{"text_format":"3","workbook":"xlsx","n_sheets":12,"sheets":["Voorblad","EDC minus lijst ULL","Tarieven ZM voice","Gereguleerde verkeeerskosten","EDC Minus","mapping","Verkeersprofielen","Parameters_VoIP","Hulpblad verkeer","Rekenblad Aansluiting","Rekenblad Verkeer","Distributievergoedingen"],"not_rendered":{"macros":1,"external_links":9,"defined_names":327,"comments":2},"read":"whole","date_system":"1900"}

{"sheet":"Voorblad","index":0,"n_rows":16,"n_cols":3,"rows_kept":16}
[]
[null,null,{"$f":"UPPER(MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\",CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-5))","v":"LPM MB15 - VT VOIP TZ 20170201 OPENBAAR."}]
[null,null,{"$f":"UPPER(MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,LEN(CELL(\"filename\",A2))))","v":"VOORBLAD"}]
[]
[]
[]
[]
[null,"1.","Beschrijving"]
[]
[null,null,"Deze openbare ND5 toets bevat separate toetsen voor de aansluiting en het verkeer"]
[null,null,"Voor combinaties van aansluitingen en het verkeer moet een optelling worden gemaakt van de uitkomsten van de separate toetsen."]
[]
[null,"2.","Navigatie"]
[]
[null,null,"Cel kleuren"]
[null,null,"Fictieve getallen"]

{"sheet":"EDC minus lijst ULL","index":1,"n_rows":138,"n_cols":14,"rows_kept":138}
["EDC minus maandbedragen resp LRIC maandbedragen incl en excl TH, E, SEV (interpolatie 2017 uit 2015 en 2018)"]
["product","kosten vvv",null,"kosten vve","kosten vva t/m MC ex vva TH, E en SEV","kosten vva TH t/m MC","kosten vva E t/m MC","kosten vva SEV t/m MC","Technische Huisvesting t/m MC in m2","kWh Energie t/m MC","kosten vva MC tot core incl TH, E, SEV","kosten vva core +wap incl TH, E, SEV","grondslag kosten","eenheid"]
["WBA central office",null,null,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["WBA FTTH",null,null,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["WBA FTTC",null,null,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["WBA SDSL",null,null,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["WBA VULA (mix van wba co en wba fttc)",{"$nulls":9},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["WBA ETN p2p  met geschat verbruik",null,null,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["WBA pairbonded",null,null,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["WBA ETN p2p  met geschat verbruik pb",null,null,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
[]
["EOK gemiddeld",null,null,0,{"v":1,"d":"1.00"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["EOK tot 2,3 Mb met één koperpaar",null,null,0,{"v":1,"d":"1.00"},{"$nulls":3},0.01,0.01,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["EOK tot 3 Mb",null,null,0,{"v":1,"d":"1.00"},{"$nulls":3},0.01,0.01,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["EOK tot 5 Mb",null,null,0,{"v":1,"d":"1.00"},{"$nulls":3},0.01,0.01,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["EOK tot 10 Mb",null,null,0,{"v":1,"d":"1.00"},{"$nulls":3},0.01,0.01,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["EOK tot 15 Mb",null,null,0,{"v":1,"d":"1.00"},{"$nulls":3},0.01,0.01,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["EOK tot 20 Mb",null,null,0,{"v":1,"d":"1.00"},{"$nulls":3},0.01,0.01,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
[]
[null,"kosten vvv",0,"kosten vve","kosten vva t/m MC ex vva TH, E en SEV","kosten vva TH t/m MC","kosten vva E t/m MC","kosten vva SEV t/m MC","Technische Huisvesting t/m MC in m2","kWh Energie t/m MC","kosten vva MC tot core incl TH, E, SEV","kosten vva core +wap incl TH, E, SEV"]
["WEAS BT/FTTO incl collo en BH",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["WEAS BT/FTTO excl collo en BH",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["WEAS CITY incl collo en BH",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["WEAS CITY excl collo en BH",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
[0,"kosten vvv",null,"kosten vve","kosten vva t/m MDF","kosten vva TH t/m MDF","kosten vva E t/m MDF","kosten vva SEV t/m MDF","Technische Huisvesting t/m MDF in m2","kWh Energie t/m MDF",null,"kosten vva evkc/RAC"]
["verkeer evkc to evkc",{"v":0.01,"d":"0.0100"},{"$nulls":10},"EDC minus","minuut"]
["verkeer evkc to host",{"v":0.01,"d":"0.0100"},{"$nulls":10},"EDC minus","minuut"]
["verkeer access netwerk  host",{"v":0.01,"d":"0.0100"},{"$nulls":10},"EDC minus","minuut"]
["verkeer voice carrier systeem",{"v":0.01,"d":"0.0100"},{"$nulls":10},"EDC minus","minuut"]
["verkeer premium transit",{"v":0.01,"d":"0.0100"},{"$nulls":10},"EDC minus","minuut"]
[]
["tdm poort 2mbits",null,null,0,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},"EDC minus","poort enkel"]
["tdm poort 155mbits",null,null,0,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},"EDC minus","poort enkel"]
["isdn 1/2 lijnkaart",0,null,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,0,0,"EDC minus","aansluiting"]
["isdn 15/20/30 lijnkaart",0,null,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,0,0,"EDC minus","aansluiting"]
["pstn lijnkaart",0,null,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,0,0,"EDC minus","aansluiting"]
["hdsl modem isdn 15/20/30",0,null,0,{"v":1,"d":"1.00"},0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,{"v":1,"d":"1.00"},0,0,"EDC minus","aansluiting"]
[]
["Voip per minuut",{"v":0.01,"d":"0.0100"},null,0,0,0,0,0,0,0,0,0,"EDC minus","minuut"]
["Voip transit per minuut",{"v":0.01,"d":"0.0100"},null,0,0,0,0,0,0,0,0,0,"EDC minus","minuut"]
[0,0,null,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0]
["vaste transmissie mobiel data",{"v":0.01,"d":"0.0100"},{"$nulls":10},"EDC minus","MB"]
["vaste transmissie mobiel sms",{"v":0.01,"d":"0.0100"},{"$nulls":10},"EDC minus","bericht"]
["vaste transmissie mobiel spraak",{"v":0.01,"d":"0.0100"},{"$nulls":10},"EDC minus","minuut"]
["radionet mobiel data",{"v":0.01,"d":"0.0100"},{"$nulls":10},"LRIC","MB"]
["radionet mobiel sms",{"v":0.01,"d":"0.0100"},{"$nulls":10},"LRIC","bericht"]
["radionet mobiel spraak",{"v":0.01,"d":"0.0100"},{"$nulls":10},"LRIC","minuut"]
["mobiel vast bedrag per maand (LRIC residu)",{"$nulls":11},"LRIC","aansluiting"]
[{"$nulls":3},"kosten vve","kosten vva t/m MC ex vva TH, E en SEV","kosten vva TH t/m MC","kosten vva E t/m MC","kosten vva SEV t/m MC","Technische Huisvesting t/m MC in m2","kWh Energie t/m MC","kosten vva MC tot core incl TH, E, SEV","kosten vva core +wap incl TH, E, SEV"]
["broadcast platform kpn retail",0,null,0,0,0,0,0,0,0,0,{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["broadcast platform kpn whs",0,null,0,0,0,0,0,0,0,0,{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["broadcast transport",0,null,0,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},0.01,0.01,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["unicast platform",0,null,0,0,0,0,0,0,0,0,{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["w.v.unicast npvr",0,null,0,0,0,0,0,0,0,0,{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
["w.v. unicast vod",0,null,0,0,0,0,0,0,0,0,{"v":0.1,"d":"0.10"},"EDC minus","aansluiting"]
[]
[null,"kosten vvv",null,"kosten vve","kosten vva t/m MDF","kosten vva TH t/m MDF","kosten vva E t/m MDF","kosten vva SEV t/m MDF","Technische Huisvesting t/m MDF in m2","kWh Energie t/m MDF","kosten vva  MDF t/m cp","kosten vva cp-cp"]
["ILL 2048 kbit/s lokaal collo",null,null,0,{"v":1,"d":"1.00"},0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,"EDC minus","aansluiting"]
["ILL 2048 kbit/s lokaal telco (incl LEP/CP)",null,null,0,{"v":1,"d":"1.00"},0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["ILL 2048 kbit/s regionaal collo",null,null,0,{"v":1,"d":"1.00"},0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,"EDC minus","aansluiting"]
["ILL 2048 kbit/s regionaal telco (incl LEP/CP)",null,null,0,{"v":1,"d":"1.00"},0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["ILL 2 Mbit/s (VC12) AP-CP",null,null,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},0,"EDC minus","aansluiting"]
["ILLP 34 Mbit/s (VC3) AP-CP",null,null,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},0,"EDC minus","aansluiting"]
["ILL 155 Mbit/s (VC4) AP-CP",null,null,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},0,"EDC minus","aansluiting"]
["ILL 622 Mbit/s (4*STM1) UTN-A PAN(SDH)",null,null,0,0,0,0,0,0,0,0,0,"EDC minus","aansluiting"]
["ILL tie cable",{"$nulls":3},{"v":1,"d":"1.00"},0,0,0,0,0,0,0,"EDC minus","aansluiting"]
["ILL 2 Mbit/s CP CP",null,null,0,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["ILL 34 Mbit/s (VC3) CP-CP",null,null,0,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["ILL 155 Mbit/s CP_CP",null,null,0,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
[{"$nulls":12},"EDC minus","aansluiting"]
[null,"kosten vvv",null,"kosten vve","kosten vva t/m MDF","kosten vva TH t/m MDF","kosten vva E t/m MDF","kosten vva SEV t/m MDF","TH t/m MDF in m2","kWh E t/m MDF","kosten vva  MDF t/m cp","kosten vva cp-cp"]
["CPA 34 mbits",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","aansluiting"]
["CPA 155 mbits",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","aansluiting"]
["CPA 622 mbits",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","aansluiting"]
["CPA 2500 mbits",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","aansluiting"]
["CPA afstapelpunt",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","aansluiting"]
[null,"kosten vvv",null,"kosten vve","kosten vva t/m MC ex vva TH, E en SEV","kosten vva TH t/m MC","kosten vva E t/m MC","kosten vva SEV t/m MC","TH t/m MC in m2","kWh E t/m MC","kosten vva MC tot core incl TH, E, SEV","kosten vva core +wap incl TH, E, SEV"]
["dark fiber e2e excl odf per stuk",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","aansluiting"]
["dark fiber per km vezelpaar boven MB",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","kilometer vzp"]
["ODF per km vezelpaar (off net en protectie)",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","kilometer vzp"]
[null,"kosten vvv",null,"kosten vve","kosten vva t/m MC ex vva TH, E en SEV","kosten vva TH t/m MC","kosten vva E t/m MC","kosten vva SEV t/m MC","TH t/m MC in m2","kWh E t/m MC","kosten vva MC tot core incl TH, E, SEV","kosten vva core +wap incl TH, E, SEV"]
["WDM segment t/m 2,5G passief metro",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","aansluiting"]
["WDM segment t/m 2,5G metro regionaal",null,null,0,0,0,0,0,null,null,{"v":1,"d":"1.00"},0,"EDC minus","aansluiting"]
["WDM segment t/m 2,5G regionaal nationaal",null,null,0,0,0,0,0,null,null,0,{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["WDM segment 10G passief metro",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","aansluiting"]
["WDM segment 10G metro regionaal",null,null,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},0,"EDC minus","aansluiting"]
["WDM segment 10G regionaal nationaal",null,null,0,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
[]
[null,"kosten vvv",null,"kosten vve","kosten vva t/m MC ex vva TH, E en SEV","kosten vva TH t/m MC","kosten vva E t/m MC","kosten vva SEV t/m MC","TH t/m MC in m2","kWh E t/m MC","kosten vva MC tot core incl TH, E, SEV","kosten vva core +wap incl TH, E, SEV"]
["generiek IP platform wba internet",null,null,0,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["generiek IP platform wba itv",null,null,0,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
[]
[]
["generiek IP platform per 10GB",null,null,0,0,0,0,0,0,0,0,{"v":1,"d":"1.00"},"EDC minus","poort"]
[]
[{"$nulls":11},"kosten vva"]
["Anti DDOS platformkosten premium",{"$nulls":10},1,"EDC minus","klant"]
["Anti DDOS platformkosten basic",{"$nulls":10},{"v":1,"d":"1.00"},"EDC minus","klant"]
["Helpdesk premium",{"$nulls":10},{"v":1,"d":"1.00"},"EDC minus","klant"]
["Helpdesk basic",{"$nulls":10},{"v":1,"d":"1.00"},"EDC minus","klant"]
[]
["Datacenter_Connect_10Mbps_single",{"$nulls":10},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["Datacenter_Connect_100Mbps_single",{"$nulls":10},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["Datacenter_Connect_400Mbps_single",{"$nulls":10},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["Datacenter_Connect_1Gbps_single",{"$nulls":10},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["Datacenter_Connect_10Mbps_redundant",{"$nulls":10},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["Datacenter_Connect_100Mbps_redundant",{"$nulls":10},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["Datacenter_Connect_400Mbps_redundant",{"$nulls":10},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["Datacenter_Connect_1Gbps_redundant",{"$nulls":10},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
[]
[{"$nulls":8},"TH in MC  in m2","kWh E in MC"]
["WETS TH, E in MC (is gehalveerd, moet nog * 3,8 volgens berekening Carel)",{"$nulls":7},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},null,null,"EDC minus","eindpunt"]
[{"$nulls":4},"TAN","SAN","PAN"]
["WEAS BT dood glas",{"$nulls":3},0,0,{"v":1,"d":"1.00"},{"$nulls":5},"LRIC","aansluiting"]
["WEAS BT bestaand nieuwe klant",{"$nulls":3},{"v":1,"d":"1.00"},0,{"v":1,"d":"1.00"},{"$nulls":5},"LRIC","aansluiting"]
["WEAS BT nieuw",{"$nulls":3},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"$nulls":5},"LRIC","aansluiting"]
["WEAS BT upgrade snelheid",{"$nulls":3},0,0,0,{"$nulls":5},"LRIC","aansluiting"]
[{"$nulls":4},0,0,0]
["WEAS ST dood glas",{"$nulls":3},0,0,{"v":1,"d":"1.00"},{"$nulls":5},"LRIC","aansluiting"]
["WEAS ST nearnet",{"$nulls":3},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"$nulls":5},"LRIC","aansluiting"]
["WEAS ST offnet",{"$nulls":3},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"$nulls":5},"LRIC","aansluiting"]
[]
["straalverbinding WEAS",null,null,1,{"$nulls":6},1,null,"LRIC","aansluiting/hop"]
["straalverbinding EVENTS met mast",null,null,1,{"$nulls":6},1,null,"LRIC","aansluiting/hop"]
["straalverbindding EVENTS zonder mast",null,null,1,{"$nulls":6},1,null,"LRIC","aansluiting/hop"]
[]
["Newtel platformkosten incl transmissie",{"v":0.01,"d":"0.0100"},{"$nulls":10},"EDC minus","minuut"]
["Newtel IVR Telios",0,{"$nulls":10},"EDC minus","minuut"]
["Newtel IVR Telios spraakherkenning",0,{"$nulls":10},"EDC minus","minuut"]
["Storm ",0,{"$nulls":10},"EDC minus","seat?"]
[null,"kosten vvv",null,"kosten vve","kosten vva t/m MC ex vva TH, E en SEV","kosten vva TH t/m MC","kosten vva E t/m MC","kosten vva SEV t/m MC","Technische Huisvesting t/m MC in m2","kWh Energie t/m MC","kosten vva MC tot core incl TH, E, SEV","kosten vva core +wap incl TH, E, SEV"]
["WEAS FTTH  BT excl collo en BH",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
["WEAS FTTH CITY excl collo en BH",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},"EDC minus","aansluiting"]
[]
["backhaul FTTH BT tot MC",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","aansluiting"]
["backhaul FTTH ST tot MC",null,null,0,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0,0,"EDC minus","aansluiting"]

{"sheet":"Tarieven ZM voice","index":2,"n_rows":81,"n_cols":9,"rows_kept":81}
[]
[null,"1. KPN ZM abonnementen"]
[]
[null,"ZM identifier","Propositie","Type Abonnement","Product","VVA","VVE nieuwe aanleg","VVE overstap"]
[null,{"$f":"C5&D5&E5","v":"Hosted voipseatNederland Basis"},"Hosted voip","seat","Nederland Basis",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,"Hosted voipseatNederland Onbeperkt","Hosted voip","seat","Nederland Onbeperkt",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[]
[null,"SIPkanaalBasis","SIP","kanaal","Basis",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},"nummerportering van voip naar voip"]
[null,"SIPnummerfaciliteitextra nummer","SIP","nummerfaciliteit","extra nummer",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,"SIPnummerfaciliteit10-nummerblok","SIP","nummerfaciliteit","10-nummerblok",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,"SIPnummerfaciliteit100-nummerblok","SIP","nummerfaciliteit","100-nummerblok",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[]
[null,"Hosted telefonie "]
[null,{"$f":"C14&D14&E14","v":"Hosted voipfaciliteitHosted telefonie centrale"},"Hosted voip","faciliteit","Hosted telefonie centrale",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,{"$f":"C15&D15&E15","v":"Hosted voipfaciliteitTelefooncentrale + keuzepakket 7,50"},"Hosted voip","faciliteit","Telefooncentrale + keuzepakket 7,50",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,{"$f":"C16&D16&E16","v":"Hosted voipfaciliteit5 Extra belgroepen"},"Hosted voip","faciliteit","5 Extra belgroepen",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,{"$f":"C17&D17&E17","v":"Hosted voipfaciliteitFax naar E-mail"},"Hosted voip","faciliteit","Fax naar E-mail",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,"Hosted voipfaciliteitExtra telefoonnummer","Hosted voip","faciliteit","Extra telefoonnummer",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,"Hosted voipfaciliteit10-nummerblok","Hosted voip","faciliteit","10-nummerblok",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,"Hosted voipfaciliteit100-nummerblok","Hosted voip","faciliteit","100-nummerblok",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,"Hosted voipfaciliteitService en Installatie","Hosted voip","faciliteit","Service en Installatie",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,"Hosted voipfaciliteitInVerbinding","Hosted voip","faciliteit","InVerbinding",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[]
[null,"Hosted telefonie Extra"]
[null,{"$f":"C25&D25&E25","v":"Hosted voipfaciliteitHosted telefonie Extra 12,50"},"Hosted voip","faciliteit","Hosted telefonie Extra 12,50",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,{"$f":"C26&D26&E26","v":"Hosted voipfaciliteitReceptionist"},"Hosted voip","faciliteit","Receptionist",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,"Hosted voipfaciliteitWachtrijmedewerker","Hosted voip","faciliteit","Wachtrijmedewerker",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,"Hosted voipfaciliteitSoftware integratie","Hosted voip","faciliteit","Software integratie",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,"Hosted voipfaciliteitFax naar E-mail (Extra)","Hosted voip","faciliteit","Fax naar E-mail (Extra)",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},"dubbel, daarom \"(Extra)\" toegevoegd"]
[null,{"$f":"C30&D30&E30","v":"Hosted voipfaciliteitDoorschakelen nacht"},"Hosted voip","faciliteit","Doorschakelen nacht",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,{"$f":"C31&D31&E31","v":"Hosted voipfaciliteitDoorschakelen bij bezet"},"Hosted voip","faciliteit","Doorschakelen bij bezet",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,"Hosted voipfaciliteitDoorschakelen direct","Hosted voip","faciliteit","Doorschakelen direct",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,"Hosted voipfaciliteitDoorschakelen bij geen gehoor","Hosted voip","faciliteit","Doorschakelen bij geen gehoor",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,"Hosted voipfaciliteitDoorschakelen selectief","Hosted voip","faciliteit","Doorschakelen selectief",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,"Hosted voipfaciliteitService en Installatie (Extra)","Hosted voip","faciliteit","Service en Installatie (Extra)",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,{"$f":"C36&D36&E36","v":"Hosted voipfaciliteitKeuzemenu dag/nacht"},"Hosted voip","faciliteit","Keuzemenu dag/nacht",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[]
[]
[null,"2. KPN ZM verkeerstarieven"]
[]
[null,"ZM identifier","Propositie","Product","Type","start","minuut"]
[null,{"$f":"C42&D42&E42","v":"Hosted voipNederland BasisBIBA"},"Hosted voip","Nederland Basis","BIBA",{"v":0.1,"d":"0.1000"},{"v":0.1,"d":"0.1000"}]
[null,"Hosted voipNederland BasisBUBA","Hosted voip","Nederland Basis","BUBA",{"v":0.1,"d":"0.1000"},{"v":0.1,"d":"0.1000"}]
[null,"Hosted voipNederland BasisVAMO","Hosted voip","Nederland Basis","VAMO",{"v":0.1,"d":"0.1000"},{"v":0.1,"d":"0.1000"}]
[null,"Hosted voipNederland BasisIDD","Hosted voip","Nederland Basis","IDD",{"v":0.1,"d":"0.1000"},{"v":0.1,"d":"0.1000"}]
[null,"Hosted voipNederland OnbeperktBIBA","Hosted voip","Nederland Onbeperkt","BIBA",{"v":0.1,"d":"0.1000"},{"v":0.1,"d":"0.1000"}]
[null,"Hosted voipNederland OnbeperktBUBA","Hosted voip","Nederland Onbeperkt","BUBA",{"v":0.1,"d":"0.1000"},{"v":0.1,"d":"0.1000"}]
[null,"Hosted voipNederland OnbeperktVAMO","Hosted voip","Nederland Onbeperkt","VAMO",{"v":0.1,"d":"0.1000"},{"v":0.1,"d":"0.1000"}]
[null,"Hosted voipNederland OnbeperktIDD","Hosted voip","Nederland Onbeperkt","IDD",{"v":0.1,"d":"0.1000"},{"v":0.1,"d":"0.1000"}]
[null,"SIPBasisBIBA","SIP","Basis","BIBA",{"v":0.1,"d":"0.1000"},{"v":0.1,"d":"0.1000"},"SIP tarieven zijn gelijk aan de TZ telefonie tarieven"]
[null,"SIPBasisBUBA","SIP","Basis","BUBA",{"v":0.1,"d":"0.1000"},{"v":0.1,"d":"0.1000"}]
[null,"SIPBasisVAMO","SIP","Basis","VAMO",{"v":0.1,"d":"0.1000"},{"v":0.1,"d":"0.1000"}]
[null,"SIPBasisIDD","SIP","Basis","IDD",{"v":0.1,"d":"0.1000"},{"v":0.1,"d":"0.1000"}]
[]
[]
[null,"3. Kortingsregelingen"]
[{"$nulls":5},"Kortingspercentage"]
[null,"ZM identifier","Variant","contractsduur",null,"BIBA","BUBA","VAMO","IDD"]
[null,{"$f":"C59&D59","v":"Hosted voip0"},"Hosted voip",0,null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,{"$f":"C60&D60","v":"Hosted voip1"},"Hosted voip",1,null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,{"$f":"C61&D61","v":"Hosted voip2"},"Hosted voip",2,null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,"Hosted voip3","Hosted voip",3,null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,{"$f":"C63&D63","v":"SIP0"},"SIP",0,null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,{"$f":"C64&D64","v":"SIP1"},"SIP",1,null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,{"$f":"C65&D65","v":"SIP2"},"SIP",2,null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,"SIP3","SIP",3,null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,"4. Telefoontoestellen en Randapparatuur"]
[]
[null,"ZM identifier",{"$nulls":4},"Eenheid"]
[null,"T19P","Yealink SIP-T19P inclusief voedingsadapter",{"$nulls":3},1000]
[null,"T41P","Yealink SIP-T41P exclusief voedingsadapter",{"$nulls":3},1000]
[null,"T46G","Yealink SIP-T46G exclusief voedingsadapter",{"$nulls":3},1000]
[null,"EXP40","Yealink EXP40 uitbreidingsmodule",{"$nulls":3},1000]
[null,"W52P","Yealink W52P basisstation met handset inclusief voedingsadapter",{"$nulls":3},1000]
[null,"W52P Handset","Yealink W52P losse handset inclusief voedingsadapter",{"$nulls":3},1000]
[null,"Adapter T4x","Yealink voedingsadapter SIP-T41P en SIP-T46G",{"$nulls":3},1000]
[null,"Headset","Yealink YHS32, headset IP phone",{"$nulls":3},1000]
[null,"Repeater","Yealink RT10 repeater",{"$nulls":3},1000]
[null,"Switch 8-poorts","TP-Link TL-SG2210P/8 poorts Gigabit",{"$nulls":3},1000]
[null,"Switch 24-poorts","TP-Link TL-SG2210P/24 poorts Gigabit",{"$nulls":3},1000]

{"sheet":"Gereguleerde verkeeerskosten","index":3,"n_rows":11,"n_cols":4,"rows_kept":11}
["Verkeerstarieven geldig per 1 jan 2016"]
["in euro's per minuut"]
[]
["xta","Soort","Bereik","VVV"]
["FTA","terminating","regional",0.00302]
["FTA","carrier select","regional",0.00808]
["MTA","all","all",0.01861]
[]
[]
["terminating access poort nationaal/regionaal",{"v":64,"d":"64.00"},"per 2Mb"]
["originating access poort national/regional",72.65,"per 2Mb"]

{"sheet":"EDC Minus","index":4,"n_rows":298,"n_cols":14,"rows_kept":298}
[{"$nulls":7},"2011WK(13)16A_2011",{"$nulls":5},"Versie: 20130924"]
[null,"ND5 kostenparameters vaste netwerk KPN (ZM deel)",{"$nulls":3},"2013/2014","Versie: ","2011WK(13)16A_2012"]
[{"$nulls":7},"2011WK(13)16B_2013"]
[{"$nulls":7},"2011WK(13)16B_2015"]
[]
[]
[{"$nulls":3},"WBA KOPER"]
[]
[{"$nulls":3},"WBA CM","Type access","Netvlakken"]
[{"$nulls":3},"ADSL op MDF (nrc) locatie (ATM)","shared/non-shared","passief-regionaal","EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"ADSL op MDF (nrc) locatie (ATM)",null,"regionaal-nationaal","EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"Tweede WBA CM ATM PVC 1:1",null,"passief-regionaal","EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per Mbps per mnd"]
[{"$nulls":3},"Tweede WBA CM ATM PVC 1:1",null,"regionaal-nationaal","EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per Mbps per mnd"]
[{"$nulls":3},"xDSL op MDF (nrc) locatie (ethernet)","shared/non-shared","passief-nationaal","EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"VDSL op MDF (nrc) locatie (ethernet)","VDSL bonding","passief-nationaal","EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"VDSL op SDF locatie (ethernet)","non-shared","passief-nationaal","LRIC",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"FttH op Fiber locatie (ethernet)","access",null,"LRIC",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"FttH op Fiber locatie /SDF op VDSL locatie","transport","passief-nationaal","LRIC",{"v":1,"d":"€ 1.00"},"per Mbps per mnd"]
[]
[{"$nulls":3},"WBA ZM ETN","Type access","Netvlakken"]
[{"$nulls":3},"ADSL op MDF (nrc) locatie (ATM, entry)","shared/non-shared","passief-regionaal","EDC minus","zie ontmiddeling","per mnd"]
[{"$nulls":3},"ADSL op MDF (nrc) locatie (ATM, entry)",null,"regionaal-nationaal","EDC minus","zie ontmiddeling","per mnd"]
[{"$nulls":3},"ADSL op MDF (nrc) locatie (ATM, anders dan entry)","shared/non-shared","passief-regionaal","EDC minus","zie ontmiddeling","per mnd"]
[{"$nulls":3},"ADSL op MDF (nrc) locatie (ATM, anders dan entry)",null,"regionaal-nationaal","EDC minus","zie ontmiddeling","per mnd"]
[{"$nulls":3},"xDSL op MDF (nrc) locatie (ethernet)","shared/non-shared","passief-metro","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"VDSL op SDF locatie (ethernet)","non-shared","passief-metro","LRIC",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"xDSL transport (ethernet)",null,"metro-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"FttH op Fiber locatie (ethernet)","access",null,"LRIC",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"FttH op Fiber locatie /SDF op VDSL locatie","transport","passief-nationaal","LRIC",{"v":1,"d":"€ 1.00"},"per Mbps per mnd"]
[]
[{"$nulls":3},"WBA ZM ATM: kostenontmiddeling naar tarieven"]
[]
[{"$nulls":3},"WBA ZM ATM",{"$nulls":3},"VBR-rt","UBR 1:1","1:4","1:10","1:20","Entry"]
[{"$nulls":3},"128/128",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"200/200",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"224/224",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"256/256",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"352/352",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"448/448",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"512/256",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"512/512",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"1024/256",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"1024/512",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"1024/1024",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"1280/1280",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"1536/1536",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"2048/512",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"2048/2048",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"2304/2304",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"4096/1024",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"8192/1024",null,"passief-regionaal","EDC minus"]
[{"$nulls":3},"12288/1024",null,"passief-regionaal","EDC minus"]
[]
[{"$nulls":3},"128/128",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"200/200",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"224/224",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"256/256",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"352/352",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"448/448",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"512/256",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"512/512",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"1024/256",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},0]
[{"$nulls":3},"1024/512",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"1024/1024",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"1280/1280",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"1536/1536",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"2048/512",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"2048/2048",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"2304/2304",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"4096/1024",null,"regionaal-nationaal","EDC minus",null,null,{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"8192/1024",null,"regionaal-nationaal","EDC minus",null,null,{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"12288/1024",null,"regionaal-nationaal","EDC minus",null,null,{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[]
[{"$nulls":3},"128/128",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"200/200",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"224/224",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"256/256",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"352/352",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"448/448",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"512/256",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"512/512",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"1024/256",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},0]
[{"$nulls":3},"1024/512",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"1024/1024",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"1280/1280",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"1536/1536",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"2048/512",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"2048/2048",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"2304/2304",null,"regionaal-supranationaal","EDC minus",{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"4096/1024",null,"regionaal-supranationaal","EDC minus",null,null,{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"8192/1024",null,"regionaal-supranationaal","EDC minus",null,null,{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[{"$nulls":3},"12288/1024",null,"regionaal-supranationaal","EDC minus",null,null,{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"},{"v":1,"d":"€ 1.00"}]
[]
[]
[{"$nulls":3},"BROADCAST KOPER EN GLAS"]
[]
[{"$nulls":3},"Dienst over koper"]
[{"$nulls":3},"Broadcast","Transport",null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"Broadcast (exclusief unicast functionaliteit)","Platform",null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"Dienst over FttH glas"]
[{"$nulls":3},"Broadcast","Transport",null,"LRIC",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"Broadcast","Platform",null,"LRIC",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[]
[{"$nulls":3},"ILL <= 2 MB KOPER"]
[]
[{"$nulls":3},"64 KBIT/S","telco-sited","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"128 KBIT/S","telco-sited","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"192 KBIT/S","telco-sited","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"256 KBIT/S","telco-sited","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"384 KBIT/S","telco-sited","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"512 KBIT/S","telco-sited","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"1984 KBIT/S","telco-sited","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"2048 KBIT/S","telco-sited","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"NWAD/NMUX","telco-sited","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"2048 KBIT/S","telco-sited","passief-lokaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"64 KBIT/S","collo","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"128 KBIT/S","collo","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"192 KBIT/S","collo","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"256 KBIT/S","collo","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"384 KBIT/S","collo","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"512 KBIT/S","collo","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"1984 KBIT/S","collo","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"2048 KBIT/S","collo","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"NWAD/NMUX","collo","passief-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"2048 KBIT/S","collo","passief-lokaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"64 KBIT/S",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"128 KBIT/S",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"192 KBIT/S",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"256 KBIT/S",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"384 KBIT/S",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"512 KBIT/S",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"1984 KBIT/S",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"2048 KBIT/S",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[]
[]
[{"$nulls":3},"WEAS KOPER"]
[]
[{"$nulls":3},"Copper access","3 Mb","passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"Copper access","5 Mb","passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"Copper access","10 Mb","passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"Copper access","15 Mb","passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"Copper access","20 Mb","passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"Transport ethernet t.b.v. EoK aansluiting",null,"metro-regionaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"Transport ethernet t.b.v. EoK aansluiting",null,"regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"TELEFONIE KLASSIEK (TDM) ten behoeve van WLR - MDF toetsing"]
[]
[{"$nulls":3},"PSTN lijnkaart",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"ISDN1 lijnkaart",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"ISDN2 lijnkaart",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"ISDN15 lijnkaart",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"ISDN20 lijnkaart",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"ISDN30 lijnkaart",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"Cityphone lijnkaart",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"HDSL modem (2 stuks)",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"PSTN aanleg tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN1 aanleg tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN2 aanleg tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN15 aanleg tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN20 aanleg tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN30 aanleg tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"Cityphone aanleg tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[]
[{"$nulls":3},"PSTN ophef tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN1 ophef tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN2 ophef tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN15 ophef tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN20 ophef tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN30 ophef tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"Cityphone ophef tlf deel",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[]
[{"$nulls":3},"PSTN overstap",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN1 overstap",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN2 overstap",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN15 overstap",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN20 overstap",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"ISDN30 overstap",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[{"$nulls":3},"Cityphone overstap",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"eenmalig"]
[]
[{"$nulls":3},"DIENSTPLATFORMEN"]
[]
[{"$nulls":3},"Internet platform consumenten",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"VOIP platform consumenten",null,null,"EDC minus 2012-2014",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"Internet platform consumenten",null,null,"LRIC",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"VOIP platform consumenten",null,null,"LRIC",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"SV verbindingen",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"Digiaccess platform",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"TELEFONIE KLASSIEK ten behoeve van RET_WHS toetsen"]
[]
[{"$nulls":3},"Transport regionaal-nationaal",null,null,"EDC minus 2012-2014",{"v":0.01,"d":"€ 0.010000"},"per minuut"]
[{"$nulls":3},"CPS lokaal",null,null,"EDC minus 2012-2014",{"v":0.01,"d":"€ 0.010000"},"per minuut"]
[{"$nulls":3},"FTA lokaal",null,null,"EDC minus 2012-2014",{"v":0.01,"d":"€ 0.010000"},"per minuut"]
[{"$nulls":3},"Voice Carrier system",null,null,"EDC minus 2012-2014",{"v":0.01,"d":"€ 0.010000"},"per minuut"]
[{"$nulls":3},"0800-0900 platform",null,null,"EDC minus 2012-2014",{"v":0.01,"d":"€ 0.010000"},"per minuut"]
[{"$nulls":3},"Dataverkeer, Mobiel radio deel",null,null,"LRIC",{"v":0.01,"d":"€ 0.0100"},"per Mb"]
[{"$nulls":3},"SMS verkeer, Mobiel radio deel",null,null,"LRIC",{"v":0.01,"d":"€ 0.0100"},"per SMS"]
[{"$nulls":3},"Telefonie offnet, Mobiel radio deel",null,null,"LRIC",{"v":0.01,"d":"€ 0.0100"},"per minuut"]
[{"$nulls":3},"Dataverkeer, Mobiel vast deel",null,null,"EDC minus 2012-2014",{"v":0.01,"d":"€ 0.010000"},"per Mb"]
[{"$nulls":3},"SMS verkeer, Mobiel vast deel",null,null,"EDC minus 2012-2014",{"v":0.01,"d":"€ 0.010000"},"per SMS"]
[{"$nulls":3},"Telefonie offnet, Mobiel vast deel",null,null,"EDC minus 2012-2014",{"v":0.01,"d":"€ 0.010000"},"per minuut"]
[{"$nulls":3},"IDD, internationale deel (excl externe inkoop)",null,null,"LRIC",{"v":0.01,"d":"$ 0.0100"},"USD per minuut"]
[]
[]
[{"$nulls":3},"CPA (= actieve SDH apparatuur tbv CPA)"]
[]
[{"$nulls":3},"CPA 32",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per maand per aansluiting"]
[{"$nulls":3},"CPA 155",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per maand per aansluiting"]
[{"$nulls":3},"CPA 622",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per maand per aansluiting"]
[{"$nulls":3},"CPA 2500",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per maand per aansluiting"]
{"$rows_empty":21}
[{"$nulls":3},"WEAS GLAS"]
[]
[]
[{"$nulls":3},"FTTO access","A/B/C","passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"FTTO access","A/B/C","metro-regionaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"FTTO access","A/B/C","regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"FTTO access","O","passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"FTTO access","O","metro-regionaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"FTTO access","O","regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[]
[{"$nulls":3},"DWDM  GLAS"]
[]
[{"$nulls":3},"FTTO access tot en met 2,5 G standaard","A/B/C","passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"FTTO access tot en met 2,5 G standaard","A/B/C","metro-regionaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"FTTO access tot en met 2,5 G standaard","A/B/C","regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"FTTO access 10 G standaard","A/B/C","passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"FTTO access 10 G standaard","A/B/C","metro-regionaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"FTTO access 10 G standaard","A/B/C","regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"SDH GLAS"]
[]
[]
[{"$nulls":3},"SDH transport","34 Mbps","passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"SDH transport","34 Mbps","metro-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"SDH transport","34 Mbps","regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"SDH transport","155 Mbps","passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"SDH transport","155 Mbps","metro-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"SDH transport","155 Mbps","regionaal-nationaal","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"SDH transport","afstapelpunt","passief","EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"WBA GLAS"]
[]
[{"$nulls":3},"FTTO access",null,"passief-metro","EDC minus",null,"per mnd"]
[{"$nulls":3},"FTTO access",null,"metro-regionaal","EDC minus",null,"per mnd"]
[{"$nulls":3},"FTTO access",null,"regionaal-nationaal","EDC minus",null,"per mnd"]
[]
[]
[{"$nulls":3},"DIENSTPLATFORMEN  ten behoeve van Ret-whs toetsen"]
[]
[{"$nulls":3},"VoIP OPIB per aansluiting",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"IP centrex per kanaal",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"VoIP connect per kanaal",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"IAS platform per aansluiting",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"Epacity platform per aansluiting",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":3},"DF ten behoeve van ILL DF-ODF toets en RET-ILL DF"]
[]
[{"$nulls":3},"DF Backhaul MB-MC per km vezelpaar",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"DF Inter-MC per km vezelpaar",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[{"$nulls":3},"DF inter-MB per km vezelpaar",null,null,"EDC minus",{"v":1,"d":"€ 1.00"},"per mnd"]
[]
[{"$nulls":6},"EDC minus",null,"per mnd"]
[{"$nulls":6},"EDC minus",null,"per mnd"]
[]
[{"$nulls":3},"Faciliteiten/SLAs"]
[]
[{"$nulls":3},"PM",null,null,"EDC minus"]

{"sheet":"mapping","index":5,"n_rows":65,"n_cols":7,"rows_kept":65}
[]
[null,"1. Aansluitingen"]
[]
[null,"ZM identifier","Propositie","Type Abonnement","Product","WO identifier"]
[null,{"$f":"C5&D5&E5","v":"Hosted voipseatNederland Basis"},"Hosted voip","seat","Nederland Basis","nvt"]
[null,{"$f":"C6&D6&E6","v":"Hosted voipseatNederland Onbeperkt"},"Hosted voip","seat","Nederland Onbeperkt","nvt"]
[]
[null,"SIPkanaalBasis","SIP","kanaal","Basis","nvt"]
[null,"SIPnummerfaciliteitextra nummer","SIP","nummerfaciliteit","extra nummer","nvt"]
[null,"SIPnummerfaciliteit10-nummerblok","SIP","nummerfaciliteit","10-nummerblok","nvt"]
[null,"SIPnummerfaciliteit100-nummerblok","SIP","nummerfaciliteit","100-nummerblok","nvt"]
[]
[null,"Hosted voipfaciliteitHosted telefonie Extra 12,50","Hosted voip","faciliteit","Hosted telefonie Extra 12,50","nvt"]
[null,"Hosted voipfaciliteitReceptionist","Hosted voip","faciliteit","Receptionist","nvt"]
[null,"Hosted voipfaciliteitWachtrijmedewerker","Hosted voip","faciliteit","Wachtrijmedewerker","nvt"]
[null,"Hosted voipfaciliteitSoftware integratie","Hosted voip","faciliteit","Software integratie","nvt"]
[null,"Hosted voipfaciliteitFax naar E-mail (Extra)","Hosted voip","faciliteit","Fax naar E-mail (Extra)","nvt"]
[null,"Hosted voipfaciliteitDoorschakelen nacht","Hosted voip","faciliteit","Doorschakelen nacht","nvt"]
[null,"Hosted voipfaciliteitDoorschakelen bij bezet","Hosted voip","faciliteit","Doorschakelen bij bezet","nvt"]
[null,"Hosted voipfaciliteitDoorschakelen direct","Hosted voip","faciliteit","Doorschakelen direct","nvt"]
[null,"Hosted voipfaciliteitDoorschakelen bij geen gehoor","Hosted voip","faciliteit","Doorschakelen bij geen gehoor","nvt"]
[null,"Hosted voipfaciliteitDoorschakelen selectief","Hosted voip","faciliteit","Doorschakelen selectief","nvt"]
[null,{"$f":"C23&D23&E23","v":"Hosted voipfaciliteitInVerbinding"},"Hosted voip","faciliteit","InVerbinding","nvt"]
[null,"Hosted voipfaciliteitKeuzemenu dag/nacht","Hosted voip","faciliteit","Keuzemenu dag/nacht","nvt"]
[null,"Hosted voipfaciliteitExtra telefoonnummer","Hosted voip","faciliteit","Extra telefoonnummer","nvt"]
[null,"Hosted voipfaciliteit10-nummerblok","Hosted voip","faciliteit","10-nummerblok","nvt"]
[null,"Hosted voipfaciliteit100-nummerblok","Hosted voip","faciliteit","100-nummerblok","nvt"]
[null,"Hosted voipfaciliteitService en Installatie","Hosted voip","faciliteit","Service en Installatie","nvt"]
[null,{"$f":"C29&D29&E29","v":"Hosted voipfaciliteitService en Installatie (Extra)"},"Hosted voip","faciliteit","Service en Installatie (Extra)","nvt"]
[null,"Hosted voipfaciliteit5 Extra belgroepen","Hosted voip","faciliteit","5 Extra belgroepen","nvt"]
[]
[null,"2. Platform"]
[]
[null,"ZM identifier","Propositie","Type Abonnement",null,"Platform"]
[null,{"$f":"C35&D35&E35","v":"Hosted voipseat"},"Hosted voip","seat",null,"Licentie 1 kosten"]
[null,{"$f":"C36&D36&E36","v":"SIPkanaal"},"SIP","kanaal",null,"licentie 2 kosten"]
[null,{"$f":"C37&D37&E37","v":"Hosted voipfaciliteit"},"Hosted voip","faciliteit",null,"bijkomende kosten"]
[null,{"$f":"C38&D38&E38","v":"SIPnummerfaciliteit"},"SIP","nummerfaciliteit",null,"SIP nummer"]
[]
[null,"ZM identifier","Propositie","Product","Dimensie","Aantal platform"]
[null,{"$f":"C41&D41&E41","v":"Hosted voipNederland Basisaantal"},"Hosted voip","Nederland Basis","aantal",1]
[null,"Hosted voipNederland Onbeperktaantal","Hosted voip","Nederland Onbeperkt","aantal",1]
[]
[null,{"$f":"C44&D44&E44","v":"SIPBasisaantal"},"SIP","Basis","aantal",1]
[null,"SIPextra nummeraantal","SIP","extra nummer","aantal",1,"is aantal SIP nummers"]
[null,"SIP10-nummerblokaantal","SIP","10-nummerblok","aantal",10,"is aantal SIP nummers"]
[null,"SIP100-nummerblokaantal","SIP","100-nummerblok","aantal",100,"is aantal SIP nummers"]
[null,"Hosted voipHosted telefonie Extra 12,50aantal","Hosted voip","Hosted telefonie Extra 12,50","aantal",1]
[null,"Hosted voipReceptionistaantal","Hosted voip","Receptionist","aantal",1]
[null,"Hosted voipWachtrijmedewerkeraantal","Hosted voip","Wachtrijmedewerker","aantal",1]
[null,"Hosted voipSoftware integratieaantal","Hosted voip","Software integratie","aantal",1]
[null,"Hosted voip5 Extra belgroepenaantal","Hosted voip","5 Extra belgroepen","aantal",1]
[null,"Hosted voipFax naar E-mail (Extra)aantal","Hosted voip","Fax naar E-mail (Extra)","aantal",1]
[null,"Hosted voipDoorschakelen nachtaantal","Hosted voip","Doorschakelen nacht","aantal",1]
[null,"Hosted voipDoorschakelen bij bezetaantal","Hosted voip","Doorschakelen bij bezet","aantal",1]
[null,"Hosted voipDoorschakelen directaantal","Hosted voip","Doorschakelen direct","aantal",1]
[null,"Hosted voipDoorschakelen bij geen gehooraantal","Hosted voip","Doorschakelen bij geen gehoor","aantal",1]
[null,"Hosted voipDoorschakelen selectiefaantal","Hosted voip","Doorschakelen selectief","aantal",1]
[null,"Hosted voipInVerbindingaantal","Hosted voip","InVerbinding","aantal",1]
[null,"Hosted voipKeuzemenu dag/nachtaantal","Hosted voip","Keuzemenu dag/nacht","aantal",1]
[null,"Hosted voipExtra telefoonnummeraantal","Hosted voip","Extra telefoonnummer","aantal",1]
[null,"Hosted voipService en Installatieaantal","Hosted voip","Service en Installatie","aantal",1]
[null,"Hosted voipService en Installatie (Extra)aantal","Hosted voip","Service en Installatie (Extra)","aantal",1]
[null,"Hosted voip10-nummerblokaantal","Hosted voip","10-nummerblok","aantal",1]
[null,"Hosted voip100-nummerblokaantal","Hosted voip","100-nummerblok","aantal",1]

{"sheet":"Verkeersprofielen","index":6,"n_rows":5,"n_cols":9,"rows_kept":5}
["Gemiddeld profiel "]
["Aanbieding","BIBA_calls","BIBA_minuten","BUBA_calls","BUBA_minuten","VAMO_calls","VAMO_minuten","IDD_calls","IDD_minuten"]
["Hosted voipNederland Basis",{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
["Hosted voipNederland Onbeperkt",{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]
["SIPBasis",{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"}]

{"sheet":"Parameters_VoIP","index":7,"n_rows":62,"n_cols":4,"rows_kept":62}
["Algemeen","Waarde"]
["Retailopslag soho/zzp",{"v":0.01,"d":"1.0%"}]
["Retailopslag Medium",{"v":0.01,"d":"1.0%"}]
["Retailopslag le/corporate",{"v":0.01,"d":"1.0%"}]
[]
["Retailopslag VoIP",{"$f":"B2","v":{"v":0.01,"d":"1.0%"}}]
["Retailopslag Breedband",{"v":0.03,"d":"3.0%"}]
[]
["NRK Medium",{"v":0.1,"d":"10.0%"}]
["NRK MEDIUM door BPO",{"v":0.1,"d":"10.0%"}]
["NRK LE/Corperate",{"v":0.1,"d":"10.0%"}]
[]
["NRK",{"$f":"B10","v":{"v":0.1,"d":"10.0%"}},"% t.o.v. netto omzet","is worst case samen met distributievergoeding"]
[]
["AfschrijftermijnVVE",36]
[]
["Distributie vergoeding",{"v":0,"d":"0%"},"% t.o.v. netto totale omzet"]
[]
[]
["access poort factor",{"v":1000000,"d":"1,000,000"}]
[]
["Gemiddeld IDD inkoop per minuut",{"v":0.1,"d":"0.1000"}]
[]
["gem datagebruik per voice kanaal (Mbps)",{"v":0.05,"d":"0.0500"},"tbv inkoop van aansluiting  bij ethernet"]
["gem datagebruik per aansluiting (Mbps) tot 10 Mb",{"v":0.05,"d":"0.0500"}]
["gem datagebruik per aansluiting (Mbps) van 10 tot 50 Mb",{"v":0.1,"d":"0.1000"}]
["gem datagebruik per aansluiting (Mbps)  50 Mb of meer",{"v":0.15,"d":"0.1500"}]
["10 Gb Ethernet capaciteit uitgedrukt in Mb",{"v":10000,"d":"10,000"}]
["1 Gb factor 1 MB",{"v":1024,"d":"1,024"}]
[]
[]
[]
[]
["Platform kosten"]
["Licentie 1 kosten",{"v":0.1,"d":"0.10"}]
["Bijkomende kosten",{"v":0.1,"d":"0.10"}]
["Licentie 2 kosten",{"v":0.1,"d":"0.10"},"tbv SIP"]
["Geen kosten",0]
["SIP nummer",{"v":0.1,"d":"0.10"},"eerste 2 nummers het onderdeel van platformkosten"]
["SIP 10 nummers",{"v":1,"d":"1.00"}]
["SIP 100 nummers",{"$f":"B39*100","v":{"v":10,"d":"10.00"}}]
{"$rows_empty":10}
["Verdeling naar operator categorie"]
["Identifier","Verkeerscategorie","type","Waarde"]
["BIBAnaarKPN","BIBA","naarKPN",{"v":0.5,"d":"50%"}]
["BIBAnaarOLO","BIBA","naarOLO",{"v":0.5,"d":"50%"}]
["BUBAnaarKPN","BUBA","naarKPN",{"v":0.5,"d":"50%"}]
["BUBAnaarOLO","BUBA","naarOLO",{"v":0.5,"d":"50%"}]
["VAMOnaarKPN","VAMO","naarKPN",{"v":0.5,"d":"50%"}]
["VAMOnaarOLO","VAMO","naarOLO",{"v":0.5,"d":"50%"}]
[]
["TDM",null,"TDM",{"v":0.5,"d":"50%"}]
["VOIP",null,"VOIP",{"v":0.5,"d":"50%"}]

{"sheet":"Hulpblad verkeer","index":8,"n_rows":29,"n_cols":13,"rows_kept":29}
[]
["1. Verkeerskosten per minuut"]
[]
["WO identifier","Categorie","Terminating","CPS","Term+CPS","Voice Carrier system","terminating access poort","originating access poort","MTA","ITA","Inkoop totaal per minuut","Inkoop totaal per gesprek"]
[{"$f":"B5","v":"BIBA"},"BIBA",{"$f":"'Gereguleerde verkeeerskosten'!D5+'EDC Minus'!$H$197","v":0.01302},{"v":0,"d":"0.00000"},{"$f":"C5+D5","v":0.01302},{"v":0,"d":"0.0000"},{"$f":"'Gereguleerde verkeeerskosten'!$B$10/Parameters_VoIP!$B$20","v":{"v":6.4e-05,"d":"0.000064"}},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"$f":"SUM(E5:J5)","v":{"v":0.013084,"d":"0.01308"}},{"v":0,"d":"0.0000"}]
[{"$f":"B6","v":"BUBA"},"BUBA",{"$f":"C5","v":0.01302},{"v":0,"d":"0.00000"},{"$f":"C6+D6","v":0.01302},{"v":0,"d":"0.0000"},{"$f":"'Gereguleerde verkeeerskosten'!$B$10/Parameters_VoIP!$B$20","v":{"v":6.4e-05,"d":"0.000064"}},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"$f":"SUM(E6:J6)","v":{"v":0.013084,"d":"0.01308"}},{"v":0,"d":"0.0000"}]
["VAMO","VAMO",{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"$f":"'EDC Minus'!$H$200","v":{"v":0.01,"d":"0.010000"}},{"$f":"'Gereguleerde verkeeerskosten'!$B$10/Parameters_VoIP!$B$20","v":{"v":6.4e-05,"d":"0.000064"}},{"v":0,"d":"0.0000"},{"$f":"'Gereguleerde verkeeerskosten'!$D$7","v":{"v":0.01861,"d":"0.0186"}},{"v":0,"d":"0.0000"},{"$f":"SUM(E7:J7)","v":{"v":0.028674,"d":"0.02867"}},{"v":0,"d":"0.0000"}]
["IDD","IDD",{"$f":"C7","v":{"v":0,"d":"0.00000"}},{"v":0,"d":"0.00000"},{"v":0,"d":"0.00000"},{"v":0,"d":"0.0000"},{"$f":"'Gereguleerde verkeeerskosten'!$B$10/Parameters_VoIP!$B$20","v":{"v":6.4e-05,"d":"0.000064"}},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"$f":"Parameters_VoIP!$B$22","v":{"v":0.1,"d":"0.1000"}},{"v":0.100064,"d":"0.10006"},{"v":0,"d":"0.0000"}]
[]
[]
["obv ULL"]
["2. Verkeerskosten per minuut"]
["WO identifier","Categorie","Terminating","CPS","Term+CPS","Voice Carrier system","terminating access poort","originating access poort","MTA","ITA","platformkosten","Inkoop totaal per minuut","Inkoop totaal per gesprek"]
[{"$f":"B14&\"-ULL\"","v":"BIBA-ULL"},"BIBA",{"$f":"SUMPRODUCT(D26:F26,G26:I26)","v":0.01302},{"v":0,"d":"0.00000"},{"$f":"C14+D14","v":0.01302},{"v":0,"d":"0.0000"},{"$f":"'Gereguleerde verkeeerskosten'!$B$10/Parameters_VoIP!$B$20","v":{"v":6.4e-05,"d":"0.000064"}},{"v":0,"d":"0.0000"},null,null,{"$f":"'EDC minus lijst ULL'!$B$39","v":{"v":0.01,"d":"0.0100"}},{"$f":"SUM(E14:K14)","v":{"v":0.023084,"d":"0.02308"}},{"v":0,"d":"0.0000"}]
[{"$f":"B15&\"-ULL\"","v":"BUBA-ULL"},"BUBA",{"$f":"SUMPRODUCT(D27:F27,G27:I27)","v":0.01302},{"v":0,"d":"0.00000"},{"$f":"C15+D15","v":0.01302},{"v":0,"d":"0.0000"},{"$f":"'Gereguleerde verkeeerskosten'!$B$10/Parameters_VoIP!$B$20","v":{"v":6.4e-05,"d":"0.000064"}},{"v":0,"d":"0.0000"},null,null,{"$f":"'EDC minus lijst ULL'!$B$39","v":{"v":0.01,"d":"0.0100"}},{"$f":"SUM(E15:K15)","v":{"v":0.023084,"d":"0.02308"}},{"v":0,"d":"0.0000"}]
["VAMO-ULL","VAMO",{"$f":"SUMPRODUCT(D28:F28,G28:I28)","v":0.01861},{"v":0,"d":"0.00000"},0.01861,{"$f":"'EDC minus lijst ULL'!B29","v":{"v":0.01,"d":"0.010000"}},{"$f":"'Gereguleerde verkeeerskosten'!$B$10/Parameters_VoIP!$B$20","v":{"v":6.4e-05,"d":"0.000064"}},{"v":0,"d":"0.0000"},null,null,{"$f":"'EDC minus lijst ULL'!$B$39","v":{"v":0.01,"d":"0.0100"}},{"v":0.03867400000000001,"d":"0.03867"},{"v":0,"d":"0.0000"}]
["IDD-ULL","IDD",{"v":0.1,"d":"0.10000"},{"v":0,"d":"0.00000"},{"v":0.1,"d":"0.10000"},{"v":0,"d":"0.0000"},{"$f":"'Gereguleerde verkeeerskosten'!$B$10/Parameters_VoIP!$B$20","v":{"v":6.4e-05,"d":"0.000064"}},{"v":0,"d":"0.0000"},null,null,{"$f":"'EDC minus lijst ULL'!$B$39","v":{"v":0.01,"d":"0.0100"}},{"v":0.110064,"d":"0.11006"},{"v":0,"d":"0.0000"}]
[]
[]
[]
["Berekening verkeerskosten detail, uitgesplitst naar terminating KPN TDM (intern), VOIP, OLO"]
[{"$nulls":3},"Kosten",null,null,"Percentages"]
[{"$nulls":3},"Terminating",null,null,"Terminating"]
["WO identifier","Categorie","Type","KPN","VoIP","OLO","KPN","KPN","OLO"]
[{"$nulls":3},"TDM","VoIP",null,"TDM","VoIP"]
[{"$f":"B26&C26","v":"BIBAnational"},"BIBA","national",{"$f":"'Gereguleerde verkeeerskosten'!$D$5+'EDC minus lijst ULL'!$B$27","v":0.01302},{"$f":"'Gereguleerde verkeeerskosten'!$D$5+'EDC minus lijst ULL'!$B$27","v":0.01302},{"$f":"'Gereguleerde verkeeerskosten'!$D$5+'EDC minus lijst ULL'!$B$27","v":0.01302},{"$f":"INDEX(Parameters_VoIP!$D:$D,MATCH($B26&\"naar\"&G$24,Parameters_VoIP!$A:$A,0))*INDEX(Parameters_VoIP!$D:$D,MATCH(G$25,Parameters_VoIP!$A:$A,0))","v":{"v":0.25,"d":"25%"}},{"$f":"INDEX(Parameters_VoIP!$D:$D,MATCH($B26&\"naar\"&H$24,Parameters_VoIP!$A:$A,0))*INDEX(Parameters_VoIP!$D:$D,MATCH(H$25,Parameters_VoIP!$A:$A,0))","v":{"v":0.25,"d":"25%"}},{"$f":"INDEX(Parameters_VoIP!$D:$D,MATCH($B26&\"naar\"&I$24,Parameters_VoIP!$A:$A,0))","v":{"v":0.5,"d":"50%"}}]
[{"$f":"B27&C27","v":"BUBAnational"},"BUBA","national",{"$f":"'Gereguleerde verkeeerskosten'!$D$5+'EDC minus lijst ULL'!$B$27","v":0.01302},{"$f":"'Gereguleerde verkeeerskosten'!$D$5+'EDC minus lijst ULL'!$B$27","v":0.01302},{"$f":"'Gereguleerde verkeeerskosten'!$D$5+'EDC minus lijst ULL'!$B$27","v":0.01302},{"$f":"INDEX(Parameters_VoIP!$D:$D,MATCH($B27&\"naar\"&G$24,Parameters_VoIP!$A:$A,0))*INDEX(Parameters_VoIP!$D:$D,MATCH(G$25,Parameters_VoIP!$A:$A,0))","v":{"v":0.25,"d":"25%"}},{"$f":"INDEX(Parameters_VoIP!$D:$D,MATCH($B27&\"naar\"&H$24,Parameters_VoIP!$A:$A,0))*INDEX(Parameters_VoIP!$D:$D,MATCH(H$25,Parameters_VoIP!$A:$A,0))","v":{"v":0.25,"d":"25%"}},{"$f":"INDEX(Parameters_VoIP!$D:$D,MATCH($B27&\"naar\"&I$24,Parameters_VoIP!$A:$A,0))","v":{"v":0.5,"d":"50%"}}]
["VAMOnational","VAMO","national",{"$f":"'Gereguleerde verkeeerskosten'!$D$7","v":0.01861},null,{"$f":"'Gereguleerde verkeeerskosten'!$D$7","v":0.01861},{"$f":"INDEX(Parameters_VoIP!$D:$D,MATCH($B28&\"naar\"&G$24,Parameters_VoIP!$A:$A,0))","v":{"v":0.5,"d":"50%"}},null,{"$f":"INDEX(Parameters_VoIP!$D:$D,MATCH($B28&\"naar\"&I$24,Parameters_VoIP!$A:$A,0))","v":{"v":0.5,"d":"50%"}}]
["IDDnational","IDD","national",{"$f":"Parameters_VoIP!$B$22","v":{"v":0.1,"d":"0.10000"}},null,null,{"v":1,"d":"100%"}]

{"sheet":"Rekenblad Aansluiting","index":9,"n_rows":51,"n_cols":40,"rows_kept":51,"merged":[[0,24,0,26]]}
[" ",{"$nulls":23},"SQUEEZE TOETS",{"$nulls":4},"obv ULL",{"$nulls":7},"SQUEEZE TOETS"]
[null,null,"dimensies retail",{"$nulls":6},"dimensies inkoop",null,"RETAIL OMZET",{"$nulls":3},"Netwerkkosten",{"$nulls":3},"ZM KOSTEN",{"$nulls":3},"Kosten totaal",{"$nulls":6},"ZM KOSTEN",{"$nulls":4},"KOSTEN TOTAAL"]
["identifier rekenblad totaal","Identifier transfersheet","Type","Propositie","Type Abonnement","Product","VVE Type","ZM identifier",null,"WO identifier","platform identifier","rijnummer_tarievensheet","ZM_VVA","ZM_VVE","ZM Totaal (VVA netto + VVE netto (mnd))","rijnummer_parameterblad","platform / beheer kosten","aantal","totaal kosten","RTO","DV",null,"ZM Kosten totaal","W&O en ZM kosten","Squeeze Marge (abs)","Squeeze Marge (%)","Squeeze ?","Wordt tariefcombinatie getoetst?","Combi","platform / beheer kosten","NRK","DV",null,"ZM Kosten totaal",null,"W&O en ZM kosten",null,"Squeeze Marge (abs)","Squeeze Marge (%)","Squeeze ?"]
[{"$f":"H4&G4","v":"Hosted voipseatNederland BasisVVE nieuwe aanleg"},{"$f":"H4&G4","v":"Hosted voipseatNederland BasisVVE nieuwe aanleg"},"Telfort zakelijk voip","Hosted voip","seat","Nederland Basis","VVE nieuwe aanleg",{"$f":"D4&E4&F4","v":"Hosted voipseatNederland Basis"},null,{"$f":"INDEX(mapping!F:F,MATCH($H4,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D4&$E4,mapping!B:B,0),0)","v":"Licentie 1 kosten"},{"$f":"MATCH($H4,'Tarieven ZM voice'!B:B,0)","v":5},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L4,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L4,MATCH($G4,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M4+N4/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K4=\"nvt\",\"nvt\",MATCH($K4,Parameters_VoIP!A:A,0))","v":35},{"$f":"IF($P4=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P4,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D4&F4&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"$f":"Q4*R4","v":{"v":0.1,"d":"0.10"}},{"$f":"S4*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O4*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(T4:V4)","v":{"v":1E-3,"d":"0.00"}},{"$f":"S4+W4","v":{"v":0.101,"d":"0.10"}},{"$f":"O4-X4","v":{"v":102.67677777777777,"d":"102.68"}},{"$f":"Y4/O4","v":{"v":0.9990172972972973,"d":"100%"}},{"$f":"Z4<0","v":false},"ja",null,0,{"$f":"O4*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M4","v":{"v":10,"d":"10.00"}},null,{"$f":"SUM(AE4:AG4)","v":{"v":20.27777777777778,"d":"20.28"}},null,{"$f":"AD4+AH4","v":{"v":20.27777777777778,"d":"20.28"}},null,{"$f":"O4-AJ4","v":{"v":82.5,"d":"82.50"}},{"$f":"AL4/O4","v":{"v":0.8027027027027027,"d":"80.27%"}},{"$f":"AM4<0","v":false}]
[{"$f":"H5&G5","v":"Hosted voipseatNederland OnbeperktVVE nieuwe aanleg"},{"$f":"H5&G5","v":"Hosted voipseatNederland OnbeperktVVE nieuwe aanleg"},"Telfort zakelijk voip","Hosted voip","seat","Nederland Onbeperkt","VVE nieuwe aanleg",{"$f":"D5&E5&F5","v":"Hosted voipseatNederland Onbeperkt"},null,{"$f":"INDEX(mapping!F:F,MATCH($H5,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D5&$E5,mapping!B:B,0),0)","v":"Licentie 1 kosten"},{"$f":"MATCH($H5,'Tarieven ZM voice'!B:B,0)","v":6},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L5,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L5,MATCH($G5,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M5+N5/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K5=\"nvt\",\"nvt\",MATCH($K5,Parameters_VoIP!A:A,0))","v":35},{"$f":"IF($P5=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P5,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D5&F5&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"$f":"Q5*R5","v":{"v":0.1,"d":"0.10"}},{"$f":"S5*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O5*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(T5:V5)","v":{"v":1E-3,"d":"0.00"}},{"$f":"S5+W5","v":{"v":0.101,"d":"0.10"}},{"$f":"O5-X5","v":{"v":102.67677777777777,"d":"102.68"}},{"$f":"Y5/O5","v":{"v":0.9990172972972973,"d":"100%"}},{"$f":"Z5<0","v":false},"ja",null,0,{"$f":"O5*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M5","v":{"v":10,"d":"10.00"}},null,{"$f":"SUM(AE5:AG5)","v":{"v":20.27777777777778,"d":"20.28"}},null,{"$f":"AD5+AH5","v":{"v":20.27777777777778,"d":"20.28"}},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},{"$f":"AM5<0","v":false}]
[{"$f":"H6&G6","v":"SIPkanaalBasisVVE nieuwe aanleg"},{"$f":"H6&G6","v":"SIPkanaalBasisVVE nieuwe aanleg"},"Telfort zakelijk voip","SIP","kanaal","Basis","VVE nieuwe aanleg","SIPkanaalBasis",null,{"$f":"INDEX(mapping!F:F,MATCH($H6,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D6&$E6,mapping!B:B,0),0)","v":"licentie 2 kosten"},{"$f":"MATCH($H6,'Tarieven ZM voice'!B:B,0)","v":8},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L6,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L6,MATCH($G6,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M6+N6/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K6=\"nvt\",\"nvt\",MATCH($K6,Parameters_VoIP!A:A,0))","v":37},{"$f":"IF($P6=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P6,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D6&F6&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S6*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O6*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O6*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M6","v":{"v":10,"d":"10.00"}},null,{"$f":"SUM(AE6:AG6)","v":{"v":20.27777777777778,"d":"20.28"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},{"$f":"AM6<0","v":false}]
["SIPnummerfaciliteitextra nummerVVE nieuwe aanleg","SIPnummerfaciliteitextra nummerVVE nieuwe aanleg","Telfort zakelijk voip","SIP","nummerfaciliteit","extra nummer","VVE nieuwe aanleg",{"$f":"D7&E7&F7","v":"SIPnummerfaciliteitextra nummer"},null,{"$f":"INDEX(mapping!F:F,MATCH($H7,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D7&$E7,mapping!B:B,0),0)","v":"SIP nummer"},{"$f":"MATCH($H7,'Tarieven ZM voice'!B:B,0)","v":9},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L7,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L7,MATCH($G7,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M7+N7/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K7=\"nvt\",\"nvt\",MATCH($K7,Parameters_VoIP!A:A,0))","v":39},{"$f":"IF($P7=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P7,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D7&F7&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S7*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O7*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(T7:V7)","v":{"v":1E-3,"d":"0.00"}},{"$f":"S7+W7","v":{"v":0.101,"d":"0.10"}},{"$f":"O7-X7","v":{"v":102.67677777777777,"d":"102.68"}},{"$f":"Y7/O7","v":{"v":0.9990172972972973,"d":"100%"}},{"$f":"Z7<0","v":false},"ja",null,0,{"$f":"O7*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M7","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["SIPnummerfaciliteit10-nummerblokVVE nieuwe aanleg","SIPnummerfaciliteit10-nummerblokVVE nieuwe aanleg","Telfort zakelijk voip","SIP","nummerfaciliteit","10-nummerblok","VVE nieuwe aanleg","SIPnummerfaciliteit10-nummerblok",null,{"$f":"INDEX(mapping!F:F,MATCH($H8,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D8&$E8,mapping!B:B,0),0)","v":"SIP nummer"},{"$f":"MATCH($H8,'Tarieven ZM voice'!B:B,0)","v":10},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L8,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L8,MATCH($G8,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M8+N8/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K8=\"nvt\",\"nvt\",MATCH($K8,Parameters_VoIP!A:A,0))","v":39},{"$f":"IF($P8=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P8,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D8&F8&$R$3,mapping!B:B,0),0)","v":{"v":10,"d":"10.00"}},{"v":1,"d":"1.00"},{"$f":"S8*Parameters_VoIP!$B$6","v":0.01},{"$f":"O8*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,0.01,1.01,{"v":101.76777777777777,"d":"101.77"},{"v":0.9901729729729729,"d":"99%"},false,"ja",null,0,{"$f":"O8*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M8","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["SIPnummerfaciliteit100-nummerblokVVE nieuwe aanleg","SIPnummerfaciliteit100-nummerblokVVE nieuwe aanleg","Telfort zakelijk voip","SIP","nummerfaciliteit","100-nummerblok","VVE nieuwe aanleg","SIPnummerfaciliteit100-nummerblok",null,{"$f":"INDEX(mapping!F:F,MATCH($H9,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D9&$E9,mapping!B:B,0),0)","v":"SIP nummer"},{"$f":"MATCH($H9,'Tarieven ZM voice'!B:B,0)","v":11},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L9,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L9,MATCH($G9,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M9+N9/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K9=\"nvt\",\"nvt\",MATCH($K9,Parameters_VoIP!A:A,0))","v":39},{"$f":"IF($P9=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P9,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D9&F9&$R$3,mapping!B:B,0),0)","v":{"v":100,"d":"100.00"}},{"v":10,"d":"10.00"},{"$f":"S9*Parameters_VoIP!$B$6","v":{"v":0.1,"d":"0.10"}},{"$f":"O9*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":0.1,"d":"0.10"},{"v":10.1,"d":"10.10"},{"v":92.67777777777778,"d":"92.68"},{"v":0.9017297297297298,"d":"90%"},false,"ja",null,0,{"$f":"O9*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M9","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitHosted telefonie Extra 12,50VVE nieuwe aanleg",{"$f":"H10&G10","v":"Hosted voipfaciliteitHosted telefonie Extra 12,50VVE nieuwe aanleg"},"Telfort zakelijk voip","Hosted voip","faciliteit","Hosted telefonie Extra 12,50","VVE nieuwe aanleg",{"$f":"D10&E10&F10","v":"Hosted voipfaciliteitHosted telefonie Extra 12,50"},null,{"$f":"INDEX(mapping!F:F,MATCH($H10,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D10&$E10,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H10,'Tarieven ZM voice'!B:B,0)","v":25},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L10,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L10,MATCH($G10,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M10+N10/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K10=\"nvt\",\"nvt\",MATCH($K10,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P10=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P10,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D10&F10&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S10*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O10*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(T10:V10)","v":{"v":1E-3,"d":"0.00"}},{"$f":"S10+W10","v":{"v":0.101,"d":"0.10"}},{"$f":"O10-X10","v":{"v":102.67677777777777,"d":"102.68"}},{"$f":"Y10/O10","v":{"v":0.9990172972972973,"d":"100%"}},{"$f":"Z10<0","v":false},"ja",null,0,{"$f":"O10*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M10","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
[{"$f":"H11&G11","v":"Hosted voipfaciliteitExtra telefoonnummerVVE nieuwe aanleg"},{"$f":"H11&G11","v":"Hosted voipfaciliteitExtra telefoonnummerVVE nieuwe aanleg"},"Telfort zakelijk voip","Hosted voip","faciliteit","Extra telefoonnummer","VVE nieuwe aanleg",{"$f":"D11&E11&F11","v":"Hosted voipfaciliteitExtra telefoonnummer"},null,{"$f":"INDEX(mapping!F:F,MATCH($H11,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D11&$E11,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H11,'Tarieven ZM voice'!B:B,0)","v":18},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L11,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L11,MATCH($G11,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M11+N11/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K11=\"nvt\",\"nvt\",MATCH($K11,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P11=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P11,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D11&F11&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"$f":"Q11*R11","v":{"v":0.1,"d":"0.10"}},{"$f":"S11*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O11*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(T11:V11)","v":{"v":1E-3,"d":"0.00"}},{"$f":"S11+W11","v":{"v":0.101,"d":"0.10"}},{"$f":"O11-X11","v":{"v":102.67677777777777,"d":"102.68"}},{"$f":"Y11/O11","v":{"v":0.9990172972972973,"d":"100%"}},{"$f":"Z11<0","v":false},"ja",null,0,{"$f":"O11*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M11","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteit10-nummerblokVVE nieuwe aanleg","Hosted voipfaciliteit10-nummerblokVVE nieuwe aanleg","Telfort zakelijk voip","Hosted voip","faciliteit","10-nummerblok","VVE nieuwe aanleg","Hosted voipfaciliteit10-nummerblok",null,{"$f":"INDEX(mapping!F:F,MATCH($H12,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D12&$E12,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H12,'Tarieven ZM voice'!B:B,0)","v":19},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L12,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L12,MATCH($G12,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M12+N12/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K12=\"nvt\",\"nvt\",MATCH($K12,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P12=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P12,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D12&F12&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S12*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O12*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O12*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M12","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteit100-nummerblokVVE nieuwe aanleg","Hosted voipfaciliteit100-nummerblokVVE nieuwe aanleg","Telfort zakelijk voip","Hosted voip","faciliteit","100-nummerblok","VVE nieuwe aanleg","Hosted voipfaciliteit100-nummerblok",null,{"$f":"INDEX(mapping!F:F,MATCH($H13,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D13&$E13,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H13,'Tarieven ZM voice'!B:B,0)","v":20},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L13,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L13,MATCH($G13,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M13+N13/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K13=\"nvt\",\"nvt\",MATCH($K13,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P13=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P13,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D13&F13&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S13*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O13*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O13*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M13","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitReceptionistVVE nieuwe aanleg","Hosted voipfaciliteitReceptionistVVE nieuwe aanleg","Telfort zakelijk voip","Hosted voip","faciliteit","Receptionist","VVE nieuwe aanleg",{"$f":"D14&E14&F14","v":"Hosted voipfaciliteitReceptionist"},null,{"$f":"INDEX(mapping!F:F,MATCH($H14,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D14&$E14,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H14,'Tarieven ZM voice'!B:B,0)","v":26},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L14,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L14,MATCH($G14,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M14+N14/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K14=\"nvt\",\"nvt\",MATCH($K14,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P14=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P14,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D14&F14&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S14*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O14*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(T14:V14)","v":{"v":1E-3,"d":"0.00"}},{"$f":"S14+W14","v":{"v":0.101,"d":"0.10"}},{"$f":"O14-X14","v":{"v":102.67677777777777,"d":"102.68"}},{"$f":"Y14/O14","v":{"v":0.9990172972972973,"d":"100%"}},{"$f":"Z14<0","v":false},"ja",null,0,{"$f":"O14*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M14","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitWachtrijmedewerkerVVE nieuwe aanleg","Hosted voipfaciliteitWachtrijmedewerkerVVE nieuwe aanleg","Telfort zakelijk voip","Hosted voip","faciliteit","Wachtrijmedewerker","VVE nieuwe aanleg","Hosted voipfaciliteitWachtrijmedewerker",null,{"$f":"INDEX(mapping!F:F,MATCH($H15,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D15&$E15,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H15,'Tarieven ZM voice'!B:B,0)","v":27},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L15,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L15,MATCH($G15,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M15+N15/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K15=\"nvt\",\"nvt\",MATCH($K15,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P15=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P15,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D15&F15&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S15*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O15*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O15*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M15","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitSoftware integratieVVE nieuwe aanleg","Hosted voipfaciliteitSoftware integratieVVE nieuwe aanleg","Telfort zakelijk voip","Hosted voip","faciliteit","Software integratie","VVE nieuwe aanleg","Hosted voipfaciliteitSoftware integratie",null,{"$f":"INDEX(mapping!F:F,MATCH($H16,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D16&$E16,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H16,'Tarieven ZM voice'!B:B,0)","v":28},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L16,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L16,MATCH($G16,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M16+N16/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K16=\"nvt\",\"nvt\",MATCH($K16,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P16=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P16,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D16&F16&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S16*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O16*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O16*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M16","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
[{"$f":"H17&G17","v":"Hosted voipfaciliteit5 Extra belgroepenVVE nieuwe aanleg"},{"$f":"H17&G17","v":"Hosted voipfaciliteit5 Extra belgroepenVVE nieuwe aanleg"},"Telfort zakelijk voip","Hosted voip","faciliteit","5 Extra belgroepen","VVE nieuwe aanleg","Hosted voipfaciliteit5 Extra belgroepen",null,{"$f":"INDEX(mapping!F:F,MATCH($H17,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D17&$E17,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H17,'Tarieven ZM voice'!B:B,0)","v":16},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L17,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L17,MATCH($G17,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M17+N17/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K17=\"nvt\",\"nvt\",MATCH($K17,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P17=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P17,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D17&F17&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"$f":"Q17*R17","v":{"v":0.1,"d":"0.10"}},{"$f":"S17*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O17*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(T17:V17)","v":{"v":1E-3,"d":"0.00"}},{"$f":"S17+W17","v":{"v":0.101,"d":"0.10"}},{"$f":"O17-X17","v":{"v":102.67677777777777,"d":"102.68"}},{"$f":"Y17/O17","v":{"v":0.9990172972972973,"d":"100%"}},{"$f":"Z17<0","v":false},"ja",null,0,{"$f":"O17*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M17","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitFax naar E-mail (Extra)VVE nieuwe aanleg","Hosted voipfaciliteitFax naar E-mail (Extra)VVE nieuwe aanleg","Telfort zakelijk voip","Hosted voip","faciliteit","Fax naar E-mail (Extra)","VVE nieuwe aanleg","Hosted voipfaciliteitFax naar E-mail (Extra)",null,{"$f":"INDEX(mapping!F:F,MATCH($H18,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D18&$E18,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H18,'Tarieven ZM voice'!B:B,0)","v":29},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L18,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L18,MATCH($G18,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M18+N18/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K18=\"nvt\",\"nvt\",MATCH($K18,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P18=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P18,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D18&F18&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S18*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O18*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O18*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M18","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitDoorschakelen nachtVVE nieuwe aanleg","Hosted voipfaciliteitDoorschakelen nachtVVE nieuwe aanleg","Telfort zakelijk voip","Hosted voip","faciliteit","Doorschakelen nacht","VVE nieuwe aanleg",{"$f":"D19&E19&F19","v":"Hosted voipfaciliteitDoorschakelen nacht"},null,{"$f":"INDEX(mapping!F:F,MATCH($H19,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D19&$E19,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H19,'Tarieven ZM voice'!B:B,0)","v":30},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L19,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L19,MATCH($G19,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M19+N19/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K19=\"nvt\",\"nvt\",MATCH($K19,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P19=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P19,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D19&F19&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S19*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O19*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(T19:V19)","v":{"v":1E-3,"d":"0.00"}},{"$f":"S19+W19","v":{"v":0.101,"d":"0.10"}},{"$f":"O19-X19","v":{"v":102.67677777777777,"d":"102.68"}},{"$f":"Y19/O19","v":{"v":0.9990172972972973,"d":"100%"}},{"$f":"Z19<0","v":false},"ja",null,0,{"$f":"O19*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M19","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitDoorschakelen bij bezetVVE nieuwe aanleg","Hosted voipfaciliteitDoorschakelen bij bezetVVE nieuwe aanleg","Telfort zakelijk voip","Hosted voip","faciliteit","Doorschakelen bij bezet","VVE nieuwe aanleg","Hosted voipfaciliteitDoorschakelen bij bezet",null,{"$f":"INDEX(mapping!F:F,MATCH($H20,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D20&$E20,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H20,'Tarieven ZM voice'!B:B,0)","v":31},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L20,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L20,MATCH($G20,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M20+N20/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K20=\"nvt\",\"nvt\",MATCH($K20,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P20=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P20,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D20&F20&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S20*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O20*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O20*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M20","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitDoorschakelen directVVE nieuwe aanleg","Hosted voipfaciliteitDoorschakelen directVVE nieuwe aanleg","Telfort zakelijk voip","Hosted voip","faciliteit","Doorschakelen direct","VVE nieuwe aanleg","Hosted voipfaciliteitDoorschakelen direct",null,{"$f":"INDEX(mapping!F:F,MATCH($H21,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D21&$E21,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H21,'Tarieven ZM voice'!B:B,0)","v":32},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L21,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L21,MATCH($G21,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M21+N21/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K21=\"nvt\",\"nvt\",MATCH($K21,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P21=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P21,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D21&F21&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S21*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O21*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O21*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M21","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitDoorschakelen bij geen gehoorVVE nieuwe aanleg","Hosted voipfaciliteitDoorschakelen bij geen gehoorVVE nieuwe aanleg","Telfort zakelijk voip","Hosted voip","faciliteit","Doorschakelen bij geen gehoor","VVE nieuwe aanleg","Hosted voipfaciliteitDoorschakelen bij geen gehoor",null,{"$f":"INDEX(mapping!F:F,MATCH($H22,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D22&$E22,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H22,'Tarieven ZM voice'!B:B,0)","v":33},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L22,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L22,MATCH($G22,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M22+N22/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K22=\"nvt\",\"nvt\",MATCH($K22,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P22=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P22,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D22&F22&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S22*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O22*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O22*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M22","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitDoorschakelen selectiefVVE nieuwe aanleg","Hosted voipfaciliteitDoorschakelen selectiefVVE nieuwe aanleg","Telfort zakelijk voip","Hosted voip","faciliteit","Doorschakelen selectief","VVE nieuwe aanleg","Hosted voipfaciliteitDoorschakelen selectief",null,{"$f":"INDEX(mapping!F:F,MATCH($H23,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D23&$E23,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H23,'Tarieven ZM voice'!B:B,0)","v":34},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L23,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L23,MATCH($G23,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M23+N23/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K23=\"nvt\",\"nvt\",MATCH($K23,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P23=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P23,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D23&F23&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S23*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O23*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O23*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M23","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
[{"$f":"H24&G24","v":"Hosted voipfaciliteitInVerbindingVVE nieuwe aanleg"},{"$f":"H24&G24","v":"Hosted voipfaciliteitInVerbindingVVE nieuwe aanleg"},"Telfort zakelijk voip","Hosted voip","faciliteit","InVerbinding","VVE nieuwe aanleg",{"$f":"D24&E24&F24","v":"Hosted voipfaciliteitInVerbinding"},null,{"$f":"INDEX(mapping!F:F,MATCH($H24,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D24&$E24,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H24,'Tarieven ZM voice'!B:B,0)","v":22},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L24,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L24,MATCH($G24,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M24+N24/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K24=\"nvt\",\"nvt\",MATCH($K24,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P24=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P24,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D24&F24&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"$f":"Q24*R24","v":{"v":0.1,"d":"0.10"}},{"$f":"S24*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O24*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(T24:V24)","v":{"v":1E-3,"d":"0.00"}},{"$f":"S24+W24","v":{"v":0.101,"d":"0.10"}},{"$f":"O24-X24","v":{"v":102.67677777777777,"d":"102.68"}},{"$f":"Y24/O24","v":{"v":0.9990172972972973,"d":"100%"}},{"$f":"Z24<0","v":false},"ja",null,0,{"$f":"O24*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M24","v":{"v":10,"d":"10.00"}},null,{"$f":"SUM(AE24:AG24)","v":{"v":20.27777777777778,"d":"20.28"}},null,{"$f":"AD24+AH24","v":{"v":20.27777777777778,"d":"20.28"}},null,{"$f":"O24-AJ24","v":{"v":82.5,"d":"82.50"}},{"$f":"AL24/O24","v":{"v":0.8027027027027027,"d":"80.27%"}},{"$f":"AM24<0","v":false}]
["Hosted voipfaciliteitService en InstallatieVVE nieuwe aanleg","Hosted voipfaciliteitService en InstallatieVVE nieuwe aanleg","Telfort zakelijk voip","Hosted voip","faciliteit","Service en Installatie","VVE nieuwe aanleg","Hosted voipfaciliteitService en Installatie",null,{"$f":"INDEX(mapping!F:F,MATCH($H25,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D25&$E25,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H25,'Tarieven ZM voice'!B:B,0)","v":21},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L25,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L25,MATCH($G25,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M25+N25/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K25=\"nvt\",\"nvt\",MATCH($K25,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P25=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P25,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D25&F25&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S25*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O25*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O25*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M25","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitService en Installatie (Extra)VVE nieuwe aanleg","Hosted voipfaciliteitService en Installatie (Extra)VVE nieuwe aanleg","Telfort zakelijk voip","Hosted voip","faciliteit","Service en Installatie (Extra)","VVE nieuwe aanleg","Hosted voipfaciliteitService en Installatie (Extra)",null,{"$f":"INDEX(mapping!F:F,MATCH($H26,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D26&$E26,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H26,'Tarieven ZM voice'!B:B,0)","v":35},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L26,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L26,MATCH($G26,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M26+N26/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K26=\"nvt\",\"nvt\",MATCH($K26,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P26=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P26,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D26&F26&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S26*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O26*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O26*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M26","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitKeuzemenu dag/nachtVVE nieuwe aanleg","Hosted voipfaciliteitKeuzemenu dag/nachtVVE nieuwe aanleg","Telfort zakelijk voip","Hosted voip","faciliteit","Keuzemenu dag/nacht","VVE nieuwe aanleg",{"$f":"D27&E27&F27","v":"Hosted voipfaciliteitKeuzemenu dag/nacht"},null,{"$f":"INDEX(mapping!F:F,MATCH($H27,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D27&$E27,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H27,'Tarieven ZM voice'!B:B,0)","v":36},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L27,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L27,MATCH($G27,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M27+N27/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K27=\"nvt\",\"nvt\",MATCH($K27,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P27=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P27,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D27&F27&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S27*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O27*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(T27:V27)","v":{"v":1E-3,"d":"0.00"}},{"$f":"S27+W27","v":{"v":0.101,"d":"0.10"}},{"$f":"O27-X27","v":{"v":102.67677777777777,"d":"102.68"}},{"$f":"Y27/O27","v":{"v":0.9990172972972973,"d":"100%"}},{"$f":"Z27<0","v":false},"ja",null,0,{"$f":"O27*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M27","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipseatNederland BasisVVE overstap","Hosted voipseatNederland BasisVVE overstap","Telfort zakelijk voip","Hosted voip","seat","Nederland Basis","VVE overstap",{"$f":"D28&E28&F28","v":"Hosted voipseatNederland Basis"},null,{"$f":"INDEX(mapping!F:F,MATCH($H28,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D28&$E28,mapping!B:B,0),0)","v":"Licentie 1 kosten"},{"$f":"MATCH($H28,'Tarieven ZM voice'!B:B,0)","v":5},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L28,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L28,MATCH($G28,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M28+N28/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K28=\"nvt\",\"nvt\",MATCH($K28,Parameters_VoIP!A:A,0))","v":35},{"$f":"IF($P28=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P28,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D28&F28&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S28*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O28*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(T28:V28)","v":{"v":1E-3,"d":"0.00"}},{"$f":"S28+W28","v":{"v":0.101,"d":"0.10"}},{"$f":"O28-X28","v":{"v":102.67677777777777,"d":"102.68"}},{"$f":"Y28/O28","v":{"v":0.9990172972972973,"d":"100%"}},{"$f":"Z28<0","v":false},"ja",null,0,{"$f":"O28*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M28","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipseatNederland OnbeperktVVE overstap","Hosted voipseatNederland OnbeperktVVE overstap","Telfort zakelijk voip","Hosted voip","seat","Nederland Onbeperkt","VVE overstap","Hosted voipseatNederland Onbeperkt",null,{"$f":"INDEX(mapping!F:F,MATCH($H29,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D29&$E29,mapping!B:B,0),0)","v":"Licentie 1 kosten"},{"$f":"MATCH($H29,'Tarieven ZM voice'!B:B,0)","v":6},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L29,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L29,MATCH($G29,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M29+N29/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K29=\"nvt\",\"nvt\",MATCH($K29,Parameters_VoIP!A:A,0))","v":35},{"$f":"IF($P29=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P29,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D29&F29&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S29*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O29*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O29*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M29","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["SIPkanaalBasisVVE overstap","SIPkanaalBasisVVE overstap","Telfort zakelijk voip","SIP","kanaal","Basis","VVE overstap","SIPkanaalBasis",null,{"$f":"INDEX(mapping!F:F,MATCH($H30,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D30&$E30,mapping!B:B,0),0)","v":"licentie 2 kosten"},{"$f":"MATCH($H30,'Tarieven ZM voice'!B:B,0)","v":8},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L30,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L30,MATCH($G30,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M30+N30/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K30=\"nvt\",\"nvt\",MATCH($K30,Parameters_VoIP!A:A,0))","v":37},{"$f":"IF($P30=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P30,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D30&F30&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S30*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O30*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O30*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M30","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["SIPnummerfaciliteitextra nummerVVE overstap","SIPnummerfaciliteitextra nummerVVE overstap","Telfort zakelijk voip","SIP","nummerfaciliteit","extra nummer","VVE overstap","SIPnummerfaciliteitextra nummer",null,{"$f":"INDEX(mapping!F:F,MATCH($H31,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D31&$E31,mapping!B:B,0),0)","v":"SIP nummer"},{"$f":"MATCH($H31,'Tarieven ZM voice'!B:B,0)","v":9},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L31,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L31,MATCH($G31,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M31+N31/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K31=\"nvt\",\"nvt\",MATCH($K31,Parameters_VoIP!A:A,0))","v":39},{"$f":"IF($P31=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P31,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D31&F31&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S31*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O31*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O31*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M31","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["SIPnummerfaciliteit10-nummerblokVVE overstap","SIPnummerfaciliteit10-nummerblokVVE overstap","Telfort zakelijk voip","SIP","nummerfaciliteit","10-nummerblok","VVE overstap","SIPnummerfaciliteit10-nummerblok",null,{"$f":"INDEX(mapping!F:F,MATCH($H32,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D32&$E32,mapping!B:B,0),0)","v":"SIP nummer"},{"$f":"MATCH($H32,'Tarieven ZM voice'!B:B,0)","v":10},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L32,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L32,MATCH($G32,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M32+N32/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K32=\"nvt\",\"nvt\",MATCH($K32,Parameters_VoIP!A:A,0))","v":39},{"$f":"IF($P32=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P32,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D32&F32&$R$3,mapping!B:B,0),0)","v":{"v":10,"d":"10.00"}},{"v":1,"d":"1.00"},{"$f":"S32*Parameters_VoIP!$B$6","v":0.01},{"$f":"O32*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,0.01,1.01,{"v":101.76777777777777,"d":"101.77"},{"v":0.9901729729729729,"d":"99%"},false,"ja",null,0,{"$f":"O32*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M32","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["SIPnummerfaciliteit100-nummerblokVVE overstap","SIPnummerfaciliteit100-nummerblokVVE overstap","Telfort zakelijk voip","SIP","nummerfaciliteit","100-nummerblok","VVE overstap","SIPnummerfaciliteit100-nummerblok",null,{"$f":"INDEX(mapping!F:F,MATCH($H33,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D33&$E33,mapping!B:B,0),0)","v":"SIP nummer"},{"$f":"MATCH($H33,'Tarieven ZM voice'!B:B,0)","v":11},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L33,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L33,MATCH($G33,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M33+N33/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K33=\"nvt\",\"nvt\",MATCH($K33,Parameters_VoIP!A:A,0))","v":39},{"$f":"IF($P33=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P33,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D33&F33&$R$3,mapping!B:B,0),0)","v":{"v":100,"d":"100.00"}},{"v":10,"d":"10.00"},{"$f":"S33*Parameters_VoIP!$B$6","v":{"v":0.1,"d":"0.10"}},{"$f":"O33*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":0.1,"d":"0.10"},{"v":10.1,"d":"10.10"},{"v":92.67777777777778,"d":"92.68"},{"v":0.9017297297297298,"d":"90%"},false,"ja",null,0,{"$f":"O33*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M33","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitHosted telefonie Extra 12,50VVE overstap","Hosted voipfaciliteitHosted telefonie Extra 12,50VVE overstap","Telfort zakelijk voip","Hosted voip","faciliteit","Hosted telefonie Extra 12,50","VVE overstap",{"$f":"D34&E34&F34","v":"Hosted voipfaciliteitHosted telefonie Extra 12,50"},null,{"$f":"INDEX(mapping!F:F,MATCH($H34,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D34&$E34,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H34,'Tarieven ZM voice'!B:B,0)","v":25},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L34,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L34,MATCH($G34,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M34+N34/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K34=\"nvt\",\"nvt\",MATCH($K34,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P34=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P34,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D34&F34&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S34*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O34*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(T34:V34)","v":{"v":1E-3,"d":"0.00"}},{"$f":"S34+W34","v":{"v":0.101,"d":"0.10"}},{"$f":"O34-X34","v":{"v":102.67677777777777,"d":"102.68"}},{"$f":"Y34/O34","v":{"v":0.9990172972972973,"d":"100%"}},{"$f":"Z34<0","v":false},"ja",null,0,{"$f":"O34*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M34","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitReceptionistVVE overstap","Hosted voipfaciliteitReceptionistVVE overstap","Telfort zakelijk voip","Hosted voip","faciliteit","Receptionist","VVE overstap","Hosted voipfaciliteitReceptionist",null,{"$f":"INDEX(mapping!F:F,MATCH($H35,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D35&$E35,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H35,'Tarieven ZM voice'!B:B,0)","v":26},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L35,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L35,MATCH($G35,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M35+N35/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K35=\"nvt\",\"nvt\",MATCH($K35,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P35=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P35,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D35&F35&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S35*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O35*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O35*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M35","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
[{"$f":"H36&G36","v":"Hosted voipfaciliteitExtra telefoonnummerVVE overstap"},{"$f":"H36&G36","v":"Hosted voipfaciliteitExtra telefoonnummerVVE overstap"},"Telfort zakelijk voip","Hosted voip","faciliteit","Extra telefoonnummer","VVE overstap",{"$f":"D36&E36&F36","v":"Hosted voipfaciliteitExtra telefoonnummer"},null,{"$f":"INDEX(mapping!F:F,MATCH($H36,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D36&$E36,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H36,'Tarieven ZM voice'!B:B,0)","v":18},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L36,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L36,MATCH($G36,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M36+N36/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K36=\"nvt\",\"nvt\",MATCH($K36,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P36=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P36,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D36&F36&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"$f":"Q36*R36","v":{"v":0.1,"d":"0.10"}},{"$f":"S36*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O36*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(T36:V36)","v":{"v":1E-3,"d":"0.00"}},{"$f":"S36+W36","v":{"v":0.101,"d":"0.10"}},{"$f":"O36-X36","v":{"v":102.67677777777777,"d":"102.68"}},{"$f":"Y36/O36","v":{"v":0.9990172972972973,"d":"100%"}},{"$f":"Z36<0","v":false},"ja",null,0,{"$f":"O36*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M36","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteit10-nummerblokVVE overstap","Hosted voipfaciliteit10-nummerblokVVE overstap","Telfort zakelijk voip","Hosted voip","faciliteit","10-nummerblok","VVE overstap","Hosted voipfaciliteit10-nummerblok",null,{"$f":"INDEX(mapping!F:F,MATCH($H37,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D37&$E37,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H37,'Tarieven ZM voice'!B:B,0)","v":19},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L37,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L37,MATCH($G37,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M37+N37/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K37=\"nvt\",\"nvt\",MATCH($K37,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P37=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P37,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D37&F37&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S37*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O37*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O37*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M37","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteit100-nummerblokVVE overstap","Hosted voipfaciliteit100-nummerblokVVE overstap","Telfort zakelijk voip","Hosted voip","faciliteit","100-nummerblok","VVE overstap","Hosted voipfaciliteit100-nummerblok",null,{"$f":"INDEX(mapping!F:F,MATCH($H38,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D38&$E38,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H38,'Tarieven ZM voice'!B:B,0)","v":20},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L38,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L38,MATCH($G38,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M38+N38/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K38=\"nvt\",\"nvt\",MATCH($K38,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P38=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P38,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D38&F38&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S38*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O38*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O38*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M38","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitWachtrijmedewerkerVVE overstap","Hosted voipfaciliteitWachtrijmedewerkerVVE overstap","Telfort zakelijk voip","Hosted voip","faciliteit","Wachtrijmedewerker","VVE overstap","Hosted voipfaciliteitWachtrijmedewerker",null,{"$f":"INDEX(mapping!F:F,MATCH($H39,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D39&$E39,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H39,'Tarieven ZM voice'!B:B,0)","v":27},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L39,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L39,MATCH($G39,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M39+N39/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K39=\"nvt\",\"nvt\",MATCH($K39,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P39=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P39,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D39&F39&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S39*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O39*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O39*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M39","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitSoftware integratieVVE overstap","Hosted voipfaciliteitSoftware integratieVVE overstap","Telfort zakelijk voip","Hosted voip","faciliteit","Software integratie","VVE overstap","Hosted voipfaciliteitSoftware integratie",null,{"$f":"INDEX(mapping!F:F,MATCH($H40,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D40&$E40,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H40,'Tarieven ZM voice'!B:B,0)","v":28},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L40,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L40,MATCH($G40,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M40+N40/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K40=\"nvt\",\"nvt\",MATCH($K40,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P40=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P40,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D40&F40&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S40*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O40*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O40*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M40","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
[{"$f":"H41&G41","v":"Hosted voipfaciliteit5 Extra belgroepenVVE overstap"},{"$f":"H41&G41","v":"Hosted voipfaciliteit5 Extra belgroepenVVE overstap"},"Telfort zakelijk voip","Hosted voip","faciliteit","5 Extra belgroepen","VVE overstap",{"$f":"D41&E41&F41","v":"Hosted voipfaciliteit5 Extra belgroepen"},null,{"$f":"INDEX(mapping!F:F,MATCH($H41,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D41&$E41,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H41,'Tarieven ZM voice'!B:B,0)","v":16},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L41,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L41,MATCH($G41,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M41+N41/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K41=\"nvt\",\"nvt\",MATCH($K41,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P41=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P41,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D41&F41&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"$f":"Q41*R41","v":{"v":0.1,"d":"0.10"}},{"$f":"S41*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O41*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(T41:V41)","v":{"v":1E-3,"d":"0.00"}},{"$f":"S41+W41","v":{"v":0.101,"d":"0.10"}},{"$f":"O41-X41","v":{"v":102.67677777777777,"d":"102.68"}},{"$f":"Y41/O41","v":{"v":0.9990172972972973,"d":"100%"}},{"$f":"Z41<0","v":false},"ja",null,0,{"$f":"O41*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M41","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitFax naar E-mail (Extra)VVE overstap","Hosted voipfaciliteitFax naar E-mail (Extra)VVE overstap","Telfort zakelijk voip","Hosted voip","faciliteit","Fax naar E-mail (Extra)","VVE overstap","Hosted voipfaciliteitFax naar E-mail (Extra)",null,{"$f":"INDEX(mapping!F:F,MATCH($H42,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D42&$E42,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H42,'Tarieven ZM voice'!B:B,0)","v":29},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L42,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L42,MATCH($G42,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M42+N42/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K42=\"nvt\",\"nvt\",MATCH($K42,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P42=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P42,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D42&F42&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S42*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O42*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O42*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M42","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitDoorschakelen nachtVVE overstap","Hosted voipfaciliteitDoorschakelen nachtVVE overstap","Telfort zakelijk voip","Hosted voip","faciliteit","Doorschakelen nacht","VVE overstap","Hosted voipfaciliteitDoorschakelen nacht",null,{"$f":"INDEX(mapping!F:F,MATCH($H43,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D43&$E43,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H43,'Tarieven ZM voice'!B:B,0)","v":30},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L43,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L43,MATCH($G43,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M43+N43/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K43=\"nvt\",\"nvt\",MATCH($K43,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P43=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P43,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D43&F43&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S43*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O43*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O43*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M43","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitDoorschakelen bij bezetVVE overstap","Hosted voipfaciliteitDoorschakelen bij bezetVVE overstap","Telfort zakelijk voip","Hosted voip","faciliteit","Doorschakelen bij bezet","VVE overstap","Hosted voipfaciliteitDoorschakelen bij bezet",null,{"$f":"INDEX(mapping!F:F,MATCH($H44,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D44&$E44,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H44,'Tarieven ZM voice'!B:B,0)","v":31},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L44,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L44,MATCH($G44,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M44+N44/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K44=\"nvt\",\"nvt\",MATCH($K44,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P44=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P44,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D44&F44&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S44*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O44*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O44*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M44","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitDoorschakelen directVVE overstap","Hosted voipfaciliteitDoorschakelen directVVE overstap","Telfort zakelijk voip","Hosted voip","faciliteit","Doorschakelen direct","VVE overstap","Hosted voipfaciliteitDoorschakelen direct",null,{"$f":"INDEX(mapping!F:F,MATCH($H45,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D45&$E45,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H45,'Tarieven ZM voice'!B:B,0)","v":32},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L45,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L45,MATCH($G45,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M45+N45/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K45=\"nvt\",\"nvt\",MATCH($K45,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P45=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P45,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D45&F45&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S45*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O45*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O45*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M45","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitDoorschakelen bij geen gehoorVVE overstap","Hosted voipfaciliteitDoorschakelen bij geen gehoorVVE overstap","Telfort zakelijk voip","Hosted voip","faciliteit","Doorschakelen bij geen gehoor","VVE overstap","Hosted voipfaciliteitDoorschakelen bij geen gehoor",null,{"$f":"INDEX(mapping!F:F,MATCH($H46,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D46&$E46,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H46,'Tarieven ZM voice'!B:B,0)","v":33},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L46,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L46,MATCH($G46,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M46+N46/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K46=\"nvt\",\"nvt\",MATCH($K46,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P46=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P46,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D46&F46&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S46*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O46*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O46*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M46","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitDoorschakelen selectiefVVE overstap","Hosted voipfaciliteitDoorschakelen selectiefVVE overstap","Telfort zakelijk voip","Hosted voip","faciliteit","Doorschakelen selectief","VVE overstap","Hosted voipfaciliteitDoorschakelen selectief",null,{"$f":"INDEX(mapping!F:F,MATCH($H47,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D47&$E47,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H47,'Tarieven ZM voice'!B:B,0)","v":34},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L47,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L47,MATCH($G47,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M47+N47/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K47=\"nvt\",\"nvt\",MATCH($K47,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P47=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P47,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D47&F47&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S47*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O47*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O47*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M47","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
[{"$f":"H48&G48","v":"Hosted voipfaciliteitInVerbindingVVE overstap"},{"$f":"H48&G48","v":"Hosted voipfaciliteitInVerbindingVVE overstap"},"Telfort zakelijk voip","Hosted voip","faciliteit","InVerbinding","VVE overstap",{"$f":"D48&E48&F48","v":"Hosted voipfaciliteitInVerbinding"},null,{"$f":"INDEX(mapping!F:F,MATCH($H48,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D48&$E48,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H48,'Tarieven ZM voice'!B:B,0)","v":22},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L48,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L48,MATCH($G48,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M48+N48/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K48=\"nvt\",\"nvt\",MATCH($K48,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P48=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P48,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D48&F48&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"$f":"Q48*R48","v":{"v":0.1,"d":"0.10"}},{"$f":"S48*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O48*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(T48:V48)","v":{"v":1E-3,"d":"0.00"}},{"$f":"S48+W48","v":{"v":0.101,"d":"0.10"}},{"$f":"O48-X48","v":{"v":102.67677777777777,"d":"102.68"}},{"$f":"Y48/O48","v":{"v":0.9990172972972973,"d":"100%"}},{"$f":"Z48<0","v":false},"ja",null,0,{"$f":"O48*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M48","v":{"v":10,"d":"10.00"}},null,{"$f":"SUM(AE48:AG48)","v":{"v":20.27777777777778,"d":"20.28"}},null,{"$f":"AD48+AH48","v":{"v":20.27777777777778,"d":"20.28"}},null,{"$f":"O48-AJ48","v":{"v":82.5,"d":"82.50"}},{"$f":"AL48/O48","v":{"v":0.8027027027027027,"d":"80.27%"}},{"$f":"AM48<0","v":false}]
["Hosted voipfaciliteitService en InstallatieVVE overstap","Hosted voipfaciliteitService en InstallatieVVE overstap","Telfort zakelijk voip","Hosted voip","faciliteit","Service en Installatie","VVE overstap","Hosted voipfaciliteitService en Installatie",null,{"$f":"INDEX(mapping!F:F,MATCH($H49,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D49&$E49,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H49,'Tarieven ZM voice'!B:B,0)","v":21},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L49,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L49,MATCH($G49,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M49+N49/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K49=\"nvt\",\"nvt\",MATCH($K49,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P49=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P49,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D49&F49&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S49*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O49*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O49*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M49","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitService en Installatie (Extra)VVE overstap","Hosted voipfaciliteitService en Installatie (Extra)VVE overstap","Telfort zakelijk voip","Hosted voip","faciliteit","Service en Installatie (Extra)","VVE overstap","Hosted voipfaciliteitService en Installatie (Extra)",null,{"$f":"INDEX(mapping!F:F,MATCH($H50,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D50&$E50,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H50,'Tarieven ZM voice'!B:B,0)","v":35},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L50,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L50,MATCH($G50,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M50+N50/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K50=\"nvt\",\"nvt\",MATCH($K50,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P50=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P50,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D50&F50&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S50*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O50*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O50*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M50","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]
["Hosted voipfaciliteitKeuzemenu dag/nachtVVE overstap","Hosted voipfaciliteitKeuzemenu dag/nachtVVE overstap","Telfort zakelijk voip","Hosted voip","faciliteit","Keuzemenu dag/nacht","VVE overstap","Hosted voipfaciliteitKeuzemenu dag/nacht",null,{"$f":"INDEX(mapping!F:F,MATCH($H51,mapping!B:B,0),0)","v":"nvt"},{"$f":"INDEX(mapping!F:F,MATCH($D51&$E51,mapping!B:B,0),0)","v":"bijkomende kosten"},{"$f":"MATCH($H51,'Tarieven ZM voice'!B:B,0)","v":36},{"$f":"INDEX('Tarieven ZM voice'!F:F,$L51,0)","v":{"v":100,"d":"100.00"}},{"$f":"INDEX('Tarieven ZM voice'!G:H,$L51,MATCH($G51,'Tarieven ZM voice'!$G$4:$H$4,0))","v":{"v":100,"d":"100.00"}},{"$f":"M51+N51/Parameters_VoIP!$B$15","v":{"v":102.77777777777777,"d":"102.78"}},{"$f":"IF($K51=\"nvt\",\"nvt\",MATCH($K51,Parameters_VoIP!A:A,0))","v":36},{"$f":"IF($P51=\"nvt\",0,INDEX(Parameters_VoIP!B:B,P51,0))","v":{"v":0.1,"d":"0.10"}},{"$f":"INDEX(mapping!F:F,MATCH(D51&F51&$R$3,mapping!B:B,0),0)","v":{"v":1,"d":"1.00"}},{"v":0.1,"d":"0.10"},{"$f":"S51*Parameters_VoIP!$B$6","v":{"v":1E-3,"d":"0.00"}},{"$f":"O51*Parameters_VoIP!$B$17","v":{"v":0,"d":"0.00"}},null,{"v":1E-3,"d":"0.00"},{"v":0.101,"d":"0.10"},{"v":102.67677777777777,"d":"102.68"},{"v":0.9990172972972973,"d":"100%"},false,"ja",null,0,{"$f":"O51*Parameters_VoIP!$B$13","v":{"v":10.277777777777779,"d":"10.28"}},{"$f":"Distributievergoedingen!$F$7*M51","v":{"v":10,"d":"10.00"}},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":20.27777777777778,"d":"20.28"},null,{"v":82.5,"d":"82.50"},{"v":0.8027027027027027,"d":"80.27%"},false]

{"sheet":"Rekenblad Verkeer","index":10,"n_rows":15,"n_cols":63,"rows_kept":15,"merged":[[0,16,0,29],[0,30,0,34],[0,35,0,38],[0,40,0,42],[0,47,0,51],[1,2,1,7],[1,8,1,15],[1,16,1,20],[1,21,1,24],[1,25,1,29],[1,30,1,34],[1,35,1,38]]}
[{"$nulls":16},"RETAIL OMZET",{"$nulls":13},"WHOLESALE KOSTEN",{"$nulls":4},"ZM KOSTEN",{"$nulls":3},"Kosten totaal","SQUEEZE TOETS",{"$nulls":3},"REDEN VAN UITSLUITING TARIEFCOMBINATIES",null,null,"ULL inkoop",{"$nulls":5},"obv ULL",{"$nulls":6},"SQUEEZE TOETS"]
[null,null,"dimensies retail",{"$nulls":5},"Verkeersprofielen",{"$nulls":7},"Bruto omzet",{"$nulls":4},"Korting percentages",{"$nulls":3},"Netto omzet",{"$nulls":27},"ZM KOSTEN",{"$nulls":4},"KOSTEN TOTAAL"]
["identifier rekenblad totaal","Identifier transfersheet","Propositie","Variant","Contractsduur","aantal Spraakkanalen","ZM identifier tarieven","ZM identifier profiel","BIBA_calls","BIBA_minuten","BUBA_calls","BUBA_minuten","VAMO_calls","VAMO_minuten","IDD_calls","IDD_minuten","BIBA","BUBA","VAMO","IDD","Bruto omzet totaal","BIBA","BUBA","VAMO","IDD","BIBA","BUBA","VAMO","IDD","Omzet netto totaal","BIBA","BUBA","VAMO","IDD","W&O Kosten totaal","RTO","DV",null,"ZM Kosten totaal","W&O en ZM kosten","Squeeze Marge (abs)","Squeeze Marge (%)","Squeeze ?",null,"Wordt tariefcombinatie getoetst?","Reden van ontbreken toetsing (en dus foutmelding(en) in formules)",null,"BIBA","BUBA","VAMO","IDD","ULL totaal (mnd)",null,"NRK","DV",null,"ZM Kosten totaal",null,"W&O en ZM kosten",null,"Squeeze Marge (abs)","Squeeze Marge (%)","Squeeze ?"]
[{"$f":"C4&D4&E4","v":"Hosted voipNederland Basis0"},{"$f":"C4&D4&E4","v":"Hosted voipNederland Basis0"},"Hosted voip","Nederland Basis",0,null,null,{"$f":"C4&D4","v":"Hosted voipNederland Basis"},{"$f":"INDEX(Verkeersprofielen!$B:$B,MATCH($H4,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$C:$C,MATCH($H4,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$D:$D,MATCH($H4,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$E:$E,MATCH($H4,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$F:$F,MATCH($H4,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$G:$G,MATCH($H4,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$H:$H,MATCH($H4,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$I:$I,MATCH($H4,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H4&Q$3,'Tarieven ZM voice'!$B:$B,0))*I4+J4*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H4&Q$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H4&R$3,'Tarieven ZM voice'!$B:$B,0))*K4+L4*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H4&R$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H4&S$3,'Tarieven ZM voice'!$B:$B,0))*M4+N4*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H4&S$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H4&T$3,'Tarieven ZM voice'!$B:$B,0))*O4+P4*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H4&T$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"SUM(Q4:T4)","v":{"v":800,"d":"800.00"}},{"$f":"IF(ISNA(MATCH($C4&$E4,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C4&$E4,'Tarieven ZM voice'!$B:$B,0),MATCH(V$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C4&$E4,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C4&$E4,'Tarieven ZM voice'!$B:$B,0),MATCH(W$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C4&$E4,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C4&$E4,'Tarieven ZM voice'!$B:$B,0),MATCH(X$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C4&$E4,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C4&$E4,'Tarieven ZM voice'!$B:$B,0),MATCH(Y$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"Q4*(1-V4)","v":{"v":200,"d":"200.00"}},{"$f":"R4*(1-W4)","v":{"v":200,"d":"200.00"}},{"$f":"S4*(1-X4)","v":{"v":200,"d":"200.00"}},{"$f":"T4*(1-Y4)","v":{"v":200,"d":"200.00"}},{"$f":"SUM(Z4:AC4)","v":{"v":800,"d":"800.00"}},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH($AE$3,'Hulpblad verkeer'!A:A,0))*J4","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH('Rekenblad Verkeer'!$AF$3,'Hulpblad verkeer'!A:A,0))*L4","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AG$3,'Hulpblad verkeer'!A:A,0))*N4","v":{"v":28.674000000000003,"d":"28.67"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AH$3,'Hulpblad verkeer'!A:A,0))*P4","v":{"v":100.06400000000001,"d":"100.06"}},{"$f":"SUM(AE4:AH4)","v":{"v":154.906,"d":"154.91"}},{"$f":"AI4*Parameters_VoIP!$B$6","v":{"v":1.54906,"d":"1.55"}},null,null,{"$f":"SUM(AJ4:AL4)","v":{"v":1.54906,"d":"1.55"}},{"$f":"AI4+AM4","v":{"v":156.45506,"d":"156.46"}},{"$f":"AD4-AN4","v":{"v":643.54494,"d":"643.54"}},{"$f":"AO4/AD4","v":{"v":0.8044311749999999,"d":"80%"}},{"$f":"AP4<0","v":false},null,"ja",null,null,{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AV$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*J4","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AW$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*L4","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AX$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*N4","v":{"v":38.67400000000001,"d":"38.67"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AY$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*P4","v":{"v":110.064,"d":"110.06"}},{"$f":"SUM(AV4:AY4)","v":{"v":194.906,"d":"194.91"}},null,{"$f":"AD4*Parameters_VoIP!$B$13","v":{"v":80,"d":"80.00"}},{"$f":"Distributievergoedingen!$F$7*AD4+Distributievergoedingen!$R$7/Parameters_VoIP!$B$15","v":{"v":80.27777777777777,"d":"80.28"}},null,{"$f":"SUM(BB4:BD4)","v":{"v":160.27777777777777,"d":"160.28"}},null,{"$f":"AZ4+BE4","v":{"v":355.1837777777778,"d":"355.18"}},null,{"$f":"AD4-BG4","v":{"v":444.8162222222222,"d":"444.82"}},{"$f":"BI4/AD4","v":{"v":0.5560202777777777,"d":"55.60%"}},{"$f":"BJ4<0","v":false}]
[{"$f":"C5&D5&E5","v":"Hosted voipNederland Basis1"},{"$f":"C5&D5&E5","v":"Hosted voipNederland Basis1"},"Hosted voip","Nederland Basis",1,null,null,"Hosted voipNederland Basis",{"$f":"INDEX(Verkeersprofielen!$B:$B,MATCH($H5,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$C:$C,MATCH($H5,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$D:$D,MATCH($H5,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$E:$E,MATCH($H5,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$F:$F,MATCH($H5,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$G:$G,MATCH($H5,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$H:$H,MATCH($H5,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$I:$I,MATCH($H5,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H5&Q$3,'Tarieven ZM voice'!$B:$B,0))*I5+J5*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H5&Q$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H5&R$3,'Tarieven ZM voice'!$B:$B,0))*K5+L5*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H5&R$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H5&S$3,'Tarieven ZM voice'!$B:$B,0))*M5+N5*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H5&S$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H5&T$3,'Tarieven ZM voice'!$B:$B,0))*O5+P5*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H5&T$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"SUM(Q5:T5)","v":{"v":800,"d":"800.00"}},{"$f":"IF(ISNA(MATCH($C5&$E5,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C5&$E5,'Tarieven ZM voice'!$B:$B,0),MATCH(V$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C5&$E5,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C5&$E5,'Tarieven ZM voice'!$B:$B,0),MATCH(W$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C5&$E5,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C5&$E5,'Tarieven ZM voice'!$B:$B,0),MATCH(X$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C5&$E5,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C5&$E5,'Tarieven ZM voice'!$B:$B,0),MATCH(Y$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"Q5*(1-V5)","v":{"v":200,"d":"200.00"}},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"$f":"SUM(Z5:AC5)","v":{"v":800,"d":"800.00"}},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH($AE$3,'Hulpblad verkeer'!A:A,0))*J5","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH('Rekenblad Verkeer'!$AF$3,'Hulpblad verkeer'!A:A,0))*L5","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AG$3,'Hulpblad verkeer'!A:A,0))*N5","v":{"v":28.674000000000003,"d":"28.67"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AH$3,'Hulpblad verkeer'!A:A,0))*P5","v":{"v":100.06400000000001,"d":"100.06"}},{"$f":"SUM(AE5:AH5)","v":{"v":154.906,"d":"154.91"}},{"$f":"AI5*Parameters_VoIP!$B$6","v":{"v":1.54906,"d":"1.55"}},null,null,{"$f":"SUM(AJ5:AL5)","v":{"v":1.54906,"d":"1.55"}},{"$f":"AI5+AM5","v":{"v":156.45506,"d":"156.46"}},{"$f":"AD5-AN5","v":{"v":643.54494,"d":"643.54"}},{"$f":"AO5/AD5","v":{"v":0.8044311749999999,"d":"80%"}},{"$f":"AP5<0","v":false},null,"ja",null,null,{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AV$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*J5","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AW$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*L5","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AX$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*N5","v":{"v":38.67400000000001,"d":"38.67"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AY$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*P5","v":{"v":110.064,"d":"110.06"}},{"$f":"SUM(AV5:AY5)","v":{"v":194.906,"d":"194.91"}},null,{"$f":"AD5*Parameters_VoIP!$B$13","v":{"v":80,"d":"80.00"}},{"$f":"Distributievergoedingen!$F$7*AD5+Distributievergoedingen!$R$7/Parameters_VoIP!$B$15","v":{"v":80.27777777777777,"d":"80.28"}},null,{"$f":"SUM(BB5:BD5)","v":{"v":160.27777777777777,"d":"160.28"}},null,{"$f":"AZ5+BE5","v":{"v":355.1837777777778,"d":"355.18"}},null,{"$f":"AD5-BG5","v":{"v":444.8162222222222,"d":"444.82"}},{"$f":"BI5/AD5","v":{"v":0.5560202777777777,"d":"55.60%"}},{"$f":"BJ5<0","v":false}]
[{"$f":"C6&D6&E6","v":"Hosted voipNederland Basis2"},{"$f":"C6&D6&E6","v":"Hosted voipNederland Basis2"},"Hosted voip","Nederland Basis",2,null,null,"Hosted voipNederland Basis",{"$f":"INDEX(Verkeersprofielen!$B:$B,MATCH($H6,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$C:$C,MATCH($H6,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$D:$D,MATCH($H6,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$E:$E,MATCH($H6,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$F:$F,MATCH($H6,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$G:$G,MATCH($H6,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$H:$H,MATCH($H6,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$I:$I,MATCH($H6,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H6&Q$3,'Tarieven ZM voice'!$B:$B,0))*I6+J6*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H6&Q$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H6&R$3,'Tarieven ZM voice'!$B:$B,0))*K6+L6*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H6&R$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H6&S$3,'Tarieven ZM voice'!$B:$B,0))*M6+N6*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H6&S$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H6&T$3,'Tarieven ZM voice'!$B:$B,0))*O6+P6*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H6&T$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"SUM(Q6:T6)","v":{"v":800,"d":"800.00"}},{"$f":"IF(ISNA(MATCH($C6&$E6,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C6&$E6,'Tarieven ZM voice'!$B:$B,0),MATCH(V$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C6&$E6,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C6&$E6,'Tarieven ZM voice'!$B:$B,0),MATCH(W$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C6&$E6,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C6&$E6,'Tarieven ZM voice'!$B:$B,0),MATCH(X$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C6&$E6,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C6&$E6,'Tarieven ZM voice'!$B:$B,0),MATCH(Y$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"Q6*(1-V6)","v":{"v":200,"d":"200.00"}},{"$f":"R6*(1-W6)","v":{"v":200,"d":"200.00"}},{"$f":"S6*(1-X6)","v":{"v":200,"d":"200.00"}},{"$f":"T6*(1-Y6)","v":{"v":200,"d":"200.00"}},{"$f":"SUM(Z6:AC6)","v":{"v":800,"d":"800.00"}},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH($AE$3,'Hulpblad verkeer'!A:A,0))*J6","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH('Rekenblad Verkeer'!$AF$3,'Hulpblad verkeer'!A:A,0))*L6","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AG$3,'Hulpblad verkeer'!A:A,0))*N6","v":{"v":28.674000000000003,"d":"28.67"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AH$3,'Hulpblad verkeer'!A:A,0))*P6","v":{"v":100.06400000000001,"d":"100.06"}},{"$f":"SUM(AE6:AH6)","v":{"v":154.906,"d":"154.91"}},{"$f":"AI6*Parameters_VoIP!$B$6","v":{"v":1.54906,"d":"1.55"}},null,null,{"$f":"SUM(AJ6:AL6)","v":{"v":1.54906,"d":"1.55"}},{"$f":"AI6+AM6","v":{"v":156.45506,"d":"156.46"}},{"$f":"AD6-AN6","v":{"v":643.54494,"d":"643.54"}},{"$f":"AO6/AD6","v":{"v":0.8044311749999999,"d":"80%"}},{"$f":"AP6<0","v":false},null,"ja",null,null,{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AV$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*J6","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AW$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*L6","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AX$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*N6","v":{"v":38.67400000000001,"d":"38.67"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AY$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*P6","v":{"v":110.064,"d":"110.06"}},{"$f":"SUM(AV6:AY6)","v":{"v":194.906,"d":"194.91"}},null,{"$f":"AD6*Parameters_VoIP!$B$13","v":{"v":80,"d":"80.00"}},{"$f":"Distributievergoedingen!$F$7*AD6+Distributievergoedingen!$R$7/Parameters_VoIP!$B$15","v":{"v":80.27777777777777,"d":"80.28"}},null,{"$f":"SUM(BB6:BD6)","v":{"v":160.27777777777777,"d":"160.28"}},null,{"$f":"AZ6+BE6","v":{"v":355.1837777777778,"d":"355.18"}},null,{"$f":"AD6-BG6","v":{"v":444.8162222222222,"d":"444.82"}},{"$f":"BI6/AD6","v":{"v":0.5560202777777777,"d":"55.60%"}},{"$f":"BJ6<0","v":false}]
["Hosted voipNederland Basis3","Hosted voipNederland Basis3","Hosted voip","Nederland Basis",3,null,null,"Hosted voipNederland Basis",{"$f":"INDEX(Verkeersprofielen!$B:$B,MATCH($H7,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$C:$C,MATCH($H7,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$D:$D,MATCH($H7,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$E:$E,MATCH($H7,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$F:$F,MATCH($H7,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$G:$G,MATCH($H7,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$H:$H,MATCH($H7,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$I:$I,MATCH($H7,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H7&Q$3,'Tarieven ZM voice'!$B:$B,0))*I7+J7*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H7&Q$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H7&R$3,'Tarieven ZM voice'!$B:$B,0))*K7+L7*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H7&R$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H7&S$3,'Tarieven ZM voice'!$B:$B,0))*M7+N7*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H7&S$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H7&T$3,'Tarieven ZM voice'!$B:$B,0))*O7+P7*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H7&T$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"v":800,"d":"800.00"},{"$f":"IF(ISNA(MATCH($C7&$E7,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C7&$E7,'Tarieven ZM voice'!$B:$B,0),MATCH(V$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C7&$E7,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C7&$E7,'Tarieven ZM voice'!$B:$B,0),MATCH(W$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C7&$E7,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C7&$E7,'Tarieven ZM voice'!$B:$B,0),MATCH(X$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C7&$E7,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C7&$E7,'Tarieven ZM voice'!$B:$B,0),MATCH(Y$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":800,"d":"800.00"},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH($AE$3,'Hulpblad verkeer'!A:A,0))*J7","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH('Rekenblad Verkeer'!$AF$3,'Hulpblad verkeer'!A:A,0))*L7","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AG$3,'Hulpblad verkeer'!A:A,0))*N7","v":{"v":28.674000000000003,"d":"28.67"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AH$3,'Hulpblad verkeer'!A:A,0))*P7","v":{"v":100.06400000000001,"d":"100.06"}},{"v":154.906,"d":"154.91"},{"$f":"AI7*Parameters_VoIP!$B$6","v":{"v":1.54906,"d":"1.55"}},null,null,{"v":1.54906,"d":"1.55"},{"v":156.45506,"d":"156.46"},{"v":643.54494,"d":"643.54"},{"v":0.8044311749999999,"d":"80%"},false,null,"ja",null,null,{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AV$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*J7","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AW$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*L7","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AX$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*N7","v":{"v":38.67400000000001,"d":"38.67"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AY$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*P7","v":{"v":110.064,"d":"110.06"}},{"v":194.906,"d":"194.91"},null,{"$f":"AD7*Parameters_VoIP!$B$13","v":{"v":80,"d":"80.00"}},{"$f":"Distributievergoedingen!$F$7*AD7+Distributievergoedingen!$R$7/Parameters_VoIP!$B$15","v":{"v":80.27777777777777,"d":"80.28"}},null,{"v":160.27777777777777,"d":"160.28"},null,{"v":355.1837777777778,"d":"355.18"},null,{"v":444.8162222222222,"d":"444.82"},{"v":0.5560202777777777,"d":"55.60%"},false]
[{"$f":"C8&D8&E8","v":"Hosted voipNederland Onbeperkt0"},{"$f":"C8&D8&E8","v":"Hosted voipNederland Onbeperkt0"},"Hosted voip","Nederland Onbeperkt",0,null,null,{"$f":"C8&D8","v":"Hosted voipNederland Onbeperkt"},{"$f":"INDEX(Verkeersprofielen!$B:$B,MATCH($H8,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$C:$C,MATCH($H8,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$D:$D,MATCH($H8,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$E:$E,MATCH($H8,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$F:$F,MATCH($H8,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$G:$G,MATCH($H8,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$H:$H,MATCH($H8,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$I:$I,MATCH($H8,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H8&Q$3,'Tarieven ZM voice'!$B:$B,0))*I8+J8*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H8&Q$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H8&R$3,'Tarieven ZM voice'!$B:$B,0))*K8+L8*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H8&R$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H8&S$3,'Tarieven ZM voice'!$B:$B,0))*M8+N8*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H8&S$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H8&T$3,'Tarieven ZM voice'!$B:$B,0))*O8+P8*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H8&T$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"SUM(Q8:T8)","v":{"v":800,"d":"800.00"}},{"$f":"IF(ISNA(MATCH($C8&$E8,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C8&$E8,'Tarieven ZM voice'!$B:$B,0),MATCH(V$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C8&$E8,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C8&$E8,'Tarieven ZM voice'!$B:$B,0),MATCH(W$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C8&$E8,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C8&$E8,'Tarieven ZM voice'!$B:$B,0),MATCH(X$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C8&$E8,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C8&$E8,'Tarieven ZM voice'!$B:$B,0),MATCH(Y$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"Q8*(1-V8)","v":{"v":200,"d":"200.00"}},{"$f":"R8*(1-W8)","v":{"v":200,"d":"200.00"}},{"$f":"S8*(1-X8)","v":{"v":200,"d":"200.00"}},{"$f":"T8*(1-Y8)","v":{"v":200,"d":"200.00"}},{"$f":"SUM(Z8:AC8)","v":{"v":800,"d":"800.00"}},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH($AE$3,'Hulpblad verkeer'!A:A,0))*J8","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH('Rekenblad Verkeer'!$AF$3,'Hulpblad verkeer'!A:A,0))*L8","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AG$3,'Hulpblad verkeer'!A:A,0))*N8","v":{"v":28.674000000000003,"d":"28.67"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AH$3,'Hulpblad verkeer'!A:A,0))*P8","v":{"v":100.06400000000001,"d":"100.06"}},{"$f":"SUM(AE8:AH8)","v":{"v":154.906,"d":"154.91"}},{"$f":"AI8*Parameters_VoIP!$B$6","v":{"v":1.54906,"d":"1.55"}},null,null,{"$f":"SUM(AJ8:AL8)","v":{"v":1.54906,"d":"1.55"}},{"$f":"AI8+AM8","v":{"v":156.45506,"d":"156.46"}},{"$f":"AD8-AN8","v":{"v":643.54494,"d":"643.54"}},{"$f":"AO8/AD8","v":{"v":0.8044311749999999,"d":"80%"}},{"$f":"AP8<0","v":false},null,"ja",null,null,{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AV$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*J8","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AW$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*L8","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AX$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*N8","v":{"v":38.67400000000001,"d":"38.67"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AY$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*P8","v":{"v":110.064,"d":"110.06"}},{"$f":"SUM(AV8:AY8)","v":{"v":194.906,"d":"194.91"}},null,{"$f":"AD8*Parameters_VoIP!$B$13","v":{"v":80,"d":"80.00"}},{"$f":"Distributievergoedingen!$F$7*AD8+Distributievergoedingen!$R$7/Parameters_VoIP!$B$15","v":{"v":80.27777777777777,"d":"80.28"}},null,{"$f":"SUM(BB8:BD8)","v":{"v":160.27777777777777,"d":"160.28"}},null,{"$f":"AZ8+BE8","v":{"v":355.1837777777778,"d":"355.18"}},null,{"$f":"AD8-BG8","v":{"v":444.8162222222222,"d":"444.82"}},{"$f":"BI8/AD8","v":{"v":0.5560202777777777,"d":"55.60%"}},{"$f":"BJ8<0","v":false}]
["Hosted voipNederland Onbeperkt1","Hosted voipNederland Onbeperkt1","Hosted voip","Nederland Onbeperkt",1,null,null,"Hosted voipNederland Onbeperkt",{"$f":"INDEX(Verkeersprofielen!$B:$B,MATCH($H9,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$C:$C,MATCH($H9,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$D:$D,MATCH($H9,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$E:$E,MATCH($H9,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$F:$F,MATCH($H9,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$G:$G,MATCH($H9,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$H:$H,MATCH($H9,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$I:$I,MATCH($H9,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H9&Q$3,'Tarieven ZM voice'!$B:$B,0))*I9+J9*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H9&Q$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H9&R$3,'Tarieven ZM voice'!$B:$B,0))*K9+L9*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H9&R$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H9&S$3,'Tarieven ZM voice'!$B:$B,0))*M9+N9*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H9&S$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H9&T$3,'Tarieven ZM voice'!$B:$B,0))*O9+P9*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H9&T$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"v":800,"d":"800.00"},{"$f":"IF(ISNA(MATCH($C9&$E9,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C9&$E9,'Tarieven ZM voice'!$B:$B,0),MATCH(V$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C9&$E9,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C9&$E9,'Tarieven ZM voice'!$B:$B,0),MATCH(W$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C9&$E9,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C9&$E9,'Tarieven ZM voice'!$B:$B,0),MATCH(X$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C9&$E9,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C9&$E9,'Tarieven ZM voice'!$B:$B,0),MATCH(Y$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":800,"d":"800.00"},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH($AE$3,'Hulpblad verkeer'!A:A,0))*J9","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH('Rekenblad Verkeer'!$AF$3,'Hulpblad verkeer'!A:A,0))*L9","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AG$3,'Hulpblad verkeer'!A:A,0))*N9","v":{"v":28.674000000000003,"d":"28.67"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AH$3,'Hulpblad verkeer'!A:A,0))*P9","v":{"v":100.06400000000001,"d":"100.06"}},{"v":154.906,"d":"154.91"},{"$f":"AI9*Parameters_VoIP!$B$6","v":{"v":1.54906,"d":"1.55"}},null,null,{"v":1.54906,"d":"1.55"},{"v":156.45506,"d":"156.46"},{"v":643.54494,"d":"643.54"},{"v":0.8044311749999999,"d":"80%"},false,null,"ja",null,null,{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AV$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*J9","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AW$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*L9","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AX$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*N9","v":{"v":38.67400000000001,"d":"38.67"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AY$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*P9","v":{"v":110.064,"d":"110.06"}},{"v":194.906,"d":"194.91"},null,{"$f":"AD9*Parameters_VoIP!$B$13","v":{"v":80,"d":"80.00"}},{"$f":"Distributievergoedingen!$F$7*AD9+Distributievergoedingen!$R$7/Parameters_VoIP!$B$15","v":{"v":80.27777777777777,"d":"80.28"}},null,{"v":160.27777777777777,"d":"160.28"},null,{"v":355.1837777777778,"d":"355.18"},null,{"v":444.8162222222222,"d":"444.82"},{"v":0.5560202777777777,"d":"55.60%"},false]
["Hosted voipNederland Onbeperkt2","Hosted voipNederland Onbeperkt2","Hosted voip","Nederland Onbeperkt",2,null,null,"Hosted voipNederland Onbeperkt",{"$f":"INDEX(Verkeersprofielen!$B:$B,MATCH($H10,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$C:$C,MATCH($H10,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$D:$D,MATCH($H10,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$E:$E,MATCH($H10,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$F:$F,MATCH($H10,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$G:$G,MATCH($H10,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$H:$H,MATCH($H10,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$I:$I,MATCH($H10,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H10&Q$3,'Tarieven ZM voice'!$B:$B,0))*I10+J10*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H10&Q$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H10&R$3,'Tarieven ZM voice'!$B:$B,0))*K10+L10*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H10&R$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H10&S$3,'Tarieven ZM voice'!$B:$B,0))*M10+N10*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H10&S$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H10&T$3,'Tarieven ZM voice'!$B:$B,0))*O10+P10*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H10&T$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"v":800,"d":"800.00"},{"$f":"IF(ISNA(MATCH($C10&$E10,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C10&$E10,'Tarieven ZM voice'!$B:$B,0),MATCH(V$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C10&$E10,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C10&$E10,'Tarieven ZM voice'!$B:$B,0),MATCH(W$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C10&$E10,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C10&$E10,'Tarieven ZM voice'!$B:$B,0),MATCH(X$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C10&$E10,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C10&$E10,'Tarieven ZM voice'!$B:$B,0),MATCH(Y$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":800,"d":"800.00"},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH($AE$3,'Hulpblad verkeer'!A:A,0))*J10","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH('Rekenblad Verkeer'!$AF$3,'Hulpblad verkeer'!A:A,0))*L10","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AG$3,'Hulpblad verkeer'!A:A,0))*N10","v":{"v":28.674000000000003,"d":"28.67"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AH$3,'Hulpblad verkeer'!A:A,0))*P10","v":{"v":100.06400000000001,"d":"100.06"}},{"v":154.906,"d":"154.91"},{"$f":"AI10*Parameters_VoIP!$B$6","v":{"v":1.54906,"d":"1.55"}},null,null,{"v":1.54906,"d":"1.55"},{"v":156.45506,"d":"156.46"},{"v":643.54494,"d":"643.54"},{"v":0.8044311749999999,"d":"80%"},false,null,"ja",null,null,{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AV$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*J10","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AW$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*L10","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AX$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*N10","v":{"v":38.67400000000001,"d":"38.67"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AY$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*P10","v":{"v":110.064,"d":"110.06"}},{"v":194.906,"d":"194.91"},null,{"$f":"AD10*Parameters_VoIP!$B$13","v":{"v":80,"d":"80.00"}},{"$f":"Distributievergoedingen!$F$7*AD10+Distributievergoedingen!$R$7/Parameters_VoIP!$B$15","v":{"v":80.27777777777777,"d":"80.28"}},null,{"v":160.27777777777777,"d":"160.28"},null,{"v":355.1837777777778,"d":"355.18"},null,{"v":444.8162222222222,"d":"444.82"},{"v":0.5560202777777777,"d":"55.60%"},false]
["Hosted voipNederland Onbeperkt3","Hosted voipNederland Onbeperkt3","Hosted voip","Nederland Onbeperkt",3,null,null,"Hosted voipNederland Onbeperkt",{"$f":"INDEX(Verkeersprofielen!$B:$B,MATCH($H11,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$C:$C,MATCH($H11,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$D:$D,MATCH($H11,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$E:$E,MATCH($H11,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$F:$F,MATCH($H11,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$G:$G,MATCH($H11,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$H:$H,MATCH($H11,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$I:$I,MATCH($H11,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H11&Q$3,'Tarieven ZM voice'!$B:$B,0))*I11+J11*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H11&Q$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H11&R$3,'Tarieven ZM voice'!$B:$B,0))*K11+L11*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H11&R$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H11&S$3,'Tarieven ZM voice'!$B:$B,0))*M11+N11*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H11&S$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H11&T$3,'Tarieven ZM voice'!$B:$B,0))*O11+P11*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H11&T$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"v":800,"d":"800.00"},{"$f":"IF(ISNA(MATCH($C11&$E11,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C11&$E11,'Tarieven ZM voice'!$B:$B,0),MATCH(V$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C11&$E11,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C11&$E11,'Tarieven ZM voice'!$B:$B,0),MATCH(W$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C11&$E11,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C11&$E11,'Tarieven ZM voice'!$B:$B,0),MATCH(X$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C11&$E11,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C11&$E11,'Tarieven ZM voice'!$B:$B,0),MATCH(Y$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":800,"d":"800.00"},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH($AE$3,'Hulpblad verkeer'!A:A,0))*J11","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH('Rekenblad Verkeer'!$AF$3,'Hulpblad verkeer'!A:A,0))*L11","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AG$3,'Hulpblad verkeer'!A:A,0))*N11","v":{"v":28.674000000000003,"d":"28.67"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AH$3,'Hulpblad verkeer'!A:A,0))*P11","v":{"v":100.06400000000001,"d":"100.06"}},{"v":154.906,"d":"154.91"},{"$f":"AI11*Parameters_VoIP!$B$6","v":{"v":1.54906,"d":"1.55"}},null,null,{"v":1.54906,"d":"1.55"},{"v":156.45506,"d":"156.46"},{"v":643.54494,"d":"643.54"},{"v":0.8044311749999999,"d":"80%"},false,null,"ja",null,null,{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AV$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*J11","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AW$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*L11","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AX$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*N11","v":{"v":38.67400000000001,"d":"38.67"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AY$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*P11","v":{"v":110.064,"d":"110.06"}},{"v":194.906,"d":"194.91"},null,{"$f":"AD11*Parameters_VoIP!$B$13","v":{"v":80,"d":"80.00"}},{"$f":"Distributievergoedingen!$F$7*AD11+Distributievergoedingen!$R$7/Parameters_VoIP!$B$15","v":{"v":80.27777777777777,"d":"80.28"}},null,{"v":160.27777777777777,"d":"160.28"},null,{"v":355.1837777777778,"d":"355.18"},null,{"v":444.8162222222222,"d":"444.82"},{"v":0.5560202777777777,"d":"55.60%"},false]
[{"$f":"C12&D12&E12","v":"SIPBasis0"},{"$f":"C12&D12&E12","v":"SIPBasis0"},"SIP","Basis",0,null,null,{"$f":"C12&D12","v":"SIPBasis"},{"$f":"INDEX(Verkeersprofielen!$B:$B,MATCH($H12,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$C:$C,MATCH($H12,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$D:$D,MATCH($H12,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$E:$E,MATCH($H12,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$F:$F,MATCH($H12,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$G:$G,MATCH($H12,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$H:$H,MATCH($H12,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$I:$I,MATCH($H12,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H12&Q$3,'Tarieven ZM voice'!$B:$B,0))*I12+J12*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H12&Q$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H12&R$3,'Tarieven ZM voice'!$B:$B,0))*K12+L12*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H12&R$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H12&S$3,'Tarieven ZM voice'!$B:$B,0))*M12+N12*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H12&S$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H12&T$3,'Tarieven ZM voice'!$B:$B,0))*O12+P12*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H12&T$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"SUM(Q12:T12)","v":{"v":800,"d":"800.00"}},{"$f":"IF(ISNA(MATCH($C12&$E12,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C12&$E12,'Tarieven ZM voice'!$B:$B,0),MATCH(V$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C12&$E12,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C12&$E12,'Tarieven ZM voice'!$B:$B,0),MATCH(W$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C12&$E12,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C12&$E12,'Tarieven ZM voice'!$B:$B,0),MATCH(X$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C12&$E12,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C12&$E12,'Tarieven ZM voice'!$B:$B,0),MATCH(Y$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"Q12*(1-V12)","v":{"v":200,"d":"200.00"}},{"$f":"R12*(1-W12)","v":{"v":200,"d":"200.00"}},{"$f":"S12*(1-X12)","v":{"v":200,"d":"200.00"}},{"$f":"T12*(1-Y12)","v":{"v":200,"d":"200.00"}},{"$f":"SUM(Z12:AC12)","v":{"v":800,"d":"800.00"}},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH($AE$3,'Hulpblad verkeer'!A:A,0))*J12","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH('Rekenblad Verkeer'!$AF$3,'Hulpblad verkeer'!A:A,0))*L12","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AG$3,'Hulpblad verkeer'!A:A,0))*N12","v":{"v":28.674000000000003,"d":"28.67"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AH$3,'Hulpblad verkeer'!A:A,0))*P12","v":{"v":100.06400000000001,"d":"100.06"}},{"$f":"SUM(AE12:AH12)","v":{"v":154.906,"d":"154.91"}},{"$f":"AI12*Parameters_VoIP!$B$6","v":{"v":1.54906,"d":"1.55"}},null,null,{"$f":"SUM(AJ12:AL12)","v":{"v":1.54906,"d":"1.55"}},{"$f":"AI12+AM12","v":{"v":156.45506,"d":"156.46"}},{"$f":"AD12-AN12","v":{"v":643.54494,"d":"643.54"}},{"$f":"AO12/AD12","v":{"v":0.8044311749999999,"d":"80%"}},{"$f":"AP12<0","v":false},null,"ja",null,null,{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AV$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*J12","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AW$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*L12","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AX$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*N12","v":{"v":38.67400000000001,"d":"38.67"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AY$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*P12","v":{"v":110.064,"d":"110.06"}},{"$f":"SUM(AV12:AY12)","v":{"v":194.906,"d":"194.91"}},null,{"$f":"AD12*Parameters_VoIP!$B$13","v":{"v":80,"d":"80.00"}},{"$f":"Distributievergoedingen!$F$7*AD12+Distributievergoedingen!$R$7/Parameters_VoIP!$B$15","v":{"v":80.27777777777777,"d":"80.28"}},null,{"$f":"SUM(BB12:BD12)","v":{"v":160.27777777777777,"d":"160.28"}},null,{"$f":"AZ12+BE12","v":{"v":355.1837777777778,"d":"355.18"}},null,{"$f":"AD12-BG12","v":{"v":444.8162222222222,"d":"444.82"}},{"$f":"BI12/AD12","v":{"v":0.5560202777777777,"d":"55.60%"}},{"$f":"BJ12<0","v":false}]
["SIPBasis1","SIPBasis1","SIP","Basis",1,null,null,{"$f":"C13&D13","v":"SIPBasis"},{"$f":"INDEX(Verkeersprofielen!$B:$B,MATCH($H13,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$C:$C,MATCH($H13,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$D:$D,MATCH($H13,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$E:$E,MATCH($H13,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$F:$F,MATCH($H13,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$G:$G,MATCH($H13,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$H:$H,MATCH($H13,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$I:$I,MATCH($H13,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H13&Q$3,'Tarieven ZM voice'!$B:$B,0))*I13+J13*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H13&Q$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H13&R$3,'Tarieven ZM voice'!$B:$B,0))*K13+L13*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H13&R$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H13&S$3,'Tarieven ZM voice'!$B:$B,0))*M13+N13*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H13&S$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H13&T$3,'Tarieven ZM voice'!$B:$B,0))*O13+P13*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H13&T$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"SUM(Q13:T13)","v":{"v":800,"d":"800.00"}},{"$f":"IF(ISNA(MATCH($C13&$E13,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C13&$E13,'Tarieven ZM voice'!$B:$B,0),MATCH(V$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C13&$E13,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C13&$E13,'Tarieven ZM voice'!$B:$B,0),MATCH(W$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C13&$E13,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C13&$E13,'Tarieven ZM voice'!$B:$B,0),MATCH(X$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C13&$E13,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C13&$E13,'Tarieven ZM voice'!$B:$B,0),MATCH(Y$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"Q13*(1-V13)","v":{"v":200,"d":"200.00"}},{"$f":"R13*(1-W13)","v":{"v":200,"d":"200.00"}},{"$f":"S13*(1-X13)","v":{"v":200,"d":"200.00"}},{"$f":"T13*(1-Y13)","v":{"v":200,"d":"200.00"}},{"$f":"SUM(Z13:AC13)","v":{"v":800,"d":"800.00"}},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH($AE$3,'Hulpblad verkeer'!A:A,0))*J13","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH('Rekenblad Verkeer'!$AF$3,'Hulpblad verkeer'!A:A,0))*L13","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AG$3,'Hulpblad verkeer'!A:A,0))*N13","v":{"v":28.674000000000003,"d":"28.67"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AH$3,'Hulpblad verkeer'!A:A,0))*P13","v":{"v":100.06400000000001,"d":"100.06"}},{"$f":"SUM(AE13:AH13)","v":{"v":154.906,"d":"154.91"}},{"$f":"AI13*Parameters_VoIP!$B$6","v":{"v":1.54906,"d":"1.55"}},null,null,{"$f":"SUM(AJ13:AL13)","v":{"v":1.54906,"d":"1.55"}},{"$f":"AI13+AM13","v":{"v":156.45506,"d":"156.46"}},{"$f":"AD13-AN13","v":{"v":643.54494,"d":"643.54"}},{"$f":"AO13/AD13","v":{"v":0.8044311749999999,"d":"80%"}},{"$f":"AP13<0","v":false},null,"ja",null,null,{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AV$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*J13","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AW$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*L13","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AX$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*N13","v":{"v":38.67400000000001,"d":"38.67"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AY$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*P13","v":{"v":110.064,"d":"110.06"}},{"v":194.906,"d":"194.91"},null,{"$f":"AD13*Parameters_VoIP!$B$13","v":{"v":80,"d":"80.00"}},{"$f":"Distributievergoedingen!$F$7*AD13+Distributievergoedingen!$R$7/Parameters_VoIP!$B$15","v":{"v":80.27777777777777,"d":"80.28"}},null,{"v":160.27777777777777,"d":"160.28"},null,{"v":355.1837777777778,"d":"355.18"},null,{"v":444.8162222222222,"d":"444.82"},{"v":0.5560202777777777,"d":"55.60%"},false]
["SIPBasis2","SIPBasis2","SIP","Basis",2,null,null,{"$f":"C14&D14","v":"SIPBasis"},{"$f":"INDEX(Verkeersprofielen!$B:$B,MATCH($H14,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$C:$C,MATCH($H14,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$D:$D,MATCH($H14,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$E:$E,MATCH($H14,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$F:$F,MATCH($H14,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$G:$G,MATCH($H14,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$H:$H,MATCH($H14,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$I:$I,MATCH($H14,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H14&Q$3,'Tarieven ZM voice'!$B:$B,0))*I14+J14*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H14&Q$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H14&R$3,'Tarieven ZM voice'!$B:$B,0))*K14+L14*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H14&R$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H14&S$3,'Tarieven ZM voice'!$B:$B,0))*M14+N14*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H14&S$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H14&T$3,'Tarieven ZM voice'!$B:$B,0))*O14+P14*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H14&T$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"v":800,"d":"800.00"},{"$f":"IF(ISNA(MATCH($C14&$E14,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C14&$E14,'Tarieven ZM voice'!$B:$B,0),MATCH(V$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C14&$E14,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C14&$E14,'Tarieven ZM voice'!$B:$B,0),MATCH(W$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C14&$E14,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C14&$E14,'Tarieven ZM voice'!$B:$B,0),MATCH(X$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C14&$E14,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C14&$E14,'Tarieven ZM voice'!$B:$B,0),MATCH(Y$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":800,"d":"800.00"},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH($AE$3,'Hulpblad verkeer'!A:A,0))*J14","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH('Rekenblad Verkeer'!$AF$3,'Hulpblad verkeer'!A:A,0))*L14","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AG$3,'Hulpblad verkeer'!A:A,0))*N14","v":{"v":28.674000000000003,"d":"28.67"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AH$3,'Hulpblad verkeer'!A:A,0))*P14","v":{"v":100.06400000000001,"d":"100.06"}},{"v":154.906,"d":"154.91"},{"$f":"AI14*Parameters_VoIP!$B$6","v":{"v":1.54906,"d":"1.55"}},null,null,{"v":1.54906,"d":"1.55"},{"v":156.45506,"d":"156.46"},{"v":643.54494,"d":"643.54"},{"v":0.8044311749999999,"d":"80%"},false,null,"ja",null,null,{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AV$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*J14","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AW$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*L14","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AX$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*N14","v":{"v":38.67400000000001,"d":"38.67"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AY$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*P14","v":{"v":110.064,"d":"110.06"}},{"v":194.906,"d":"194.91"},null,{"$f":"AD14*Parameters_VoIP!$B$13","v":{"v":80,"d":"80.00"}},{"$f":"Distributievergoedingen!$F$7*AD14+Distributievergoedingen!$R$7/Parameters_VoIP!$B$15","v":{"v":80.27777777777777,"d":"80.28"}},null,{"v":160.27777777777777,"d":"160.28"},null,{"v":355.1837777777778,"d":"355.18"},null,{"v":444.8162222222222,"d":"444.82"},{"v":0.5560202777777777,"d":"55.60%"},false]
["SIPBasis3","SIPBasis3","SIP","Basis",3,null,null,"SIPBasis",{"$f":"INDEX(Verkeersprofielen!$B:$B,MATCH($H15,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$C:$C,MATCH($H15,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$D:$D,MATCH($H15,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$E:$E,MATCH($H15,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$F:$F,MATCH($H15,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$G:$G,MATCH($H15,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$H:$H,MATCH($H15,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX(Verkeersprofielen!$I:$I,MATCH($H15,Verkeersprofielen!$A:$A,0))","v":{"v":1000,"d":"1,000"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H15&Q$3,'Tarieven ZM voice'!$B:$B,0))*I15+J15*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H15&Q$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H15&R$3,'Tarieven ZM voice'!$B:$B,0))*K15+L15*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H15&R$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H15&S$3,'Tarieven ZM voice'!$B:$B,0))*M15+N15*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H15&S$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"$f":"INDEX('Tarieven ZM voice'!$F:$F,MATCH($H15&T$3,'Tarieven ZM voice'!$B:$B,0))*O15+P15*INDEX('Tarieven ZM voice'!$G:$G,MATCH($H15&T$3,'Tarieven ZM voice'!$B:$B,0))","v":{"v":200,"d":"200.00"}},{"v":800,"d":"800.00"},{"$f":"IF(ISNA(MATCH($C15&$E15,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C15&$E15,'Tarieven ZM voice'!$B:$B,0),MATCH(V$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C15&$E15,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C15&$E15,'Tarieven ZM voice'!$B:$B,0),MATCH(W$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C15&$E15,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C15&$E15,'Tarieven ZM voice'!$B:$B,0),MATCH(X$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"$f":"IF(ISNA(MATCH($C15&$E15,'Tarieven ZM voice'!$B:$B,0)),0,INDEX('Tarieven ZM voice'!$F:$I,MATCH($C15&$E15,'Tarieven ZM voice'!$B:$B,0),MATCH(Y$3,'Tarieven ZM voice'!$F$58:$I$58,0)))","v":{"v":0,"d":"0%"}},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":800,"d":"800.00"},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH($AE$3,'Hulpblad verkeer'!A:A,0))*J15","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!$K:$K,MATCH('Rekenblad Verkeer'!$AF$3,'Hulpblad verkeer'!A:A,0))*L15","v":{"v":13.084,"d":"13.08"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AG$3,'Hulpblad verkeer'!A:A,0))*N15","v":{"v":28.674000000000003,"d":"28.67"}},{"$f":"INDEX('Hulpblad verkeer'!K:K,MATCH('Rekenblad Verkeer'!$AH$3,'Hulpblad verkeer'!A:A,0))*P15","v":{"v":100.06400000000001,"d":"100.06"}},{"v":154.906,"d":"154.91"},{"$f":"AI15*Parameters_VoIP!$B$6","v":{"v":1.54906,"d":"1.55"}},null,null,{"v":1.54906,"d":"1.55"},{"v":156.45506,"d":"156.46"},{"v":643.54494,"d":"643.54"},{"v":0.8044311749999999,"d":"80%"},false,null,"ja",null,null,{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AV$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*J15","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AW$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*L15","v":{"v":23.084,"d":"23.08"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AX$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*N15","v":{"v":38.67400000000001,"d":"38.67"}},{"$f":"INDEX('Hulpblad verkeer'!$L:$L,MATCH(AY$3&\"-ULL\",'Hulpblad verkeer'!$A:$A,0))*P15","v":{"v":110.064,"d":"110.06"}},{"v":194.906,"d":"194.91"},null,{"$f":"AD15*Parameters_VoIP!$B$13","v":{"v":80,"d":"80.00"}},{"$f":"Distributievergoedingen!$F$7*AD15+Distributievergoedingen!$R$7/Parameters_VoIP!$B$15","v":{"v":80.27777777777777,"d":"80.28"}},null,{"v":160.27777777777777,"d":"160.28"},null,{"v":355.1837777777778,"d":"355.18"},null,{"v":444.8162222222222,"d":"444.82"},{"v":0.5560202777777777,"d":"55.60%"},false]

{"sheet":"Distributievergoedingen","index":11,"n_rows":7,"n_cols":21,"rows_kept":7,"merged":[[2,3,2,5],[2,6,2,8],[2,9,2,11],[2,12,2,14],[2,15,2,17],[2,18,2,20]]}
[]
[null,"TZ"]
[]
[]
[]
[]
[null,"HVoIP",null,{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"},{"v":0.1,"d":"10.00%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":10,"d":"€ 10.00"},{"v":10,"d":"€ 10.00"},{"v":10,"d":"€ 10.00"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]