel1[[#This Row],[FTE]]","v":3367.4035200000008},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":269.39228160000005},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":462.75737508533325},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":43776.245760000013},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.6939228160000006},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-198.19309178666677},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD13<=76817, 3068 - 0.06337 * (AD13 - 28406), 0))/12","v":174.49896051573327},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3166.5165053973342},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-959.74725171759189},{"$f":"Lonen!C5","v":18.600000000000001}]
["EMP00008","Michael",null,"Krabbe","Michael Krabbe","M","1977-06-07",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":48.005475701574262},"Dorpsstraat 196","3831 AB","Woudenberg","Uitvoering ","Betonwerker I","2014-02-10",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":11.326488706365502},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":11},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"C",{"$f":"MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)","v":24.180000000000003},{"$f":"(MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)*174.08)*Tabel1[[#This Row],[FTE]]","v":4209.2544000000007},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":336.74035200000009},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":403.38584177333331},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":54720.30720000001},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.3674035200000008},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-283.92157306666678},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD14<=76817, 3068 - 0.06337 * (AD14 - 28406), 0))/12","v":116.7051960613333},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3921.9654234133336},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1300.0707279673175},{"$f":"Lonen!C5","v":18.600000000000001}]
["EMP00011","Luuk",null,"Belpere","Luuk Belpere","M","1988-04-12",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":37.158110882956876},"Waterstraat 67","3557 GH","Bilthoven","Uitvoering ","Betonwerker I","2017-08-27",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":7.783709787816564},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":7},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"C",{"$f":"MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)","v":22.875653896902584},{"$f":"(MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)*174.08)*Tabel1[[#This Row],[FTE]]","v":3982.193830372802},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":318.57550642982415},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":419.39928844629145},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":51768.519794846427},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.1857550642982417},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-260.79923839296367},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD15<=76817, 3068 - 0.06337 * (AD15 - 28406), 0))/12","v":132.29309338338183},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3718.2088369155404},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1208.1148620258962},{"$f":"Lonen!C5","v":18.600000000000001}]
["EMP00015","Ewout","van","Geffen","Ewout van Geffen","M","1993-01-04",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":32.427104722792606},"Waterstraat 9","3663 EF","Culemborg","Uitvoering ","Betonwerker I","2023-04-14",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":2.1546885694729636},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":2},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"C",{"$f":"MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)","v":19.73274},{"$f":"(MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)*174.08)*Tabel1[[#This Row],[FTE]]","v":3435.0753792},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":274.80603033599999},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":457.98481721525332},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":44655.979929599998},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.74806030336},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-205.08434278186667},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD16<=76817, 3068 - 0.06337 * (AD16 - 28406), 0))/12","v":169.85323098843733},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3227.2429761147732},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-986.54071979271328},{"$f":"Lonen!C5","v":18.600000000000001}]
["EMP00018","Bryan","van","Bruchem","Bryan van Bruchem","M","1965-02-16",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":60.309377138945926},"Laan van Vollenhove 51","3906 CD","Baarn","Uitvoering ","Betonwerker II","2008-12-13",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":16.487337440109513},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":16},"Onbepaalde tijd",3,0.8,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":32},"B",{"$f":"MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)","v":22.776},{"$f":"(MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)*174.08)*Tabel1[[#This Row],[FTE]]","v":3171.8768640000003},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":253.75014912000003},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":463.12414122154672},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":41234.399232000003},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.5375014912000005},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-178.28196065066672},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD17<=76817, 3068 - 0.06337 * (AD17 - 28406), 0))/12","v":187.92202838901332},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":2991.0574018581333},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-883.47473295657005},{"$f":"Lonen!C4","v":17.52}]
["EMP00024","Ismo","de","Bruijn","Ismo de Bruijn","M","1990-08-04",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":34.847364818617386},"Kastanjelaan 190","3775 IJ","Houten","Uitvoering ","Betonwerker II","2007-02-17",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":18.308008213552363},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":18},"Onbepaalde tijd",3,0.7,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":28},"B",{"$f":"MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)","v":22.776},{"$f":"(MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)*174.08)*Tabel1[[#This Row],[FTE]]","v":2775.3922560000001},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":222.03138048000002},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":453.42546690218666},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":36080.099328000004},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.2203138048},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-137.9066114026667},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD18<=76817, 3068 - 0.06337 * (AD18 - 28406), 0))/12","v":215.1410271320533},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":2635.2653307925334},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-728.81101435783216},{"$f":"Lonen!C4","v":17.52}]
["EMP00025","Rick",null,"Zwart","Rick Zwart","M","1979-12-01",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":45.522245037645447},"Julianalaan 50","3923 GH","Vianen","Uitvoering ","Betonwerker II","2006-09-13",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":18.7378507871321},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":18},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"B",{"$f":"MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)","v":22.776},{"$f":"(MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)*174.08)*Tabel1[[#This Row],[FTE]]","v":3964.8460800000003},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":317.18768640000002},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":420.62273854133332},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":51542.999040000002},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.1718768640000006},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-259.03265914666667},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD19<=76817, 3068 - 0.06337 * (AD19 - 28406), 0))/12","v":133.48403090293331},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3702.6415439893335},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1201.0893031176024},{"$f":"Lonen!C4","v":17.52}]
["EMP00028","Lenhart","van","Spreuwel","Lenhart van Spreuwel","M","1971-04-05",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":54.179329226557151},"Stationsweg 176","3613 EF","Maarssen","Uitvoering ","Betonwerker II","2021-11-09",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":3.5811088295687883},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":3},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"B",{"$f":"MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)","v":19.144577039999998},{"$f":"(MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)*174.08)*Tabel1[[#This Row],[FTE]]","v":3332.6879711232},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":266.61503768985602},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":465.20568916986963},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":43324.943624601598},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.6661503768985599},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-194.65789172604585},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD20<=76817, 3068 - 0.06337 * (AD20 - 28406), 0))/12","v":176.88221187574973},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3135.3639290202555},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-946.20514749930578},{"$f":"Lonen!C4","v":17.52}]
["EMP00037","Gijs","de","Hoogh","Gijs de Hoogh","M","1989-04-10",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":36.164271047227928},"Julianalaan 30","3766 IJ","Zeist","Uitvoering ","Betonwerker II","2018-07-07",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":6.924024640657084},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":6},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"B",{"$f":"MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)","v":20.919796235188077},{"$f":"(MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)*174.08)*Tabel1[[#This Row],[FTE]]","v":3641.7181286215405},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":291.33745028972322},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":443.41133731229917},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":47342.335672080029},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.9133745028972324},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-226.1274627646269},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD21<=76817, 3068 - 0.06337 * (AD21 - 28406), 0))/12","v":155.6670340383574},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3412.6772913540162},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1070.2276980944616},{"$f":"Lonen!C4","v":17.52}]
["EMP00080","Lucas",null,"Adema","Lucas Adema","M","1975-01-07",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":50.42026009582478},"Sportlaan 103","3485 EF","Vianen","Uitvoering ","Boorassistent","2014-11-12",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":10.573579739904176},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":10},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"A",{"$f":"MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)","v":21.527999999999999},{"$f":"(MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)*174.08)*Tabel1[[#This Row],[FTE]]","v":3747.5942399999999},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":299.80753920000001},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":435.94442455733338},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":48718.725119999996},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.9980753920000001},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-236.90918010666664},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD22<=76817, 3068 - 0.06337 * (AD22 - 28406), 0))/12","v":148.39855076213337},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3507.6869845013334},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1113.1058143623},{"$f":"Lonen!C3","v":16.559999999999999}]
["EMP00081","Sven",null,"Jansen","Sven Jansen","M","1991-01-06",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":34.422997946611908},"Beatrixstraat 143","3411 GH","Bilthoven","Uitvoering ","Boorassistent","2016-09-10",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":8.7446954140999313},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":8},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"A",{"$f":"MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)","v":20.977712547778918},{"$f":"(MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)*174.08)*Tabel1[[#This Row],[FTE]]","v":3651.8002003173542},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":292.14401602538834},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":442.70029920595192},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":47473.402604125607},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.9214401602538835},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-227.15415373231724},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD23<=76817, 3068 - 0.06337 * (AD23 - 28406), 0))/12","v":154.97489141471337},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3421.7246064247829},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1074.3107744066288},{"$f":"Lonen!C3","v":16.559999999999999}]
["EMP00085","Simon",null,"Bakker","Simon Bakker","M","1983-02-23",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":42.291581108829568},"Laan van Vollenhove 64","3861 CD","Driebergen-Rijsenburg","Uitvoering ","Boorassistent","2013-11-25",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":11.537303216974674},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":11},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"A",{"$f":"MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)","v":21.527999999999999},{"$f":"(MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)*174.08)*Tabel1[[#This Row],[FTE]]","v":3747.5942399999999},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":299.80753920000001},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":435.94442455733338},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":48718.725119999996},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.9980753920000001},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-236.90918010666664},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD24<=76817, 3068 - 0.06337 * (AD24 - 28406), 0))/12","v":148.39855076213337},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3507.6869845013334},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1113.1058143623},{"$f":"Lonen!C3","v":16.559999999999999}]
["EMP00048","Jorrit",null,"Kremer","Jorrit Kremer","M","1977-03-10",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":48.249144421629019},"Valkenierstraat 176","3726 AB","De Bilt","Uitvoering ","Boormeester I","2012-06-04",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":13.013004791238878},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":13},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"D",{"$f":"MIN(Lonen!C6*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E6)","v":25.831000000000003},{"$f":"(MIN(Lonen!C6*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E6)*174.08)*Tabel1[[#This Row],[FTE]]","v":4496.6604800000005},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":359.73283840000005},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":383.11652798133332},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":58456.586240000004},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.5973283840000003},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-313.18909221333337},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD25<=76817, 3068 - 0.06337 * (AD25 - 28406), 0))/12","v":96.974529164266656},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":4179.8740594026667},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1416.4655516331861},{"$f":"Lonen!C6","v":19.87}]
["EMP00057","Jan","de","Vries","Jan de Vries","M","1969-07-21",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":55.885010266940455},"Beatrixstraat 127","3469 GH","Baarn","Uitvoering ","Boormeester I","2010-02-17",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":15.307323750855579},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":15},"Onbepaalde tijd",3,0.8,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":32},"D",{"$f":"MIN(Lonen!C6*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E6)","v":25.831000000000003},{"$f":"(MIN(Lonen!C6*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E6)*174.08)*Tabel1[[#This Row],[FTE]]","v":3597.3283840000004},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":287.78627072000006},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":446.5419240517333},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":46765.268992000005},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.8778627072000003},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-221.60710710400005},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD26<=76817, 3068 - 0.06337 * (AD26 - 28406), 0))/12","v":158.71442699807997},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3372.8434141888001},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1052.250567973216},{"$f":"Lonen!C6","v":19.87}]
["EMP00051","Pieter","de","Boer","Pieter de Boer","M","1988-05-15",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":37.067761806981522},"Sportlaan 151","3967 IJ","Leusden","Uitvoering ","Boormeester II","2015-04-08",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":10.171115674195756},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":10},"Onbepaalde tijd",2,0.9,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":36},"C",{"$f":"MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)","v":24.180000000000003},{"$f":"(MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)*174.08)*Tabel1[[#This Row],[FTE]]","v":3788.3289600000007},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":303.06631680000004},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":433.07160842933331},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":49248.276480000008},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.0306631680000007},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-241.0573324266667},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD27<=76817, 3068 - 0.06337 * (AD27 - 28406), 0))/12","v":145.60207828853331},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3544.2409644053341},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1129.6027185039195},{"$f":"Lonen!C5","v":18.600000000000001}]
["EMP00070","Evert",null,"Koning","Evert Koning","M","1967-06-19",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":57.973990417522245},"Waterstraat 86","3535 GH","Culemborg","Uitvoering ","Boormeester II","2019-06-12",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":5.9931553730321694},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":5},"Onbepaalde tijd",3,0.8,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":32},"C",{"$f":"MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)","v":21.562497781979999},{"$f":"(MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)*174.08)*Tabel1[[#This Row],[FTE]]","v":3002.8796911096633},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":240.23037528877308},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":458.99018871069421},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":39037.435984425625},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.4023037528877307},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-161.07241521133406},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD28<=76817, 3068 - 0.06337 * (AD28 - 28406), 0))/12","v":199.52382513891234},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":2839.4049721454417},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-817.55103588358486},{"$f":"Lonen!C5","v":18.600000000000001}]
["EMP00006","Olaf",null,"Bellemans","Olaf Bellemans","M","1999-11-20",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":25.552361396303901},"Waterstraat 174","3639 AB","Zeist","Uitvoering ","Bouwhelper ","2022-08-14",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":2.8199863107460645},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":2},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"A",{"$f":"MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)","v":17.568503999999997},{"$f":"(MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)*174.08)*Tabel1[[#This Row],[FTE]]","v":3058.3251763199996},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":244.66601410559997},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":460.34647768808105},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":39758.227292159994},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.4466601410559998},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-166.71861378858662},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD29<=76817, 3068 - 0.06337 * (AD29 - 28406), 0))/12","v":195.71744637465176},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":2889.1599023903573},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-839.17963066157415},{"$f":"Lonen!C3","v":16.559999999999999}]
["EMP00010","Thijs",null,"Huberts","Thijs Huberts","M","1998-02-09",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":27.329226557152634},"Julianalaan 159","3749 IJ","Bilthoven","Uitvoering ","Bouwhelper ","2021-11-02",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":3.6002737850787132},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":3},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"A",{"$f":"MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)","v":18.095559119999997},{"$f":"(MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)*174.08)*Tabel1[[#This Row],[FTE]]","v":3150.0749316095998},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":252.00599452876799},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":462.59082961872349},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":40950.974110924799},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.52005994528768},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-176.06179720224426},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD30<=76817, 3068 - 0.06337 * (AD30 - 28406), 0))/12","v":189.41874921589132},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":2971.4930744620679},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-874.97007005642138},{"$f":"Lonen!C3","v":16.559999999999999}]
["EMP00016","Hamza","van der","Stael","Hamza van der Stael","M","2001-10-02",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":23.685147159479808},"Prins Hendriklaan 119","3478 EF","Nieuwegein","Uitvoering ","Bouwhelper ","2023-07-20",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":1.8891170431211499},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":1},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"A",{"$f":"MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)","v":17.056799999999999},{"$f":"(MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)*174.08)*Tabel1[[#This Row],[FTE]]","v":2969.2477440000002},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":237.53981952000004},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":458.16749523114669},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":38600.220672000003},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.3753981952000003},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-157.64756193066668},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD31<=76817, 3068 - 0.06337 * (AD31 - 28406), 0))/12","v":201.8326863346133},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":2809.2247838741337},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-804.43163124910143},{"$f":"Lonen!C3","v":16.559999999999999}]
["EMP00019","Adriaan","van","Geest","Adriaan van Geest","M","2000-06-25",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":24.955509924709105},"Valkenierstraat 192","3713 GH","Baarn","Uitvoering ","Bouwhelper ","2024-02-20",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":1.3004791238877482},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":1},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"A",{"$f":"MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)","v":17.056799999999999},{"$f":"(MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)*174.08)*Tabel1[[#This Row],[FTE]]","v":2969.2477440000002},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":237.53981952000004},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":458.16749523114669},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":38600.220672000003},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.3753981952000003},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-157.64756193066668},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD32<=76817, 3068 - 0.06337 * (AD32 - 28406), 0))/12","v":201.8326863346133},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":2809.2247838741337},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-804.43163124910143},{"$f":"Lonen!C3","v":16.559999999999999}]
["EMP00056","Hans",null,"Koning","Hans Koning","M","2001-12-22",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":23.463381245722108},"Zonstraat 64","3819 GH","Amersfoort","Uitvoering ","Bouwhelper ","2021-02-28",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":4.2765229295003424},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":4},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"A",{"$f":"MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)","v":18.638425893599997},{"$f":"(MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)*174.08)*Tabel1[[#This Row],[FTE]]","v":3244.5771795578876},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":259.56617436463102},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":464.90251210728519},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":42179.503334252542},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.5956617436463101},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-185.68527611831158},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD33<=76817, 3068 - 0.06337 * (AD33 - 28406), 0))/12","v":182.93109114236805},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3056.2962416959294},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-911.83422263311388},{"$f":"Lonen!C3","v":16.559999999999999}]
["EMP00007","Sepp","van","Bovene",{"$f":"B34 & IF(C34=\"\", \" \", \" \" & C34 & \" \") & D34","v":"Sepp van Bovene"},"M","1985-09-22",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":39.71252566735113},"Beatrixstraat 61","3574 EF","Baarn","Voorbereiding","Calculator/Kostendeskundige","2019-10-19",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":5.6399726214921291},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":5},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"UTA 3",{"$f":"(MIN(Lonen!C14*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D14))/174.08","v":19.806781177025378},{"$f":"(MIN(Lonen!C14*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D14))*Tabel1[[#This Row],[FTE]]","v":3447.9644672965783},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":275.83715738372626},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":457.07581427724216},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":44823.538074855518},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.7583715738372629},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-206.39688158636821},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD34<=76817, 3068 - 0.06337 * (AD34 - 28406), 0))/12","v":168.9683843497005},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3238.8092141363727},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-991.76059244194562},{"$f":"Lonen!C14/(40*4.33)","v":16.850519630484992}]
["EMP00061","Hans","de","Boer","Hans de Boer","M","1991-09-23",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":33.711156741957566},"Dorpsstraat 152","3935 AB","Soest","Voorbereiding","Calculator/Kostendeskundige","2020-07-19",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":4.8898015058179327},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":4},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"UTA 3",{"$f":"(MIN(Lonen!C14*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D14))/174.08","v":19.37241608709353},{"$f":"(MIN(Lonen!C14*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D14))*Tabel1[[#This Row],[FTE]]","v":3372.3501924412417},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":269.78801539529934},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":462.40851101141476},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":43840.552501736143},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.6978801539529935},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-198.69682793026644},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD35<=76817, 3068 - 0.06337 * (AD35 - 28406), 0))/12","v":174.15936733041505},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3170.9554843570222},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-961.67688716627026},{"$f":"Lonen!C14/(40*4.33)","v":16.850519630484992}]
["EMP00029","Joep",null,"Schouten","Joep Schouten","M","1974-03-11",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":51.247091033538673},"Julianalaan 31","3610 CD","Montfoort","Staf","Computerbediening","2009-01-25",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":16.369609856262834},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":16},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"UTA 2",{"$f":"(MIN(Lonen!C13*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D13))/174.08","v":19.997759650735293},{"$f":"(MIN(Lonen!C13*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D13))*Tabel1[[#This Row],[FTE]]","v":3481.21},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":278.49680000000001},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":454.73117308333332},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":45255.73},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.7849680000000001},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-209.782385},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD36<=76817, 3068 - 0.06337 * (AD36 - 28406), 0))/12","v":166.686050825},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3268.6426470000001},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1005.2244966039334},{"$f":"Lonen!C13/(40*4.33)","v":15.133949191685913}]
["EMP00040","Evelien","van ","Bragt","Evelien van  Bragt","M","2000-04-03",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":25.182751540041068},"Sportlaan 167","3784 GH","Woudenberg","Staf","Computerbediening","2020-12-12",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":4.4900752908966464},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":4},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"UTA 3",{"$f":"(MIN(Lonen!C14*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D14))/174.08","v":19.144869623608091},{"$f":"(MIN(Lonen!C14*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D14))*Tabel1[[#This Row],[FTE]]","v":3332.7389040776966},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":266.61911232621571},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":465.20209712325374},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":43325.605753010059},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.6661911232621573},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-194.66307839857879},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD37<=76817, 3068 - 0.06337 * (AD37 - 28406), 0))/12","v":176.87871528597938},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3135.4096345558555},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-946.22501581192807},{"$f":"Lonen!C14/(40*4.33)","v":16.850519630484992}]
["EMP00026","Kyara","van","Rijnsbergen","Kyara van Rijnsbergen","V","1970-06-16",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":54.98151950718686},"Kastanjelaan 133","3910 GH","Woudenberg","Commercie en financïen ","Contractmanager","2014-05-04",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":11.099247091033538},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":11},"Onbepaalde tijd",3,0.8,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":32},"N.v.t. - boven",{"$f":"(MIN(Lonen!C18*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D18))/174.08","v":43.083639705882348},{"$f":"(MIN(Lonen!C18*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D18))*Tabel1[[#This Row],[FTE]]","v":6000},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":480},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":277.09350833333332},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":78000},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-4.8},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-466.2791666666667},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD38<=76817, 3068 - 0.06337 * (AD38 - 28406), 0))/12","v":0},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":5528.9208333333336},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-2019.0628116666667}]
["EMP00098","Jan","de","Boer","Jan de Boer","M","1965-07-27",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":59.868583162217661},"Beatrixstraat 159","3999 GH","Bilthoven","Commercie en financïen ","Contractmanager","2014-03-18",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":11.227926078028748},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":11},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"N.v.t. - boven",{"$f":"(MIN(Lonen!C18*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D18))/174.08","v":43.083639705882348},{"$f":"(MIN(Lonen!C18*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D18))*Tabel1[[#This Row],[FTE]]","v":7500},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":600},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":171.30600833333332},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":97500},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-6},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-619.0291666666667},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD39<=76817, 3068 - 0.06337 * (AD39 - 28406), 0))/12","v":0},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":6874.9708333333328},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-2580.4835625000001}]
["EMP00030","Tycho",null,"Rousselet","Tycho Rousselet","M","1967-12-22",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":57.464750171115675},"Parkweg 153","3951 IJ","Woerden","Staf","Directeur CEO","2012-12-27",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":12.449007529089664},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":12},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"N.v.t. - boven",{"$f":"(MIN(Lonen!C20*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D20))/174.08","v":71.80606617647058},{"$f":"(MIN(Lonen!C20*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D20))*Tabel1[[#This Row],[FTE]]","v":12500},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":1000},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":0},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":162500},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-10},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-1128.1958333333334},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD40<=76817, 3068 - 0.06337 * (AD40 - 28406), 0))/12","v":0},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":11361.804166666667},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-4801.4660624999997}]
["EMP00072","Hans",null,"Pieters","Hans Pieters","M","1983-12-08",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":41.503080082135526},"Julianalaan 180","3907 IJ","Driebergen-Rijsenburg","Commercie en financïen ","Directeur CFO","2008-08-10",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":16.829568788501028},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":16},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"N.v.t. - boven",{"$f":"(MIN(Lonen!C19*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D19))/174.08","v":53.136488970588232},{"$f":"(MIN(Lonen!C19*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D19))*Tabel1[[#This Row],[FTE]]","v":9250},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":740},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":47.887258333333271},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":120250},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-7.4},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-797.23750000000007},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD41<=76817, 3068 - 0.06337 * (AD41 - 28406), 0))/12","v":0},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":8445.3625000000011},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-3357.8274375000005}]
["EMP00050","Peter",null,"Kof","Peter Kof","M","1970-05-19",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":55.058179329226554},"Beatrixstraat 138","3572 AB","Zeist","Voorbereiding","Directeur COO","2019-04-12",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":6.1601642710472282},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":6},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"N.v.t. - boven",{"$f":"(MIN(Lonen!C20*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D20))/174.08","v":62.025895680726485},{"$f":"(MIN(Lonen!C20*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D20))*Tabel1[[#This Row],[FTE]]","v":10797.467920100868},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":863.79743360806947},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":0},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":140367.08296131127},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-8.6379743360806938},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-954.8213165302717},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD42<=76817, 3068 - 0.06337 * (AD42 - 28406), 0))/12","v":0},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":9834.008629234515},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-4045.2072714710848}]
["EMP00083","Eddie",null,"Vermeer","Eddie Vermeer","M","1978-07-23",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":46.880219028062967},"Dorpsstraat 199","3688 IJ","IJsselstein","Uitvoering ","Funderingsspecialist","2009-10-09",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":15.665982203969884},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":15},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"E",{"$f":"MIN(Lonen!C7*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E7)","v":27.105000000000004},{"$f":"(MIN(Lonen!C7*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E7)*174.08)*Tabel1[[#This Row],[FTE]]","v":4718.4384000000009},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":377.47507200000007},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":367.47564017333326},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":61339.69920000001},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.774750720000001},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-335.77347706666677},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD43<=76817, 3068 - 0.06337 * (AD43 - 28406), 0))/12","v":81.74929014133329},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":4378.8901722133342},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1506.2820297375579},{"$f":"Lonen!C7","v":20.85}]
["EMP00049","Mark",null,"Verbeek","Mark Verbeek","M","1995-12-08",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":29.503080082135522},"Beatrixstraat 79","3878 IJ","Baarn","Uitvoering ","funderingswerker I","2013-11-15",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":11.564681724845997},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":11},"Onbepaalde tijd",3,0.9,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":36},"C",{"$f":"MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)","v":24.180000000000003},{"$f":"(MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)*174.08)*Tabel1[[#This Row],[FTE]]","v":3788.3289600000007},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":303.06631680000004},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":433.07160842933331},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":49248.276480000008},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.0306631680000007},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-241.0573324266667},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD44<=76817, 3068 - 0.06337 * (AD44 - 28406), 0))/12","v":145.60207828853331},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3544.2409644053341},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1129.6027185039195},{"$f":"Lonen!C5","v":18.600000000000001}]
["EMP00058","Stefan",null,"Jansen","Stefan Jansen","M","1965-01-05",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":60.424366872005479},"Kastanjelaan 168","3963 GH","Woerden","Uitvoering ","funderingswerker I","2017-07-02",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":7.9370294318959616},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":7},"Onbepaalde tijd",3,0.8,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":32},"C",{"$f":"MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)","v":22.875653896902584},{"$f":"(MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)*174.08)*Tabel1[[#This Row],[FTE]]","v":3185.7550642982419},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":254.86040514385937},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":463.46362513117555},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":41414.815835877147},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.5486040514385935},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-179.6952240477043},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD45<=76817, 3068 - 0.06337 * (AD45 - 28406), 0))/12","v":186.96927837337208},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3003.5112361990987},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-888.88844643314508},{"$f":"Lonen!C5","v":18.600000000000001}]
["EMP00062","Jan",null,"Jansen","Jan Jansen","M","1994-11-17",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":30.559890485968516},"Beatrixstraat 30","3571 EF","Bunnik","Uitvoering ","Funderingswerker I","2023-08-02",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":1.8535249828884326},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":1},"Onbepaalde tijd",2,0.9,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":36},"C",{"$f":"MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)","v":19.158000000000001},{"$f":"(MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)*174.08)*Tabel1[[#This Row],[FTE]]","v":3001.5221760000004},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":240.12177408000002},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":458.95698162858668},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":39019.788288000003},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.4012177408000004},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-160.9341749226667},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD46<=76817, 3068 - 0.06337 * (AD46 - 28406), 0))/12","v":199.61701968245333},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":2838.1867833365336},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-817.02148610869301},{"$f":"Lonen!C5","v":18.600000000000001}]
["EMP00087","Jan",null,"Dijkstra","Jan Dijkstra","M","1985-04-01",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":40.188911704312112},"Beatrixstraat 186","3485 AB","Amersfoort","Uitvoering ","funderingswerker I","2015-08-15",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":9.8179329226557144},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":9},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"C",{"$f":"MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)","v":24.180000000000003},{"$f":"(MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)*174.08)*Tabel1[[#This Row],[FTE]]","v":4209.2544000000007},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":336.74035200000009},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":403.38584177333331},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":54720.30720000001},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.3674035200000008},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-283.92157306666678},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD47<=76817, 3068 - 0.06337 * (AD47 - 28406), 0))/12","v":116.7051960613333},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3921.9654234133336},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1300.0707279673175},{"$f":"Lonen!C5","v":18.600000000000001}]
["EMP00012","Swen","van","Luin","Swen van Luin","M","1968-07-14",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":56.903490759753595},"Prins Hendriklaan 47","3667 GH","Houten","Uitvoering ","Funderingswerker II","2012-12-22",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":12.462696783025326},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":12},"Onbepaalde tijd",3,0.8,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":32},"B",{"$f":"MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)","v":22.776},{"$f":"(MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)*174.08)*Tabel1[[#This Row],[FTE]]","v":3171.8768640000003},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":253.75014912000003},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":463.12414122154672},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":41234.399232000003},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.5375014912000005},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-178.28196065066672},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD48<=76817, 3068 - 0.06337 * (AD48 - 28406), 0))/12","v":187.92202838901332},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":2991.0574018581333},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-883.47473295657005},{"$f":"Lonen!C4","v":17.52}]
["EMP00054","Pieter",null,"Pieters","Pieter Pieters","M","1976-11-18",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":48.555783709787818},"Parkweg 148","3739 AB","Soest","Uitvoering ","Funderingswerker II","2008-08-14",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":16.8186173853525},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":16},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"B",{"$f":"MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)","v":22.776},{"$f":"(MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)*174.08)*Tabel1[[#This Row],[FTE]]","v":3964.8460800000003},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":317.18768640000002},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":420.62273854133332},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":51542.999040000002},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.1718768640000006},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-259.03265914666667},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD49<=76817, 3068 - 0.06337 * (AD49 - 28406), 0))/12","v":133.48403090293331},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3702.6415439893335},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1201.0893031176024},{"$f":"Lonen!C4","v":17.52}]
["EMP00078","Sjors",null,"Dijkstra","Sjors Dijkstra","M","1981-09-04",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":43.761806981519506},"Sportlaan 128","3438 AB","Blaricum","Uitvoering ","Funderingswerker II","2007-07-23",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":17.880903490759753},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":17},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"B",{"$f":"MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)","v":22.776},{"$f":"(MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)*174.08)*Tabel1[[#This Row],[FTE]]","v":3964.8460800000003},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":317.18768640000002},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":420.62273854133332},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":51542.999040000002},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.1718768640000006},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-259.03265914666667},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD50<=76817, 3068 - 0.06337 * (AD50 - 28406), 0))/12","v":133.48403090293331},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3702.6415439893335},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1201.0893031176024},{"$f":"Lonen!C4","v":17.52}]
["EMP00022","Lenny","van","Beek","Lenny van Beek","M","1994-09-05",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":30.759753593429156},"Prins Hendriklaan 198","3983 CD","Amersfoort","Uitvoering ","Heier I","2017-03-07",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":8.2573579739904179},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":8},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"B",{"$f":"MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)","v":22.19381182591103},{"$f":"(MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)*174.08)*Tabel1[[#This Row],[FTE]]","v":3863.4987626545926},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":309.07990101236743},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":427.77025809711819},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":50225.483914509707},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.0907990101236744},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-248.71212399699269},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD51<=76817, 3068 - 0.06337 * (AD51 - 28406), 0))/12","v":140.44160869479333},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3611.6958396474761},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1160.0452753384141},{"$f":"Lonen!C4","v":17.52}]
["EMP00067","Sander",null,"Mulder","Sander Mulder","M","1990-09-10",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":34.7460643394935},"Rijnlaan 200","3616 CD","Blaricum","Uitvoering ","Heier II","2013-03-13",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":12.240930869267626},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":12},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"A",{"$f":"MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)","v":21.527999999999999},{"$f":"(MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)*174.08)*Tabel1[[#This Row],[FTE]]","v":3747.5942399999999},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":299.80753920000001},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":435.94442455733338},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":48718.725119999996},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.9980753920000001},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-236.90918010666664},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD52<=76817, 3068 - 0.06337 * (AD52 - 28406), 0))/12","v":148.39855076213337},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3507.6869845013334},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1113.1058143623},{"$f":"Lonen!C3","v":16.559999999999999}]
["EMP00068","Bram",null,"Berends","Bram Berends","M","1971-04-10",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":54.165639972621491},"Beatrixstraat 146","3735 EF","Houten","Uitvoering ","Heier II","2005-01-20",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":20.383299110198493},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":20},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"A",{"$f":"MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)","v":21.527999999999999},{"$f":"(MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)*174.08)*Tabel1[[#This Row],[FTE]]","v":3747.5942399999999},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":299.80753920000001},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":435.94442455733338},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":48718.725119999996},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.9980753920000001},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-236.90918010666664},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD53<=76817, 3068 - 0.06337 * (AD53 - 28406), 0))/12","v":148.39855076213337},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3507.6869845013334},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1113.1058143623},{"$f":"Lonen!C3","v":16.559999999999999}]
["EMP00074","Kees",null,"Spoelstra","Kees Spoelstra","M","1982-03-27",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":43.20328542094456},"Prins Hendriklaan 192","3401 EF","Maarssen","Uitvoering ","Heier II","2011-04-12",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":14.160164271047227},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":14},"Onbepaalde tijd",2,0.6,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":24},"A",{"$f":"MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)","v":21.527999999999999},{"$f":"(MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)*174.08)*Tabel1[[#This Row],[FTE]]","v":2248.556544},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":179.88452352000002},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":440.53818732714666},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":29231.235071999999},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-1.7988452352000002},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-84.257174730666662},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD54<=76817, 3068 - 0.06337 * (AD54 - 28406), 0))/12","v":251.30873779061335},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":2162.5005240341334},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-523.29894991841331},{"$f":"Lonen!C3","v":16.559999999999999}]
["EMP00004","Tyler","van","Luxemburg","Tyler van Luxemburg","M","1979-10-02",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":45.686516084873375},"Rijnlaan 16","3839 AB","Zeist","Staf","HR-Manager","2017-05-16",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":8.0657084188911696},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":8},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"UTA 6",{"$f":"(MIN(Lonen!C17*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D17))/174.08","v":32.593576426010422},{"$f":"(MIN(Lonen!C16*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D16))*Tabel1[[#This Row],[FTE]]","v":4839.2422476785769},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":387.13937981428614},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":358.95594881580172},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":62910.149219821498},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.8713937981428619},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-348.0753355552684},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD55<=76817, 3068 - 0.06337 * (AD55 - 28406), 0))/12","v":73.456005328326},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":4487.2955183251652},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1555.2056382732794},{"$f":"Lonen!C17/(40*4.33)","v":25.810219399538106}]
["EMP00020","Samuel","van","Dongen","Samuel van Dongen","M","1987-01-26",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":38.36824093086927},"Laan van Vollenhove 155","3777 EF","Nieuwegein","Staf","HR-medewerker","2011-04-02",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":14.18754277891855},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":14},"Onbepaalde tijd",3,0.8,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":32},"UTA 3",{"$f":"(MIN(Lonen!C14*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D14))/174.08","v":22.547162224264707},{"$f":"(MIN(Lonen!C14*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D14))*Tabel1[[#This Row],[FTE]]","v":3140.0080000000003},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":251.20064000000002},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":462.34457569333335},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":40820.104000000007},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.5120064000000002},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-175.03664800000004},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD56<=76817, 3068 - 0.06337 * (AD56 - 28406), 0))/12","v":190.10985245999996},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":2962.4593456000002},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-871.04308513392016},{"$f":"Lonen!C14/(40*4.33)","v":16.850519630484992}]
["EMP00041","Lars",null,"Weeldenburg","Lars Weeldenburg","M","1991-01-20",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":34.384668035592057},"Dorpsstraat 126","3533 EF","Montfoort","Uitvoering ","Kabellasser I","2020-02-26",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":5.2840520191649558},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":5},"Onbepaalde tijd",2,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"C",{"$f":"MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)","v":21.562497781979999},{"$f":"(MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)*174.08)*Tabel1[[#This Row],[FTE]]","v":3753.5996138870787},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":300.28796911096629},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":435.52089556394708},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":48796.794980532024},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.0028796911096629},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-237.52072734750084},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD57<=76817, 3068 - 0.06337 * (AD57 - 28406), 0))/12","v":147.98627684030714},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3513.0760068484683},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1115.5378938598324},{"$f":"Lonen!C5","v":18.600000000000001}]
["EMP00044","Chris","van","Leuven","Chris van Leuven","M","1979-02-26",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":46.283367556468171},"Prins Hendriklaan 180","3889 IJ","Culemborg","Uitvoering ","Kabellasser I","2014-02-24",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":11.288158795345653},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":11},"Onbepaalde tijd",2,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"C",{"$f":"MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)","v":24.180000000000003},{"$f":"(MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)*174.08)*Tabel1[[#This Row],[FTE]]","v":4209.2544000000007},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":336.74035200000009},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":403.38584177333331},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":54720.30720000001},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.3674035200000008},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-283.92157306666678},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD58<=76817, 3068 - 0.06337 * (AD58 - 28406), 0))/12","v":116.7051960613333},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3921.9654234133336},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1300.0707279673175},{"$f":"Lonen!C5","v":18.600000000000001}]
["EMP00046","Pim","van de","Biesenbos","Pim van de Biesenbos","M","1999-03-06",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":26.261464750171115},"Rijnlaan 91","3748 IJ","Zeist","Uitvoering ","Kabellasser II","2021-04-18",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":4.1423682409308693},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":4},"Onbepaalde tijd",3,0.4,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":16},"B",{"$f":"MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)","v":19.718914351199999},{"$f":"(MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)*174.08)*Tabel1[[#This Row],[FTE]]","v":1373.0674441027586},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":109.84539552822069},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":223.83060791939661},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":17849.876773335862},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-1.098453955282207},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":4.8967986088690827},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD59<=76817, 3068 - 0.06337 * (AD59 - 28406), 0))/12","v":255.66666666666666},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":1376.8657887563456},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-237.52665886585638},{"$f":"Lonen!C4","v":17.52}]
["EMP00047","Ingmar",null,"Ooms","Ingmar Ooms","M","1985-12-05",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":39.509924709103352},"Waterstraat 140","3778 IJ","Culemborg","Uitvoering ","Kabellasser II","2009-02-25",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":16.284736481861739},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":16},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"B",{"$f":"MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)","v":22.776},{"$f":"(MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)*174.08)*Tabel1[[#This Row],[FTE]]","v":3964.8460800000003},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":317.18768640000002},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":420.62273854133332},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":51542.999040000002},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.1718768640000006},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-259.03265914666667},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD60<=76817, 3068 - 0.06337 * (AD60 - 28406), 0))/12","v":133.48403090293331},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3702.6415439893335},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1201.0893031176024},{"$f":"Lonen!C4","v":17.52}]
["EMP00064","Sander",null,"Pieters","Sander Pieters","M","1990-04-02",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":35.186858316221766},"Dorpsstraat 6","3809 GH","Driebergen-Rijsenburg","Staf","KAM-Coördinator","2021-07-13",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":3.9069130732375084},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":3},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"UTA 4",{"$f":"(MIN(Lonen!C15*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D15))/174.08","v":21.321265194481846},{"$f":"(MIN(Lonen!C15*(personeelsoverzicht!Y2)^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!D15))*Tabel1[[#This Row],[FTE]]","v":3613.4296436000004},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":289.07437148800005},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":445.40638271844335},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":46974.585366800005},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.8907437148800006},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-223.2467520399334},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD61<=76817, 3068 - 0.06337 * (AD61 - 28406), 0))/12","v":157.60906210882365},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3387.2921478451872},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1058.7713182368861},{"$f":"Lonen!C15/(40*4.33)","v":19.092378752886837}]
["EMP00092","Elise",null,"Jansen","Elise Jansen","V","1968-01-18",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":57.390828199863108},"Beatrixstraat 124","3782 EF","Woerden","Staf","KAM-Coördinator","2011-04-26",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":14.121834360027378},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":14},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"UTA 5",{"$f":"(MIN(Lonen!C16*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D16))/174.08","v":30.302619485294116},{"$f":"(MIN(Lonen!C16*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D16))*Tabel1[[#This Row],[FTE]]","v":5275.08},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":422.00639999999999},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":328.21849133333336},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":68576.039999999994},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-4.2200639999999998},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-392.45814666666661},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD62<=76817, 3068 - 0.06337 * (AD62 - 28406), 0))/12","v":43.535380433333366},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":4878.401789333333},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1731.7128935421333},{"$f":"Lonen!C16/(40*4.33)","v":22.013452655889147}]
["EMP00086","Kees","de","Boer","Kees de Boer","M","1998-10-28",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":26.614647501711158},"Zonstraat 29","3671 IJ","Nieuwegein","Uitvoering ","Leerling machinist ","2021-05-11",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":4.0793976728268309},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":4},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"A",{"$f":"MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)","v":18.638425893599997},{"$f":"(MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)*174.08)*Tabel1[[#This Row],[FTE]]","v":3244.5771795578876},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":259.56617436463102},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":464.90251210728519},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":42179.503334252542},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.5956617436463101},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-185.68527611831158},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD63<=76817, 3068 - 0.06337 * (AD63 - 28406), 0))/12","v":182.93109114236805},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3056.2962416959294},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-911.83422263311388},{"$f":"Lonen!C3","v":16.559999999999999}]
["EMP00089","Pieter",null,"Mulder","Pieter Mulder","M","1995-08-05",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":29.845311430527037},"Rijnlaan 18","3817 GH","Baarn","Uitvoering ","Leerling machinist ","2019-05-22",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":6.0506502395619437},"Tijdelijk",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":6},"2025-05-22",2,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"A",{"$f":"MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)","v":19.773506030520238},{"$f":"(MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)*174.08)*Tabel1[[#This Row],[FTE]]","v":3442.1719297929635},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":275.37375438343707},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":457.48433298468461},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":44748.235087308523},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.753737543834371},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-205.80700818391676},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD64<=76817, 3068 - 0.06337 * (AD64 - 28406), 0))/12","v":169.36604687643825},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3233.6111840652125},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-989.41470824453677},{"$f":"Lonen!C3","v":16.559999999999999}]
["EMP00076","Daan",null,"Dijkstra","Daan Dijkstra","M","1994-06-24",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":30.9596167008898},"Valkenierstraat 172","3461 EF","Baarn","Uitvoering ","Machinist mobiele hei-installatie ","2017-01-19",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":8.386036960985626},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":8},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"D",{"$f":"MIN(Lonen!C6*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E6)","v":25.170721517171931},{"$f":"(MIN(Lonen!C6*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E6)*174.08)*Tabel1[[#This Row],[FTE]]","v":4381.7192017092902},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":350.5375361367432},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":391.22276163278565},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":56962.349622220776},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.5053753613674323},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-301.48423870739606},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD65<=76817, 3068 - 0.06337 * (AD65 - 28406), 0))/12","v":104.86534370332247},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":4076.7295876405269},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1369.9161890776807},{"$f":"Lonen!C6","v":19.87}]
["EMP00073","Daan","de","Vries",{"$f":"B66 & IF(C66=\"\", \" \", \" \" & C66 & \" \") & D66","v":"Daan de Vries"},"M","1973-05-15",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":52.068446269678304},"Waterstraat 191","3409 IJ","Leusden","Uitvoering ","Machinist mobiele kraan ","2018-07-01",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":6.9404517453798764},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":6},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"D",{"$f":"MIN(Lonen!C6*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E6)","v":23.72581913203123},{"$f":"(MIN(Lonen!C6*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E6)*174.08)*Tabel1[[#This Row],[FTE]]","v":4130.1905945039971},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":330.41524756031976},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":408.96181665593895},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":53692.477728551959},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.3041524756031979},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-275.87024220699033},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD66<=76817, 3068 - 0.06337 * (AD66 - 28406), 0))/12","v":122.13299219513853},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3851.016199821403},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1268.0511628312568},{"$f":"Lonen!C6","v":19.87}]
["EMP00001","Tijn",null,"Vos","Tijn Vos","M","1991-07-20",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":33.889117043121146},"Zonstraat 141","3459 IJ","Montfoort","Uitvoering ","Magazijn bediende","2021-02-08",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":4.3312799452429847},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":4},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"A",{"$f":"MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)","v":18.638425893599997},{"$f":"(MIN(Lonen!C6*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E6)*174.08)*Tabel1[[#This Row],[FTE]]","v":3893.1007583221758},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":311.44806066577405},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":425.68257735266184},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":50610.309858188288},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.1144806066577408},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-251.72659388914158},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD67<=76817, 3068 - 0.06337 * (AD67 - 28406), 0))/12","v":138.40940702388403},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3638.2596838263767},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1172.0336058075754},{"$f":"Lonen!C6","v":19.87}]
["EMP00043","Lizz","van ","Embden","Lizz van  Embden","V","1978-06-15",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":46.984257357973988},"Kastanjelaan 39","3427 AB","Montfoort","Uitvoering ","Magazijn bediende","2006-10-12",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":18.658453114305271},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":18},"Onbepaalde tijd",3,0.8,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":32},"A",{"$f":"MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)","v":21.527999999999999},{"$f":"(MIN(Lonen!C15*(personeelsoverzicht!Y2)^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!D15))*Tabel1[[#This Row],[FTE]]","v":3609.6559999999999},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":288.77248000000003},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":445.67251893333332},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":46925.527999999998},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.8877248},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-222.86246933333334},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD68<=76817, 3068 - 0.06337 * (AD68 - 28406), 0))/12","v":157.86812588666669},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3383.9058058666669},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1057.2430534854934},{"$f":"Lonen!C15/(40*4.33)","v":19.092378752886837}]
["EMP00079","Lucas",null,"Peridok","Lucas Peridok","M","2001-06-11",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":23.994524298425734},"Beatrixstraat 63","3493 AB","Baarn","Uitvoering ","Magazijn bediende","2022-11-16",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":2.5626283367556466},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":2},"Onbepaalde tijd",3,0.9,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":36},"A",{"$f":"MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)","v":17.568503999999997},{"$f":"(MIN(Lonen!C18*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D18))*Tabel1[[#This Row],[FTE]]","v":5339.5202109848315},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":427.1616168787865},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":323.67384545362808},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":69413.762742802806},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-4.2716161687878653},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-399.02030815195531},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD69<=76817, 3068 - 0.06337 * (AD69 - 28406), 0))/12","v":39.111506249048865},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":4936.228286664089},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1757.8101389259848}]
["EMP00045","Kate","de","Pauw","Kate de Pauw","V","1997-06-20",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":27.969883641341546},"Laan van Vollenhove 104","3990 CD","Zeist","Commercie en financïen ","Marketing manager","2019-06-11",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":5.9958932238193015},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":5},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"UTA 6",{"$f":"(MIN(Lonen!C17*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D17))/174.08","v":30.659236432603411},{"$f":"(MIN(Lonen!C16*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D16))*Tabel1[[#This Row],[FTE]]","v":4552.0463997875358},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":364.16371198300288},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":379.21043598831739},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":59176.603197237964},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.6416371198300288},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-318.82922504503068},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD70<=76817, 3068 - 0.06337 * (AD70 - 28406), 0))/12","v":93.172239615919196},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":4229.5755376226753},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1438.8959552183928},{"$f":"Lonen!C17/(40*4.33)","v":25.810219399538106}]
["EMP00032","Thijmen","van der","Veen","Thijmen van der Veen","M","1983-03-01",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":42.275154004106774},"Waterstraat 137","3887 AB","De Bilt","Commercie en financïen ","Marketing medewerker","2005-09-01",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":19.770020533880903},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":19},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"UTA 4",{"$f":"(MIN(Lonen!C15*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D15))/174.08","v":25.919519761029409},{"$f":"(MIN(Lonen!C15*(personeelsoverzicht!Y2)^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!D15))*Tabel1[[#This Row],[FTE]]","v":4512.07},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":360.96559999999999},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":382.02977158333334},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":58656.909999999996},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.6096559999999998},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-314.75829499999998},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD71<=76817, 3068 - 0.06337 * (AD71 - 28406), 0))/12","v":95.916652775000031},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":4193.7020490000004},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1422.7061585235335},{"$f":"Lonen!C15/(40*4.33)","v":19.092378752886837}]
["EMP00035","Olivier",null,"Cornelisse","Olivier Cornelisse","M","1986-10-26",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":38.620123203285424},"Waterstraat 116","3738 EF","Bunnik","Commercie en financïen ","Marketing medewerker","2020-10-23",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":4.6269678302532515},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":4},"2025-10-23",2,0.6,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":24},"UTA 4",{"$f":"(MIN(Lonen!C15*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D15))/174.08","v":21.779929852800262},{"$f":"(MIN(Lonen!C15*(personeelsoverzicht!Y2)^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!D15))*Tabel1[[#This Row],[FTE]]","v":2233.0995197447996},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":178.64796157958398},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":440.16008275215739},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":29030.293756682397},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-1.7864796157958398},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-82.683134427345436},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD72<=76817, 3068 - 0.06337 * (AD72 - 28406), 0))/12","v":252.36987538658639},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":2148.6299057016581},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-517.26935683574754},{"$f":"Lonen!C15/(40*4.33)","v":19.092378752886837}]
["EMP00039","Luc",null,"Estey","Luc Estey","M","1998-07-14",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":26.904859685147159},"Prins Hendriklaan 72","3547 AB","IJsselstein","Commercie en financïen ","Marketing medewerker","2020-10-13",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":4.6543463381245722},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":4},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"UTA 4",{"$f":"(MIN(Lonen!C15*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D15))/174.08","v":21.797562959191925},{"$f":"(MIN(Lonen!C15*(personeelsoverzicht!Y2)^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!D15))*Tabel1[[#This Row],[FTE]]","v":3721.8325329079998},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":297.74660263264002},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":437.76126894999669},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":48383.822927803994},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.9774660263263999},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-234.28577960113128},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD73<=76817, 3068 - 0.06337 * (AD73 - 28406), 0))/12","v":150.16711342208842},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3484.5692872805421},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1102.6727387839921},{"$f":"Lonen!C15/(40*4.33)","v":19.092378752886837}]
["EMP00091","Erik",null,"Pieters","Erik Pieters","M","1988-11-04",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":36.594113620807668},"Beatrixstraat 43","3780 GH","Driebergen-Rijsenburg","Uitvoering ","Mechanisch stamper ","2018-06-08",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":7.0034223134839149},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":7},"Onbepaalde tijd",3,0.9,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":36},"B",{"$f":"MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)","v":21.547390122243723},{"$f":"(MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)*174.08)*Tabel1[[#This Row],[FTE]]","v":3375.8727052321688},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":270.06981641857351},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":462.16008579683461},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":43886.345168018197},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.7006981641857353},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-199.05553714947587},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD74<=76817, 3068 - 0.06337 * (AD74 - 28406), 0))/12","v":173.91754389189057},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3174.1164699185074},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-963.05097563291883},{"$f":"Lonen!C4","v":17.52}]
["EMP00103","Jan",null,"Vorst","Jan Vorst","M","1966-01-08",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":59.416837782340863},"Sportlaan 8","3633 CD","Vianen","Uitvoering ","Mechanisch stamper ","2013-03-03",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":12.268309377138946},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":12},"Onbepaalde tijd",3,0.8,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":32},"B",{"$f":"MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)","v":22.776},{"$f":"(MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)*174.08)*Tabel1[[#This Row],[FTE]]","v":3171.8768640000003},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":253.75014912000003},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":463.12414122154672},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":41234.399232000003},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.5375014912000005},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-178.28196065066672},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD75<=76817, 3068 - 0.06337 * (AD75 - 28406), 0))/12","v":187.92202838901332},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":2991.0574018581333},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-883.47473295657005},{"$f":"Lonen!C4","v":17.52}]
["EMP00063","Ryan","de","Vries","Ryan de Vries","M","1966-02-01",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":59.351129363449694},"Parkweg 168","3750 AB","Bilthoven","Voorbereiding","Planner","2016-01-07",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":9.4209445585215601},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":9},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"UTA 4",{"$f":"(MIN(Lonen!C15*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D15))/174.08","v":25.095614426925273},{"$f":"(MIN(Lonen!C15*(personeelsoverzicht!Y2)^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!D15))*Tabel1[[#This Row],[FTE]]","v":4314.6239642865457},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":345.16991714292368},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":395.95465325202468},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":56090.111535725096},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.4516991714292367},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-294.65170702984659},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD76<=76817, 3068 - 0.06337 * (AD76 - 28406), 0))/12","v":109.47148766509173},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":4016.5205580852703},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1342.7437008386012},{"$f":"Lonen!C15/(40*4.33)","v":19.092378752886837}]
["EMP00097","Lucas",null,"Mensink","Lucas Mensink","M","1969-03-17",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":56.229979466119097},"Sportlaan 64","3941 IJ","Vianen","Voorbereiding","Planner","2006-09-21",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":18.715947980835043},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":18},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"UTA 4",{"$f":"(MIN(Lonen!C15*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D15))/174.08","v":25.919519761029409},{"$f":"(MIN(Lonen!C15*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D15))*Tabel1[[#This Row],[FTE]]","v":4512.07},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":360.96559999999999},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":382.02977158333334},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":58656.909999999996},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.6096559999999998},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-314.75829499999998},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD77<=76817, 3068 - 0.06337 * (AD77 - 28406), 0))/12","v":95.916652775000031},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":4193.7020490000004},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1422.7061585235335},{"$f":"Lonen!C15/(40*4.33)","v":19.092378752886837}]
["EMP00077","Bram",null,"Dijkstra","Bram Dijkstra","M","1989-02-10",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":36.325804243668721},"Kastanjelaan 98","3658 AB","De Bilt","Uitvoering ","Projectleider","2020-06-13",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":4.9883641341546889},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":4},"Onbepaalde tijd",2,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"N.v.t. - boven",{"$f":"(MIN(Lonen!C18*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D18))/174.08","v":36.614285428275558},{"$f":"(MIN(Lonen!C18*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D18))*Tabel1[[#This Row],[FTE]]","v":6373.8148073542097},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":509.90518458833679},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":250.73021904467768},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":82859.592495604724},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-5.099051845883368},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-504.34597454890371},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD78<=76817, 3068 - 0.06337 * (AD78 - 28406), 0))/12","v":0},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":5864.3697809594232},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-2144.7890772369251}]
["EMP00088","Jan",null,"Mulder","Jan Mulder","M","1977-09-24",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":47.707049965776868},"Rijnlaan 166","3753 CD","Woerden","Uitvoering ","Projectleider","2019-12-18",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":5.4757015742642023},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":5},"Onbepaalde tijd",2,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"N.v.t. - boven",{"$f":"(MIN(Lonen!C18*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D18))/174.08","v":37.145535445936453},{"$f":"(MIN(Lonen!C18*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D18))*Tabel1[[#This Row],[FTE]]","v":6466.2948104286179},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":517.3035848342895},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":244.20806682785505},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":84061.83253557203},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-5.1730358483428942},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-513.76352152864763},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD79<=76817, 3068 - 0.06337 * (AD79 - 28406), 0))/12","v":0},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":5947.3582530516278},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-2175.8931565770836}]
["EMP00096","Sander",null,"Vermeer","Sander Vermeer","M","1983-06-21",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":41.968514715947983},"Waterstraat 191","3480 IJ","De Bilt","Uitvoering ","Projectleider","2010-11-22",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":14.546201232032855},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":14},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"N.v.t. - boven",{"$f":"(MIN(Lonen!C18*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D18))/174.08","v":39.234684370344986},{"$f":"(MIN(Lonen!C18*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D18))*Tabel1[[#This Row],[FTE]]","v":6829.9738551896562},1.0149999999999999,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":546.39790841517254},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":218.55960219608278},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":88789.660117465537},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-5.4639790841517248},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-550.79817092014673},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD80<=76817, 3068 - 0.06337 * (AD80 - 28406), 0))/12","v":0},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":6273.7117051853575},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-2298.2104304368054}]
["EMP00017","Jesper","van","Waas","Jesper van Waas","M","1969-09-03",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":55.76454483230664},"Prins Hendriklaan 111","3613 GH","Soest","Commercie en financïen ","Salarisadministrateur","2022-06-21",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":2.967830253251198},"Tijdelijk",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":2},"2025-06-21",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"UTA 5",{"$f":"(MIN(Lonen!C16*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D16))/174.08","v":23.910346921538686},{"$f":"(MIN(Lonen!C16*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D16))*Tabel1[[#This Row],[FTE]]","v":4162.3131921014547},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":332.98505536811638},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":406.6963704603782},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":54110.07149731891},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.329850553681164},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-279.14139339566481},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD81<=76817, 3068 - 0.06337 * (AD81 - 28406), 0))/12","v":119.92774910124173},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3879.8419481521087},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1281.0602963995022},{"$f":"Lonen!C16/(40*4.33)","v":22.013452655889147}]
["EMP00082","Daan",null,"Koning","Daan Koning","M","1972-03-26",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":53.204654346338124},"Laan van Vollenhove 156","3485 EF","Bilthoven","Staf","Secretares","2021-07-18",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":3.893223819301848},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":3},"Onbepaalde tijd",3,0.8,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":32},"UTA 3",{"$f":"(MIN(Lonen!C14*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D14))/174.08","v":18.81007367951533},{"$f":"(MIN(Lonen!C15*(personeelsoverzicht!Y2)^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!D15))*Tabel1[[#This Row],[FTE]]","v":2890.7437148800004},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":231.25949719040003},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":456.24715583882295},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":37579.668293440009},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.3125949719040007},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-149.65323496528006},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD82<=76817, 3068 - 0.06337 * (AD82 - 28406), 0))/12","v":207.22205335372556},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":2738.7778849428159},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-773.80818503279124},{"$f":"Lonen!C15/(40*4.33)","v":19.092378752886837}]
["EMP00100","Elise",null,"Dijkstra","Elise Dijkstra","V","1987-12-09",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":37.500342231348391},"Laan van Vollenhove 189","3519 GH","Driebergen-Rijsenburg","Commercie en financïen ","Secretaresse","2022-03-25",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":3.2087611225188226},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":3},"Onbepaalde tijd",3,0.8,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":32},"UTA 3",{"$f":"(MIN(Lonen!C14*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D14))/174.08","v":18.433334125760023},{"$f":"(MIN(Lonen!C13*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D13))*Tabel1[[#This Row],[FTE]]","v":2305.5881632339165},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":184.44705305871332},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":441.93327578630698},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":29972.646122040915},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-1.8444705305871332},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-90.064894622653824},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD83<=76817, 3068 - 0.06337 * (AD83 - 28406), 0))/12","v":247.39346960385561},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":2213.6787980806757},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-545.54627586864251},{"$f":"Lonen!C12/(40*4.33)","v":13.794110854503465}]
["EMP00101","Marieke",null,"Feenstra","Marieke Feenstra","V","1994-01-10",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":31.411362080766597},"Dorpsstraat 76","3973 GH","Bilthoven","Voorbereiding","Secretaresse","2020-10-26",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":4.6187542778918553},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":4},"Onbepaalde tijd",3,0.8,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":32},"UTA 3",{"$f":"(MIN(Lonen!C14*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D14))/174.08","v":19.217827650587367},{"$f":"(MIN(Lonen!C13*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D13))*Tabel1[[#This Row],[FTE]]","v":2403.7103462657938},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":192.29682770126351},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":444.33350792023839},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":31248.234501455318},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-1.9229682770126351},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-100.05700359473332},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD84<=76817, 3068 - 0.06337 * (AD84 - 28406), 0))/12","v":240.65729997023138},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":2301.7303743940474},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-583.82252013771642},{"$f":"Lonen!C13/(40*4.33)","v":15.133949191685913}]
["EMP00013","Casper",null,"Hellevoort","Casper Hellevoort","M","1984-07-21",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":40.884325804243666},"Beatrixstraat 137","3978 CD","Soest","Uitvoering ","Sloper I ","2013-11-18",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":11.5564681724846},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":11},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"C",{"$f":"MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)","v":24.180000000000003},{"$f":"(MIN(Lonen!C15*(personeelsoverzicht!Y2)^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!D15))*Tabel1[[#This Row],[FTE]]","v":4512.07},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":360.96559999999999},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":382.02977158333334},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":58656.909999999996},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.6096559999999998},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-314.75829499999998},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD85<=76817, 3068 - 0.06337 * (AD85 - 28406), 0))/12","v":95.916652775000031},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":4193.7020490000004},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1422.7061585235335},{"$f":"Lonen!C15/(40*4.33)","v":19.092378752886837}]
["EMP00021","Elias","van","Eelden","Elias van Eelden","M","1992-04-18",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":33.141683778234089},"Sportlaan 167","3784 GH","Woudenberg","Uitvoering ","Sloper II","2020-09-16",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":4.7282683093771389},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":4},"Onbepaalde tijd",3,0.8,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":32},"B",{"$f":"MIN(Lonen!C7*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E7)","v":23.4668586885},{"$f":"(MIN(Lonen!C15*(personeelsoverzicht!Y2)^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!D15))*Tabel1[[#This Row],[FTE]]","v":2977.4660263264},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":238.197282106112},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":458.36852811398762},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":38707.058342243203},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.3819728210611202},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-158.48445701423842},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD86<=76817, 3068 - 0.06337 * (AD86 - 28406), 0))/12","v":201.26849440433736},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":2816.5995964911003},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-807.63748105877482},{"$f":"Lonen!C15/(40*4.33)","v":19.092378752886837}]
["EMP00027","Stan","de","Man","Stan de Man","M","1992-02-12",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":33.322381930184804},"Zonstraat 128","3572 EF","Soest","Uitvoering ","Stelleur I","2016-09-21",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":8.7145790554414777},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":8},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"C",{"$f":"MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)","v":23.56192351380966},{"$f":"(MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)*174.08)*Tabel1[[#This Row],[FTE]]","v":4101.6596452839858},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":328.13277162271885},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":410.97396184968028},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":53321.575388691817},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.2813277162271888},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-272.96484054475258},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD87<=76817, 3068 - 0.06337 * (AD87 - 28406), 0))/12","v":124.09166563488331},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3825.4134770230066},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1256.496588886673},{"$f":"Lonen!C5","v":18.600000000000001}]
["EMP00031","Sam",null,"Brandon","Sam Brandon","M","1980-08-12",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":44.824093086926766},"Sportlaan 186","3993 IJ","Baarn","Uitvoering ","Stelleur I","2013-06-19",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":11.972621492128679},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":11},"Onbepaalde tijd",2,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"C",{"$f":"MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)","v":24.180000000000003},{"$f":"(MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)*174.08)*Tabel1[[#This Row],[FTE]]","v":4209.2544000000007},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":336.74035200000009},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":403.38584177333331},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":54720.30720000001},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.3674035200000008},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-283.92157306666678},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD88<=76817, 3068 - 0.06337 * (AD88 - 28406), 0))/12","v":116.7051960613333},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3921.9654234133336},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1300.0707279673175},{"$f":"Lonen!C5","v":18.600000000000001}]
["EMP00033","Rowan","van der","Flaas","Rowan van der Flaas","M","1973-05-17",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":52.062970568104035},"Sportlaan 105","3528 AB","Montfoort","Uitvoering ","Stelleur II","2015-12-13",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":9.4893908281998627},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":9},"Onbepaalde tijd",3,0.4,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":16},"B",{"$f":"MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)","v":22.776},{"$f":"(MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)*174.08)*Tabel1[[#This Row],[FTE]]","v":1585.9384320000001},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":126.87507456000002},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":293.08286205706673},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":20617.199616000002},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-1.2687507456000002},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-16.780563658666679},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD89<=76817, 3068 - 0.06337 * (AD89 - 28406), 0))/12","v":255.66666666666666},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":1567.8891175957333},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-305.95121525612501},{"$f":"Lonen!C4","v":17.52}]
["EMP00034","Collin",null,"Genefaas","Collin Genefaas","M","1982-01-12",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":43.405886379192332},"Prins Hendriklaan 28","3681 IJ","Bilthoven","Uitvoering ","Stelleur II","2019-01-15",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":6.3983572895277208},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":6},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"B",{"$f":"MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)","v":20.919796235188077},{"$f":"(MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)*174.08)*Tabel1[[#This Row],[FTE]]","v":3641.7181286215405},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":291.33745028972322},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":443.41133731229917},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":47342.335672080029},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.9133745028972324},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-226.1274627646269},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD90<=76817, 3068 - 0.06337 * (AD90 - 28406), 0))/12","v":155.6670340383574},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3412.6772913540162},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1070.2276980944616},{"$f":"Lonen!C4","v":17.52}]
["EMP00038","Jason",null,"Linschoten","Jason Linschoten","M","1981-08-21",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":43.800136892539356},"Waterstraat 99","3808 IJ","Bunnik","Uitvoering ","Voorman","2011-03-11",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":14.247775496235455},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":14},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"E",{"$f":"MIN(Lonen!C7*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E7)","v":27.105000000000004},{"$f":"(MIN(Lonen!C7*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E7)*174.08)*Tabel1[[#This Row],[FTE]]","v":4718.4384000000009},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":377.47507200000007},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":367.47564017333326},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":61339.69920000001},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.774750720000001},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-335.77347706666677},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD91<=76817, 3068 - 0.06337 * (AD91 - 28406), 0))/12","v":81.74929014133329},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":4378.8901722133342},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1506.2820297375579},{"$f":"Lonen!C7","v":20.85}]
["EMP00053","Kees",null,"Vermeer","Kees Vermeer","M","1984-07-27",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":40.867898699520879},"Stationsweg 126","3645 EF","Driebergen-Rijsenburg","Uitvoering ","Voorman","2022-09-16",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":2.729637234770705},"Tijdelijk",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":2},"2025-09-16",1,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"E",{"$f":"MIN(Lonen!C7*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E7)","v":22.119765000000001},{"$f":"(MIN(Lonen!C7*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E7)*174.08)*Tabel1[[#This Row],[FTE]]","v":3850.6086912000005},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":308.04869529600006},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":428.67933038645333},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":50057.912985600007},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.0804869529600007},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-247.3994850538667},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD92<=76817, 3068 - 0.06337 * (AD92 - 28406), 0))/12","v":141.32652284187731},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3600.1287191931738},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1154.8250044450576},{"$f":"Lonen!C7","v":20.85}]
["EMP00060","Lucas",null,"Pieters","Lucas Pieters","M","1987-01-05",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":38.425735797399042},"Stationsweg 163","3944 EF","Soest","Uitvoering ","Voorman","2014-03-10",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":11.249828884325805},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":11},"Onbepaalde tijd",3,0.6,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":24},"UTA 3",{"$f":"(MIN(Lonen!C14*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D14))/174.08","v":22.547162224264707},{"$f":"(MIN(Lonen!C14*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D14))*Tabel1[[#This Row],[FTE]]","v":2355.0059999999999},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":188.40047999999999},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":443.14211843666664},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":30615.077999999998},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-1.8840048},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-95.097277666666642},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD93<=76817, 3068 - 0.06337 * (AD93 - 28406), 0))/12","v":244.00089392833334},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":2258.0247175333329},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-564.82355989210657},{"$f":"Lonen!C14/(40*4.33)","v":16.850519630484992}]
["EMP00066","Marc",null,"Bakker","Marc Bakker","M","1970-11-24",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":54.540725530458587},"Rijnlaan 68","3880 EF","Nieuwegein","Uitvoering ","Voorman","2012-08-10",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":12.829568788501026},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":12},"Onbepaalde tijd",3,0.9,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":36},"E",{"$f":"MIN(Lonen!C7*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E7)","v":27.105000000000004},{"$f":"(MIN(Lonen!C7*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E7)*174.08)*Tabel1[[#This Row],[FTE]]","v":4246.5945600000014},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":339.7275648000001},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":400.75242698933329},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":55205.729280000014},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.3972756480000013},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-287.72404602666677},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD94<=76817, 3068 - 0.06337 * (AD94 - 28406), 0))/12","v":114.14176296053326},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3955.4732383253349},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1315.1928900971357},{"$f":"Lonen!C7","v":20.85}]
["EMP00069","Daan",null,"Mulder","Daan Mulder","M","1974-08-09",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":50.833675564681727},"Stationsweg 161","3413 GH","De Bilt","Uitvoering ","Voorman","2015-03-10",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":10.250513347022586},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":10},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"E",{"$f":"MIN(Lonen!C7*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E7)","v":27.105000000000004},{"$f":"(MIN(Lonen!C7*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E7)*174.08)*Tabel1[[#This Row],[FTE]]","v":4718.4384000000009},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":377.47507200000007},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":367.47564017333326},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":61339.69920000001},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.774750720000001},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-335.77347706666677},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD95<=76817, 3068 - 0.06337 * (AD95 - 28406), 0))/12","v":81.74929014133329},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":4378.8901722133342},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1506.2820297375579},{"$f":"Lonen!C7","v":20.85}]
["EMP00042","Chris",null,"Hoes","Chris Hoes","M","1972-01-03",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":53.431895961670087},"Prins Hendriklaan 78","3900 IJ","Houten","Uitvoering ","Wegmarkeerder I","2007-11-02",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":17.60164271047228},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":17},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"C",{"$f":"MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)","v":24.180000000000003},{"$f":"(MIN(Lonen!C5*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E5)*174.08)*Tabel1[[#This Row],[FTE]]","v":4209.2544000000007},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":336.74035200000009},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":403.38584177333331},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":54720.30720000001},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.3674035200000008},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-283.92157306666678},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD96<=76817, 3068 - 0.06337 * (AD96 - 28406), 0))/12","v":116.7051960613333},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3921.9654234133336},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1300.0707279673175},{"$f":"Lonen!C5","v":18.600000000000001}]
["EMP00009","Stan",null,"Peterse","Stan Peterse","M","1995-10-13",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":29.656399726214921},"Kerklaan 55","3923 AB","IJsselstein","Uitvoering ","Wegmarkeerder II","2019-07-14",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":5.9055441478439423},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":5},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"B",{"$f":"MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)","v":20.310481781735998},{"$f":"(MIN(Lonen!C4*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E4)*174.08)*Tabel1[[#This Row],[FTE]]","v":3535.6486685646028},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":282.8518934851682},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":450.89188598281476},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":45963.432691339833},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.8285189348516822},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-215.32605608216204},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD97<=76817, 3068 - 0.06337 * (AD97 - 28406), 0))/12","v":162.94879086248292},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3317.4940935475888},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1027.2712787324867},{"$f":"Lonen!C4","v":17.52}]
["EMP00052","Kees",null,"Mulder",{"$f":"B98 & IF(C98=\"\", \" \", \" \" & C98 & \" \") & D98","v":"Kees Mulder"},"M","1968-09-15",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":56.73100616016427},"Stationsweg 109","3466 GH","Amersfoort","Uitvoering ","Wegmarkeerder III","2019-10-14",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":5.6536618754277894},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":5},"Onbepaalde tijd",3,0.8,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":32},"A",{"$f":"MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)","v":19.197578670407996},{"$f":"(MIN(Lonen!C3*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!E3)*174.08)*Tabel1[[#This Row],[FTE]]","v":2673.5315959556992},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":213.88252767645594},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":450.93378538973633},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":34755.910747424088},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.1388252767645595},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-127.53380085482202},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD98<=76817, 3068 - 0.06337 * (AD98 - 28406), 0))/12","v":222.13384632797795},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":2543.8589698241126},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-689.07643666301919},{"$f":"Lonen!C3","v":16.559999999999999}]
["EMP00059","Kees",null,"Smit","Kees Smit","M","1989-11-13",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":35.570157426420259},"Zonstraat 85","3416 EF","IJsselstein","Voorbereiding","Werkvoorbereider","2020-02-26",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":5.2840520191649558},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":5},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"UTA 4",{"$f":"(MIN(Lonen!C15*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D15))/174.08","v":22.207088026220859},{"$f":"(MIN(Lonen!C15*(personeelsoverzicht!Y2)^Tabel1[[#This Row],[Afgeronde dienstjaren]],Lonen!D15))*Tabel1[[#This Row],[FTE]]","v":3833.4875088952399},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":306.67900071161921},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":429.88680176849653},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":49835.33761563812},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.0667900071161922},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-245.65597798916528},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD99<=76817, 3068 - 0.06337 * (AD99 - 28406), 0))/12","v":142.50190627475104},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3584.7647408989583},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1147.8912019475122},{"$f":"Lonen!C15/(40*4.33)","v":19.092378752886837}]
["EMP00075","Kees",null,"Molenaar","Kees Molenaar","M","1986-12-21",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":38.466803559206021},"Zonstraat 52","3970 AB","Blaricum","Voorbereiding","Werkvoorbereider","2010-09-21",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":14.715947980835045},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":14},"Onbepaalde tijd",2,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"UTA 3",{"$f":"(MIN(Lonen!C14*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D14))/174.08","v":22.547162224264707},{"$f":"(MIN(Lonen!C14*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D14))*Tabel1[[#This Row],[FTE]]","v":3925.01},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":314.00080000000003},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":423.43217808333333},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":51025.130000000005},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.1400080000000004},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-254.97601833333337},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD100<=76817, 3068 - 0.06337 * (AD100 - 28406), 0))/12","v":136.21881099166666},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3666.8939736666671},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1184.9563336719334},{"$f":"Lonen!C14/(40*4.33)","v":16.850519630484992}]
["EMP00094","Daan",null,"Pieters","Daan Pieters","M","1976-10-10",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":48.662559890485966},"Parkweg 5","3639 CD","Maarssen","Voorbereiding","Werkvoorbereider","2017-08-02",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":7.8521560574948666},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":7},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"UTA 3",{"$f":"(MIN(Lonen!C14*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D14))/174.08","v":21.145219582172079},{"$f":"(MIN(Lonen!C14*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D14))*Tabel1[[#This Row],[FTE]]","v":3680.9598248645157},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":294.47678598916127},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":440.64381668476335},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":47852.477723238706},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.9447678598916127},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-230.12357549870319},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD101<=76817, 3068 - 0.06337 * (AD101 - 28406), 0))/12","v":152.97305888986361},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3447.8914815059206},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1086.1199517118889},{"$f":"Lonen!C14/(40*4.33)","v":16.850519630484992}]
["EMP00055","Marieke",null,"Pieters","Marieke Pieters","V","1993-07-13",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":31.906913073237508},"Stationsweg 185","3582 GH","Blaricum","Voorbereiding","Werkvoorbereider ","2018-11-26",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":6.5352498288843259},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":6},"Onbepaalde tijd",2,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"UTA 5",{"$f":"(MIN(Lonen!C16*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D16))/174.08","v":26.569393701215922},{"$f":"(MIN(Lonen!C16*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D16))*Tabel1[[#This Row],[FTE]]","v":4625.2000555076684},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":370.01600444061347},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":374.05127441865505},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":60127.600721599687},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-3.7001600444061347},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-326.27870565253085},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD102<=76817, 3068 - 0.06337 * (AD102 - 28406), 0))/12","v":88.150180189352326},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":4295.2211898107307},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-1468.5220050850428},{"$f":"Lonen!C16/(40*4.33)","v":22.013452655889147}]
["EMP00071","Sandra",null,"Koning","Sandra Koning","V","1980-11-09",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":44.580424366872002},"Laan van Vollenhove 180","3905 IJ","Montfoort","Voorbereiding","Werkvoorbereider ","2022-02-20",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":3.2991101984941822},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":3},"Onbepaalde tijd",3,0.7,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":28},"UTA 3",{"$f":"(MIN(Lonen!C14*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D14))/174.08","v":18.482628174166493},{"$f":"(MIN(Lonen!C14*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D14))*Tabel1[[#This Row],[FTE]]","v":2252.2191387912321},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":180.17753110329858},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":440.62778050006483},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":29278.848804286019},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-1.8017753110329857},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-84.630148966907157},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD103<=76817, 3068 - 0.06337 * (AD103 - 28406), 0))/12","v":251.0572976060329},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":2165.7872145132919},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-524.72768263262833},{"$f":"Lonen!C14/(40*4.33)","v":16.850519630484992}]
["EMP00099","Jan",null,"Peetvader","Jan Peetvader","M","2000-05-14",{"$f":"(TODAY()-Tabel1[[#This Row],[Geboortedatum]])/365.25","v":25.07049965776865},"Dorpsstraat 75","3556 AB","De Bilt","Voorbereiding","Werkvoorbereider ","2022-07-02",{"$f":"(TODAY()-Tabel1[[#This Row],[Datum in dienst]])/365.25","v":2.9377138945927448},"Vast",{"$f":"ROUNDDOWN(Tabel1[[#This Row],[Aantal dienstjaren]],0)","v":2},"Onbepaalde tijd",3,1,{"$f":"40*Tabel1[[#This Row],[FTE]]","v":40},"UTA 3",{"$f":"(MIN(Lonen!C14*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D14))/174.08","v":18.28623939636303},{"$f":"(MIN(Lonen!C14*(Tabel1[[#This Row],[Jaarlijkse salarisstijging]])^Tabel1[[#This Row],[Aantal dienstjaren]],Lonen!D14))*Tabel1[[#This Row],[FTE]]","v":3183.2685541188766},1.03,{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*8%","v":254.66148432951013},null,"NVT",{"$f":"ABS(IF(Tabel1[[#This Row],[Jaarsalaris]]<=12169,0.08053*Tabel1[[#This Row],[Jaarsalaris]],IF(Tabel1[[#This Row],[Jaarsalaris]]<=26288,980+0.3003*(Tabel1[[#This Row],[Jaarsalaris]]-12169),IF(Tabel1[[#This Row],[Jaarsalaris]]<=43071,5220+0.02258*(Tabel1[[#This Row],[Jaarsalaris]]-26288),IF(Tabel1[[#This Row],[Jaarsalaris]]<=129078,5599-0.0651*(Tabel1[[#This Row],[Jaarsalaris]]-43071),0)))))/12","v":463.4028009480046},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]*13","v":41382.491203545396},{"$f":"-Tabel1[[#This Row],[Bruto maandsalaris]]*0.08%","v":-2.5466148432951012},{"$f":"-((Tabel1[[#This Row],[Jaarsalaris]]-18475)*9.4%)/12","v":-179.44201442777228},{"$f":"IF(Tabel1[[#This Row],[Jaarsalaris]]<=28406, 3068, IF(AD104<=76817, 3068 - 0.06337 * (AD104 - 28406), 0))/12","v":187.13997936927737},{"$f":"Tabel1[[#This Row],[Bruto maandsalaris]]+Tabel1[[#This Row],[inhouding premie]]+Tabel1[[#This Row],[Inhouding pensioen]]","v":3001.2799248478091},{"$f":"-IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=38441, Tabel1[[#This Row],[Belastbaar maandsalaris]]*0.3582, IF(Tabel1[[#This Row],[Belastbaar maandsalaris]]*12<=76817, (38441*0.3582 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-38441)*0.3748)/12, (38441*0.3582 + (76817-38441)*0.3748 + (Tabel1[[#This Row],[Belastbaar maandsalaris]]*12-76817)*0.495)/12))+Tabel1[[#This Row],[Heffingskorting ]]","v":-887.91848971120794},{"$f":"Lonen!C14/(40*4.33)","v":16.850519630484992}]

{"sheet":"po-kort","index":5,"n_rows":104,"n_cols":11,"rows_kept":104,"cut":false,"hidden":true,"merged":[]}
[null,null,"Personeelsoverzicht"]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00005"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Willems"},{"$f":"personeelsoverzicht!E2","v":"Marco Willems"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1997-01-13"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2020-03-12"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Accountmanager"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Commercie en financïen "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00095"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Boer"},{"$f":"personeelsoverzicht!E3","v":"Lucas de Boer"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1993-07-24"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2020-01-24"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Accountmanager"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Commercie en financïen "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00090"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Vries"},{"$f":"personeelsoverzicht!E4","v":"Elma de Vries"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1998-12-02"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2020-09-02"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Administratief medewerker"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Commercie en financïen "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00102"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Jansen"},{"$f":"personeelsoverzicht!E5","v":"Sandra Jansen"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1994-12-10"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2023-10-26"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Administratief medewerker"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Commercie en financïen "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00002"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Bos"},{"$f":"personeelsoverzicht!E6","v":"Eelco Bos"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1972-06-08"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2011-03-08"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"All-round lasser buisleidingen"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00003"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Loo"},{"$f":"personeelsoverzicht!E7","v":"Ayoub van der Loo"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1978-06-04"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2010-10-15"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"All-round lasser buisleidingen"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00084"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Jansen"},{"$f":"personeelsoverzicht!E8","v":"Sanne Jansen"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1979-04-04"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2012-07-18"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Bedrijfsjurist"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Staf"}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00093"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Bakker"},{"$f":"personeelsoverzicht!E9","v":"Jan Bakker"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1984-03-26"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2010-03-21"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Bedrijfsjurist"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Staf"}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00065"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Boer"},{"$f":"personeelsoverzicht!E10","v":"Bram de Boer"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1976-02-15"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2009-05-21"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Beheerder magazijn"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00023"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Melet"},{"$f":"personeelsoverzicht!E11","v":"Jules Melet"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1966-07-21"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2020-07-12"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Beheerder materieel"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00014"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Graven"},{"$f":"personeelsoverzicht!E12","v":"Mano van Graven"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1976-10-27"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2005-07-21"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Betonstorter"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00036"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Louws"},{"$f":"personeelsoverzicht!E13","v":"Zack Louws"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1966-01-07"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2008-05-22"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Betonstorter"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00008"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Krabbe"},{"$f":"personeelsoverzicht!E14","v":"Michael Krabbe"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1977-06-07"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2014-02-10"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Betonwerker I"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00011"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Belpere"},{"$f":"personeelsoverzicht!E15","v":"Luuk Belpere"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1988-04-12"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2017-08-27"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Betonwerker I"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00015"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Geffen"},{"$f":"personeelsoverzicht!E16","v":"Ewout van Geffen"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1993-01-04"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2023-04-14"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Betonwerker I"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00018"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Bruchem"},{"$f":"personeelsoverzicht!E17","v":"Bryan van Bruchem"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1965-02-16"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2008-12-13"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Betonwerker II"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00024"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Bruijn"},{"$f":"personeelsoverzicht!E18","v":"Ismo de Bruijn"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1990-08-04"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2007-02-17"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Betonwerker II"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00025"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Zwart"},{"$f":"personeelsoverzicht!E19","v":"Rick Zwart"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1979-12-01"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2006-09-13"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Betonwerker II"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00028"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Spreuwel"},{"$f":"personeelsoverzicht!E20","v":"Lenhart van Spreuwel"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1971-04-05"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2021-11-09"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Betonwerker II"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00037"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Hoogh"},{"$f":"personeelsoverzicht!E21","v":"Gijs de Hoogh"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1989-04-10"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2018-07-07"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Betonwerker II"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00080"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Adema"},{"$f":"personeelsoverzicht!E22","v":"Lucas Adema"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1975-01-07"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2014-11-12"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Boorassistent"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00081"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Jansen"},{"$f":"personeelsoverzicht!E23","v":"Sven Jansen"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1991-01-06"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2016-09-10"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Boorassistent"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00085"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Bakker"},{"$f":"personeelsoverzicht!E24","v":"Simon Bakker"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1983-02-23"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2013-11-25"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Boorassistent"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00048"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Kremer"},{"$f":"personeelsoverzicht!E25","v":"Jorrit Kremer"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1977-03-10"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2012-06-04"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Boormeester I"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00057"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Vries"},{"$f":"personeelsoverzicht!E26","v":"Jan de Vries"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1969-07-21"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2010-02-17"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Boormeester I"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00051"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Boer"},{"$f":"personeelsoverzicht!E27","v":"Pieter de Boer"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1988-05-15"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2015-04-08"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Boormeester II"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00070"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Koning"},{"$f":"personeelsoverzicht!E28","v":"Evert Koning"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1967-06-19"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2019-06-12"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Boormeester II"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00006"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Bellemans"},{"$f":"personeelsoverzicht!E29","v":"Olaf Bellemans"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1999-11-20"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2022-08-14"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Bouwhelper "},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00010"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Huberts"},{"$f":"personeelsoverzicht!E30","v":"Thijs Huberts"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1998-02-09"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2021-11-02"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Bouwhelper "},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00016"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Stael"},{"$f":"personeelsoverzicht!E31","v":"Hamza van der Stael"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"2001-10-02"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2023-07-20"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Bouwhelper "},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00019"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Geest"},{"$f":"personeelsoverzicht!E32","v":"Adriaan van Geest"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"2000-06-25"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2024-02-20"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Bouwhelper "},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00056"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Koning"},{"$f":"personeelsoverzicht!E33","v":"Hans Koning"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"2001-12-22"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2021-02-28"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Bouwhelper "},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00007"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Bovene"},{"$f":"personeelsoverzicht!E34","v":"Sepp van Bovene"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1985-09-22"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2019-10-19"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Calculator/Kostendeskundige"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Voorbereiding"}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00061"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Boer"},{"$f":"personeelsoverzicht!E35","v":"Hans de Boer"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1991-09-23"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2020-07-19"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Calculator/Kostendeskundige"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Voorbereiding"}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00029"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Schouten"},{"$f":"personeelsoverzicht!E36","v":"Joep Schouten"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1974-03-11"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2009-01-25"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Computerbediening"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Staf"}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00040"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Bragt"},{"$f":"personeelsoverzicht!E37","v":"Evelien van  Bragt"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"2000-04-03"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2020-12-12"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Computerbediening"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Staf"}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00026"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Rijnsbergen"},{"$f":"personeelsoverzicht!E38","v":"Kyara van Rijnsbergen"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1970-06-16"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2014-05-04"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Contractmanager"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Commercie en financïen "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00098"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Boer"},{"$f":"personeelsoverzicht!E39","v":"Jan de Boer"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1965-07-27"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2014-03-18"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Contractmanager"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Commercie en financïen "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00030"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Rousselet"},{"$f":"personeelsoverzicht!E40","v":"Tycho Rousselet"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1967-12-22"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2012-12-27"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Directeur CEO"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Staf"}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00072"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Pieters"},{"$f":"personeelsoverzicht!E41","v":"Hans Pieters"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1983-12-08"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2008-08-10"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Directeur CFO"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Commercie en financïen "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00050"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Kof"},{"$f":"personeelsoverzicht!E42","v":"Peter Kof"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1970-05-19"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2019-04-12"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Directeur COO"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Voorbereiding"}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00083"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Vermeer"},{"$f":"personeelsoverzicht!E43","v":"Eddie Vermeer"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1978-07-23"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2009-10-09"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Funderingsspecialist"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00049"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Verbeek"},{"$f":"personeelsoverzicht!E44","v":"Mark Verbeek"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1995-12-08"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2013-11-15"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"funderingswerker I"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00058"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Jansen"},{"$f":"personeelsoverzicht!E45","v":"Stefan Jansen"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1965-01-05"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2017-07-02"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"funderingswerker I"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00062"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Jansen"},{"$f":"personeelsoverzicht!E46","v":"Jan Jansen"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1994-11-17"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2023-08-02"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Funderingswerker I"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00087"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Dijkstra"},{"$f":"personeelsoverzicht!E47","v":"Jan Dijkstra"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1985-04-01"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2015-08-15"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"funderingswerker I"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00012"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Luin"},{"$f":"personeelsoverzicht!E48","v":"Swen van Luin"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1968-07-14"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2012-12-22"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Funderingswerker II"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00054"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Pieters"},{"$f":"personeelsoverzicht!E49","v":"Pieter Pieters"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1976-11-18"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2008-08-14"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Funderingswerker II"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00078"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Dijkstra"},{"$f":"personeelsoverzicht!E50","v":"Sjors Dijkstra"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1981-09-04"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2007-07-23"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Funderingswerker II"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00022"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Beek"},{"$f":"personeelsoverzicht!E51","v":"Lenny van Beek"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1994-09-05"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2017-03-07"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Heier I"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00067"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Mulder"},{"$f":"personeelsoverzicht!E52","v":"Sander Mulder"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1990-09-10"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2013-03-13"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Heier II"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00068"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Berends"},{"$f":"personeelsoverzicht!E53","v":"Bram Berends"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1971-04-10"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2005-01-20"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Heier II"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00074"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Spoelstra"},{"$f":"personeelsoverzicht!E54","v":"Kees Spoelstra"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1982-03-27"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2011-04-12"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Heier II"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00004"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Luxemburg"},{"$f":"personeelsoverzicht!E55","v":"Tyler van Luxemburg"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1979-10-02"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2017-05-16"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"HR-Manager"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Staf"}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00020"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Dongen"},{"$f":"personeelsoverzicht!E56","v":"Samuel van Dongen"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1987-01-26"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2011-04-02"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"HR-medewerker"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Staf"}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00041"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Weeldenburg"},{"$f":"personeelsoverzicht!E57","v":"Lars Weeldenburg"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1991-01-20"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2020-02-26"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Kabellasser I"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00044"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Leuven"},{"$f":"personeelsoverzicht!E58","v":"Chris van Leuven"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1979-02-26"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2014-02-24"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Kabellasser I"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00046"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Biesenbos"},{"$f":"personeelsoverzicht!E59","v":"Pim van de Biesenbos"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1999-03-06"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2021-04-18"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Kabellasser II"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00047"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Ooms"},{"$f":"personeelsoverzicht!E60","v":"Ingmar Ooms"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1985-12-05"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2009-02-25"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Kabellasser II"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00064"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Pieters"},{"$f":"personeelsoverzicht!E61","v":"Sander Pieters"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1990-04-02"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2021-07-13"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"KAM-Coördinator"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Staf"}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00092"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Jansen"},{"$f":"personeelsoverzicht!E62","v":"Elise Jansen"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1968-01-18"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2011-04-26"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"KAM-Coördinator"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Staf"}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00086"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Boer"},{"$f":"personeelsoverzicht!E63","v":"Kees de Boer"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1998-10-28"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2021-05-11"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Leerling machinist "},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00089"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Mulder"},{"$f":"personeelsoverzicht!E64","v":"Pieter Mulder"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1995-08-05"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2019-05-22"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Leerling machinist "},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00076"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Dijkstra"},{"$f":"personeelsoverzicht!E65","v":"Daan Dijkstra"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1994-06-24"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2017-01-19"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Machinist mobiele hei-installatie "},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00073"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Vries"},{"$f":"personeelsoverzicht!E66","v":"Daan de Vries"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1973-05-15"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2018-07-01"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Machinist mobiele kraan "},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00001"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Vos"},{"$f":"personeelsoverzicht!E67","v":"Tijn Vos"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1991-07-20"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2021-02-08"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Magazijn bediende"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00043"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Embden"},{"$f":"personeelsoverzicht!E68","v":"Lizz van  Embden"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1978-06-15"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2006-10-12"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Magazijn bediende"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00079"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Peridok"},{"$f":"personeelsoverzicht!E69","v":"Lucas Peridok"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"2001-06-11"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2022-11-16"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Magazijn bediende"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00045"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Pauw"},{"$f":"personeelsoverzicht!E70","v":"Kate de Pauw"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1997-06-20"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2019-06-11"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Marketing manager"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Commercie en financïen "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00032"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Veen"},{"$f":"personeelsoverzicht!E71","v":"Thijmen van der Veen"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1983-03-01"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2005-09-01"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Marketing medewerker"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Commercie en financïen "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00035"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Cornelisse"},{"$f":"personeelsoverzicht!E72","v":"Olivier Cornelisse"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1986-10-26"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2020-10-23"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Marketing medewerker"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Commercie en financïen "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00039"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Estey"},{"$f":"personeelsoverzicht!E73","v":"Luc Estey"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1998-07-14"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2020-10-13"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Marketing medewerker"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Commercie en financïen "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00091"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Pieters"},{"$f":"personeelsoverzicht!E74","v":"Erik Pieters"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1988-11-04"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2018-06-08"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Mechanisch stamper "},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00103"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Vorst"},{"$f":"personeelsoverzicht!E75","v":"Jan Vorst"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1966-01-08"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2013-03-03"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Mechanisch stamper "},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00063"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Vries"},{"$f":"personeelsoverzicht!E76","v":"Ryan de Vries"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1966-02-01"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2016-01-07"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Planner"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Voorbereiding"}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00097"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Mensink"},{"$f":"personeelsoverzicht!E77","v":"Lucas Mensink"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1969-03-17"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2006-09-21"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Planner"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Voorbereiding"}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00077"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Dijkstra"},{"$f":"personeelsoverzicht!E78","v":"Bram Dijkstra"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1989-02-10"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2020-06-13"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Projectleider"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00088"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Mulder"},{"$f":"personeelsoverzicht!E79","v":"Jan Mulder"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1977-09-24"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2019-12-18"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Projectleider"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00096"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Vermeer"},{"$f":"personeelsoverzicht!E80","v":"Sander Vermeer"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1983-06-21"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2010-11-22"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Projectleider"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00017"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Waas"},{"$f":"personeelsoverzicht!E81","v":"Jesper van Waas"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1969-09-03"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2022-06-21"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Salarisadministrateur"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Commercie en financïen "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00082"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Koning"},{"$f":"personeelsoverzicht!E82","v":"Daan Koning"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1972-03-26"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2021-07-18"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Secretares"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Staf"}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00100"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Dijkstra"},{"$f":"personeelsoverzicht!E83","v":"Elise Dijkstra"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1987-12-09"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2022-03-25"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Secretaresse"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Commercie en financïen "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00101"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Feenstra"},{"$f":"personeelsoverzicht!E84","v":"Marieke Feenstra"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1994-01-10"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2020-10-26"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Secretaresse"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Voorbereiding"}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00013"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Hellevoort"},{"$f":"personeelsoverzicht!E85","v":"Casper Hellevoort"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1984-07-21"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2013-11-18"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Sloper I "},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00021"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Eelden"},{"$f":"personeelsoverzicht!E86","v":"Elias van Eelden"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1992-04-18"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2020-09-16"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Sloper II"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00027"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Man"},{"$f":"personeelsoverzicht!E87","v":"Stan de Man"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1992-02-12"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2016-09-21"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Stelleur I"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00031"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Brandon"},{"$f":"personeelsoverzicht!E88","v":"Sam Brandon"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1980-08-12"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2013-06-19"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Stelleur I"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00033"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Flaas"},{"$f":"personeelsoverzicht!E89","v":"Rowan van der Flaas"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1973-05-17"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2015-12-13"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Stelleur II"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00034"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Genefaas"},{"$f":"personeelsoverzicht!E90","v":"Collin Genefaas"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1982-01-12"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2019-01-15"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Stelleur II"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00038"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Linschoten"},{"$f":"personeelsoverzicht!E91","v":"Jason Linschoten"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1981-08-21"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2011-03-11"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Voorman"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00053"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Vermeer"},{"$f":"personeelsoverzicht!E92","v":"Kees Vermeer"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1984-07-27"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2022-09-16"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Voorman"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00060"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Pieters"},{"$f":"personeelsoverzicht!E93","v":"Lucas Pieters"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1987-01-05"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2014-03-10"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Voorman"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00066"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Bakker"},{"$f":"personeelsoverzicht!E94","v":"Marc Bakker"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1970-11-24"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2012-08-10"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Voorman"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00069"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Mulder"},{"$f":"personeelsoverzicht!E95","v":"Daan Mulder"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1974-08-09"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2015-03-10"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Voorman"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00042"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Hoes"},{"$f":"personeelsoverzicht!E96","v":"Chris Hoes"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1972-01-03"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2007-11-02"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Wegmarkeerder I"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00009"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Peterse"},{"$f":"personeelsoverzicht!E97","v":"Stan Peterse"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1995-10-13"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2019-07-14"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Wegmarkeerder II"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00052"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Mulder"},{"$f":"personeelsoverzicht!E98","v":"Kees Mulder"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1968-09-15"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2019-10-14"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Wegmarkeerder III"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Uitvoering "}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00059"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Smit"},{"$f":"personeelsoverzicht!E99","v":"Kees Smit"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1989-11-13"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2020-02-26"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Werkvoorbereider"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Voorbereiding"}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00075"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Molenaar"},{"$f":"personeelsoverzicht!E100","v":"Kees Molenaar"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1986-12-21"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2010-09-21"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Werkvoorbereider"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Voorbereiding"}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00094"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Pieters"},{"$f":"personeelsoverzicht!E101","v":"Daan Pieters"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1976-10-10"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2017-08-02"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Werkvoorbereider"},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Voorbereiding"}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00055"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Pieters"},{"$f":"personeelsoverzicht!E102","v":"Marieke Pieters"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1993-07-13"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2018-11-26"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Werkvoorbereider "},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Voorbereiding"}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00071"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Koning"},{"$f":"personeelsoverzicht!E103","v":"Sandra Koning"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"1980-11-09"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2022-02-20"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Werkvoorbereider "},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Voorbereiding"}]
[{"$f":"Tabel1[[#This Row],[Medewerker ID]]","v":"EMP00099"},{"$f":"Tabel1[[#This Row],[Achternaam]]","v":"Peetvader"},{"$f":"personeelsoverzicht!E104","v":"Jan Peetvader"},"Leeftijd",{"$f":"Tabel1[[#This Row],[Geboortedatum]]","v":"2000-05-14"},"Datum in dienst",{"$f":"Tabel1[[#This Row],[Datum in dienst]]","v":"2022-07-02"},"Functie",{"$f":"Tabel1[[#This Row],[Functietitel]]","v":"Werkvoorbereider "},"Afdeling",{"$f":"Tabel1[[#This Row],[Afdeling]]","v":"Voorbereiding"}]

{"sheet":"Loonstrook","index":6,"n_rows":45,"n_cols":10,"rows_kept":45,"cut":false,"hidden":true,"merged":[]}
["GRONDIG",null,null,null,null,"LOONSTROOK "]
["Lage weide 419. 3599 ZZ, Utrecht",null,null,null,null,"Medewerker: ","Michael Krabbe"]
["KvK: 87654321",null,null,null,null,"Medewerkernummer: ",{"$f":"_xlfn.XLOOKUP(G2, personeelsoverzicht!E:E, personeelsoverzicht!A:A)","v":"EMP00008"},null,null,"januari"]
[null,null,null,null,null,"Datum in dienst: ",{"$f":"_xlfn.XLOOKUP(G2, personeelsoverzicht!E:E, personeelsoverzicht!N:N)","v":"2014-02-10"},null,null,"februari"]
[null,null,null,null,null,"Functie: ",{"$f":"_xlfn.XLOOKUP(G2, personeelsoverzicht!E:E,personeelsoverzicht!M:M)","v":"Betonwerker I"},null,null,"maart"]
[null,null,null,null,null,"Afdeling:",{"$f":"_xlfn.XLOOKUP(G2, personeelsoverzicht!E:E,personeelsoverzicht!L:L)","v":"Uitvoering "},null,null,"april"]
[null,null,null,null,null,"Periode:",{"$f":"TODAY()","v":"2025-06-09"},null,null,"mei"]
[null,null,null,null,null,"Datum van:","december",null,null,"juni"]
[null,null,null,null,null,null,{"$f":"DATE(YEAR(TODAY())-IF(MONTH(DATEVALUE(\"1-\"&G8&\"-\"&YEAR(TODAY())))>MONTH(TODAY()),1,0),MONTH(DATEVALUE(\"1-\"&G8&\"-\"&YEAR(TODAY()))),1)","v":"2024-12-01"},null,null,"juli"]
[null,null,null,null,null,null,null,null,null,"augustus"]
[null,null,null,null,null,null,null,null,null,"september"]
[null,null,null,null,null,null,null,null,null,"oktober"]
[null,null,null,null,null,null,null,null,null,"november "]
[null,null,null,null,null,null,null,null,null,"december"]
[]
["Omschrijving","Aantal","Basis","Bruto/Netto","Cumulatief","Normaal","Bijzonder"]
["Salaris (Uit uren gewerkt)",{"$f":"174.08","v":174.08},null,{"$f":"_xlfn.XLOOKUP(G2, personeelsoverzicht!E:E,personeelsoverzicht!X:X)","v":4209.2544000000007},{"$f":"D17 * (MONTH(G9) - 6 + 1)","v":29464.780800000004}]
["Salaris (Uit uren ziek)",null,null,0,{"$f":"D18 * (MONTH(G9) - 6 + 1)","v":0}]
["Brutoloon",null,null,{"$f":"D17+D18","v":4209.2544000000007},{"$f":"D19 * (MONTH(G9) - 6 + 1)","v":29464.780800000004}]
["Premie WW/WGA",8.0000000000000004E-4,null,{"$f":"_xlfn.XLOOKUP(G2, personeelsoverzicht!E:E,personeelsoverzicht!AE:AE)","v":-3.3674035200000008},{"$f":"(D20) * (MONTH(G9) - 6 + 1)","v":-23.571824640000006}]
["Pensioen ",9.4E-2,null,{"$f":"_xlfn.XLOOKUP(G2, personeelsoverzicht!E:E, personeelsoverzicht!AF:AF)","v":-283.92157306666678},{"$f":"(D21) * (MONTH(G9) - 6 + 1)","v":-1987.4510114666675}]
["Loonheffing",null,{"$f":"D19+D20+D21","v":3921.9654234133336},{"$f":"_xlfn.XLOOKUP(G2, personeelsoverzicht!E:E, personeelsoverzicht!AI:AI)+D34","v":-896.68488619398408},{"$f":"(D22) * (MONTH(G9) - 6 + 1)","v":-6276.7942033578884}]
[]
["Netto loon",null,null,{"$f":"D19+D20+D21+D22","v":3025.2805372193498}]
["Te betalen loon",null,null,{"$f":"D24","v":3025.2805372193498}]
[]
[]
[]
[]
[]
["Vaste gegevens",null,"Grondslagen",null,null,"Reserveringen:"]
[null,"Periode ",null,"periode","cumulatief",null,"Periode","Cumulatief"]
["tabelkleur:","Wit","Loon LH:",{"$f":"C22","v":3921.9654234133336},{"$f":"D33 * (DATEDIF(DATE(YEAR(G9),1,1),G9,\"m\")+1)","v":47063.585080960002},"Vakantietoeslag:",{"$f":"D17*8%","v":336.74035200000009},{"$f":"G33*(DATEDIF(DATE(YEAR(G9) - IF(MONTH(G9)<6,1,0),6,1),G9,\"m\")+1)","v":2357.1824640000004}]
["Loontijdvak:","Maand","Arbeidskorting",{"$f":"_xlfn.XLOOKUP(G2, personeelsoverzicht!E:E, personeelsoverzicht!AC:AC)","v":403.38584177333331},{"$f":"D34 * (DATEDIF(DATE(YEAR(G9),1,1),G9,\"m\")+1)","v":4840.6301012799995},"Eindejaarsuitkering:"]
["Minimumloon:",{"$f":"_xlfn.XLOOKUP(G2, personeelsoverzicht!E:E, personeelsoverzicht!AJ:AJ)","v":18.600000000000001}]
["Percentage BT:",null,"Loonheffing"]
["Heffingskorting: ","Toepassen","Normaal tarief:",{"$f":"+D22","v":-896.68488619398408},{"$f":"D37 * (DATEDIF(DATE(YEAR(G9),1,1),G9,\"m\")+1)","v":-10760.218634327808}]
[null,null,"Bijzonder tarief:"]
[]
[]
["Dienstverband","Kostenplaats","Type contract","U/week","PT%","Salaris","Uurloon"]
["Betonwerker II","Grondig","onbepaalde tijd",40,{"$f":"_xlfn.XLOOKUP(G2, personeelsoverzicht!E:E,personeelsoverzicht!T:T)","v":1},{"$f":"D19","v":4209.2544000000007},20.92]
[]
["Loonschaal","Trede","Periodiek"]
["Bouwplaatsmedewerker","B"]

{"sheet":"Lonen","index":7,"n_rows":27,"n_cols":6,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Functiegroep","loon p1","p2","Max"]
[null,"A",16.559999999999999,17.43,{"$f":"C3*1.3","v":21.527999999999999}]
[null,"B",17.52,18.420000000000002,{"$f":"C4*1.3","v":22.776}]
[null,"C",18.600000000000001,19.54,{"$f":"C5*1.3","v":24.180000000000003}]
[null,"D",19.87,20.86,{"$f":"C6*1.3","v":25.831000000000003}]
[null,"E",20.85,21.87,{"$f":"C7*1.3","v":27.105000000000004}]
[]
[]
[]
[null,"Functieniveau","1/1/2024 (periode 1) Minimum","1/1/2024 (periode 1) Maximum","1/7/2024 (periode 8) Minimum","1/7/2024 (periode 8) Maximum"]
[null,1,2389.14,3127.85,2522.7600000000002,3287.32]
[null,2,2621.1999999999998,3481.21,2762.94,3653.05]
[null,3,2918.51,3925.01,3070.66,4112.3900000000003]
[null,4,3306.8,4512.07,3472.54,4719.99]
[null,5,3812.73,5275.08,3996.18,5509.71]
[null,6,4470.33,6263.33,4676.79,6532.55]
[null,"7 (Senior UTA)",5500,7500,5750,7875]
[null,"8 (Projectleider)",6750,9250,7000,9713]
[null,"9 (Directeur/MT)",9000,12500,9500,13125]
[]
[]
[]
[null,"Bereken arbeidskorting"]
[]
[]
[{"$f":"4500*12","v":54000},{"$f":"ABS(IF(A27<=12169,0.08053*A27,IF(A27<=26288,980+0.3003*(A27-12169),IF(A27<=43071,5220+0.02258*(A27-26288),IF(A27<=129078,5599-0.0651*(A27-43071),0)))))/12","v":407.29350833333336}]

{"sheet":"GV","index":8,"n_rows":51,"n_cols":4,"rows_kept":51,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Gegevensvelden",null,"jaar en maand"]
[]
[null,2023,null,"2023-01-01"]
[null,2024,null,"2023-02-01"]
[null,2025,null,"2023-03-01"]
[null,2026,null,"2023-04-01"]
[null,null,null,"2023-05-01"]
[null,null,null,"2023-06-01"]
[null,null,null,"2023-07-01"]
[null,null,null,"2023-08-01"]
[null,null,null,"2023-09-01"]
[null,null,null,"2023-10-01"]
[null,null,null,"2023-11-01"]
[null,null,null,"2023-12-01"]
[null,null,null,"2024-01-01"]
[null,null,null,"2024-02-01"]
[null,null,null,"2024-03-01"]
[null,null,null,"2024-04-01"]
[null,null,null,"2024-05-01"]
[null,null,null,"2024-06-01"]
[null,null,null,"2024-07-01"]
[null,null,null,"2024-08-01"]
[null,null,null,"2024-09-01"]
[null,null,null,"2024-10-01"]
[null,null,null,"2024-11-01"]
[null,null,null,"2024-12-01"]
[null,null,null,"2025-01-01"]
[null,null,null,"2025-02-01"]
[null,null,null,"2025-03-01"]
[null,null,null,"2025-04-01"]
[null,null,null,"2025-05-01"]
[null,null,null,"2025-06-01"]
[null,null,null,"2025-07-01"]
[null,null,null,"2025-08-01"]
[null,null,null,"2025-09-01"]
[null,null,null,"2025-10-01"]
[null,null,null,"2025-11-01"]
[null,null,null,"2025-12-01"]
[null,null,null,"2026-01-01"]
[null,null,null,"2026-02-01"]
[null,null,null,"2026-03-01"]
[null,null,null,"2026-04-01"]
[null,null,null,"2026-05-01"]
[null,null,null,"2026-06-01"]
[null,null,null,"2026-07-01"]
[null,null,null,"2026-08-01"]
[null,null,null,"2026-09-01"]
[null,null,null,"2026-10-01"]
[null,null,null,"2026-11-01"]
[null,null,null,"2026-12-01"]