{"text_format":"1","workbook":"xlsx","n_sheets":37,"sheets":["Start","BIA_Light","Toelichting_BIA_Light","Toelichting","Voorblad","Populatie1","Interventies_alt1","Interventies_ref1","Populatie2","Interventies_alt2","Interventies_ref2","Populatie3","Interventies_alt3","Interventies_ref3","Budgetimpact_Zorgaanbieder1","Budgetimpact_Zorgverzekeraar1","Budgetimpact_Overheid1","Budgetimpact_Zorgaanbieder2","Budgetimpact_Zorgverzekeraar2","Budgetimpact_Overheid2","Budgetimpact_Zorgaanbieder3","Budgetimpact_Zorgverzekeraar3","Budgetimpact_Overheid3","Printscherm_Zorgaanbieder","Printscherm_Zorgverzekeraar","Printscherm_Overheid","Toelichting_Populatie1","Toelichting_Populatie2","Toelichting_Populatie3","Toelichting_Interventies_alt1","Toelichting_Interventies_alt2","Toelichting_Interventies_alt3","Toelichting_Interventies_ref1","Toelichting_Interventies_ref2","Toelichting_Interventies_ref3","Sectoroverzicht","ESRI_MAPINFO_SHEET"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":3,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Start","index":0,"n_rows":27,"n_cols":2,"rows_kept":27,"cut":false,"hidden":false,"merged":[[2,0,2,13],[3,0,3,13],[25,0,25,13],[5,1,14,12],[26,0,1048575,13]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["START"]
[]
[null,"Deze tool is een hulpmiddel om een Budget Impact Analyse uit te voeren. Afhankelijk van het detailniveau waarop u de BIA wenst uit te voeren, kiest u een van de onderstaande opties:\n\n1) Alleen cijfers per hoofdcomponent\nKies deze variant als u zelf reeds berekend hebt wat de startende populatie en de bedragen per patiënt zijn. Deze variant biedt wel de mogelijkheid om ten aanzien van de populatie 3 scenario's te berekenen.\n\n2) Gedetailleerde cijferopbouw per component\nKies deze variant als u bottom-up de populatie en de uitgaven per patient wilt berekenen. Deze variant houdt ook rekening met verdeling van het zorggebruik over de follow-up periode, marktaandeel, et cetera.\n\nHome / Save / Close\nOp alle schermen heeft u de mogelijkheid om terug te keren naar dit scherm via de knop 'Home' linksbovenin de blauwe balk. Aan de rechterkant van deze balk zijn op alle schermen twee knoppen te vinden om de BIA op te slaan en af te sluiten."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Deze tool is ontwikkeld door Berenschot B.V. in opdracht van ZonMw"]

{"sheet":"BIA_Light","index":1,"n_rows":40,"n_cols":16,"rows_kept":40,"cut":false,"hidden":false,"merged":[[11,3,11,10],[15,3,15,10],[17,3,17,10],[3,0,3,15],[4,0,4,15],[13,3,13,10],[6,1,8,14],[44,0,44,15],[31,5,31,6],[31,7,31,8],[32,5,32,6],[32,7,32,8],[31,9,31,10],[32,9,32,10],[31,12,31,13],[31,2,31,4],[33,5,33,6],[33,7,33,8],[33,9,33,10],[34,7,34,8],[34,9,34,10],[34,5,34,6],[36,12,36,13],[22,3,22,14],[21,3,21,14],[20,3,20,14],[23,3,23,13],[24,12,24,13]]}
[]
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["Alleen cijfers per hoofdcomponent"]
[null,"Uitleg"]
[null,"U heeft ervoor gekozen om een BIA op hoofdlijnen in te vullen. Specificeer in de geel gearceerde cellen de gevraagde gegevens. U kunt gemakkelijk over deze cellen gaan door de toets Tabte gebruiken. Gebruik Shift + Tab om naar de vorige cel te gaan. Door op het informatieteken te klikken, krijgt u extra informatie. Aan de rechterzijde van het scherm kunt u de 'onzekerheid' van uw invoer specificeren uit een keuzemenu. Klik daarvoor aan de rechterkant in het gearceerde vlak. Via het pennetje uiterst rechts of de knop 'Bronvermeldingen/Toelichting' komt u op een pagina waar u uw invoer en de 'mate van onzekerheid' kunt toelichten.\nTenslotte kunt u onder aan de pagina kiezen om weer terug te gaan naar start of om dit scherm + toelichting te printen (in pdf)."]
[]
[]
[]
[null,"Project"]
[null,"Titel",null,"Cognitive Remediation Therapy (CRT) bij eetstoornissen"]
[]
[null,"Nummer",null,"xxx"]
[]
[null,"Projectleider",null,"xxx"]
[]
[null,"Email",null,"xxx"]
[]
[null,"i","Scenario-omschrijving"]
[null,null,"Hoofdscenario","Realistisch scenario: Vergelijking CRT (3%) icm TAU (alternatief) ten opzichte van SAT icm TAU (referent)"]
[null,null,"Scenario 2","Conservatief scenario: Vergelijking CRT (2%) icm TAU (alternatief) ten opzichte van SAT icm TAU (referent) met 95% van de zorgkosten"]
[null,null,"Scenario 3","Ruim scenario: Vergelijking CRT (4%) icm TAU (alternatief) ten opzichte van SAT icm TAU (referent) met 105% van de zorgkosten"]
[]
[null,"i","Startjaar",null,null,2018,{"$f":"IF(OFFSET($G$25,0,-1)=\"\",2,OFFSET($G$25,0,-1)+1)","v":2019},{"$f":"G25+1","v":2020},{"$f":"H25+1","v":2021},{"$f":"I25+1","v":2022},"Totaal",null,"i",null,"Onzekerheid"]
[null,"i","Startende populatie"]
[null,null," ","Hoofdscenario",null,516000,518000,520000,522000,524000,{"$f":"SUM(F27:J27)","v":2600000},null,null,{"$f":"IF(P27=\"Klein\",1,IF(P27=\"Gemiddeld\",0,IF(P27=\"Groot\",-1,\"\")))","v":-1},"Groot",{"$f":"IF(OFFSET(P27,0,-1)=\"\",\"\",OFFSET(P27,0,-1))","v":"Groot"}]
[null,null,null,"Scenario 2",null,344000,345000,347000,348000,350000,{"$f":"SUM(F28:J28)","v":1734000},null,null,{"$f":"IF(P28=\"Klein\",1,IF(P28=\"Gemiddeld\",0,IF(P28=\"Groot\",-1,\"\")))","v":-1},"Groot",{"$f":"IF(OFFSET(P28,0,-1)=\"\",\"\",OFFSET(P28,0,-1))","v":"Groot"}]
[null,null,null,"Scenario 3",null,688000,691000,694000,696000,699000,{"$f":"SUM(F29:J29)","v":3468000},null,null,{"$f":"IF(P29=\"Klein\",1,IF(P29=\"Gemiddeld\",0,IF(P29=\"Groot\",-1,\"\")))","v":-1},"Groot",{"$f":"IF(OFFSET(P29,0,-1)=\"\",\"\",OFFSET(P29,0,-1))","v":"Groot"}]
[]
[]
[null,"i","Uitgaven per patiënt",null,null,"Alternatieve zorg",null,"Referentiezorg",null,"Verschil",null,null,"i",null,"Onzekerheid"]
[null,null,null,"Hoofdscenario",null,14038,null,21623,null,{"$f":"OFFSET(J33,0,-4)-OFFSET(J33,0,-2)","v":-7585},null,null,null,{"$f":"IF(P33=\"Klein\",1,IF(P33=\"Gemiddeld\",0,IF(P33=\"Groot\",-1,\"\")))","v":1},"Klein",{"$f":"IF(OFFSET(P33,0,-1)=\"\",\"\",OFFSET(P33,0,-1))","v":"Klein"}]
[null,null,null,"Scenario 2",null,13336,null,20542,null,{"$f":"OFFSET(J34,0,-4)-OFFSET(J34,0,-2)","v":-7206},null,null,null,{"$f":"IF(P34=\"Klein\",1,IF(P34=\"Gemiddeld\",0,IF(P34=\"Groot\",-1,\"\")))","v":0},"Gemiddeld",{"$f":"IF(OFFSET(P34,0,-1)=\"\",\"\",OFFSET(P34,0,-1))","v":"Gemiddeld"}]
[null,null,null,"Scenario 3",null,14740,null,22704,null,{"$f":"OFFSET(J35,0,-4)-OFFSET(J35,0,-2)","v":-7964},null,null,null,{"$f":"IF(P35=\"Klein\",1,IF(P35=\"Gemiddeld\",0,IF(P35=\"Groot\",-1,\"\")))","v":0},"Gemiddeld",{"$f":"IF(OFFSET(P35,0,-1)=\"\",\"\",OFFSET(P35,0,-1))","v":"Gemiddeld"}]
[]
[null,"i","Budget impact (x€1000)",null,null,{"$f":"F25","v":2018},{"$f":"G25","v":2019},{"$f":"H25","v":2020},{"$f":"I25","v":2021},{"$f":"J25","v":2022},"Totaal",null,"i",null,"Onzekerheid"]
[null,null,null,"Hoofdscenario",null,{"$f":"IF(OFFSET(F$26,1,0)=\"\",\"\",$J33*OFFSET(F$26,1,0)/1000)","v":-3913860},-3929030,-3944200,-3959370,-3974540,-19721000,null,null,{"$f":"IF(P38=\"Klein\",1,IF(P38=\"Gemiddeld\",0,IF(P38=\"Groot\",-1,\"\")))","v":-1},"Groot",{"$f":"IF(OFFSET(P38,0,-1)=\"\",\"\",OFFSET(P38,0,-1))","v":"Groot"}]
[null,null,null,"Scenario 2",null,{"$f":"IF(OFFSET(F$26,2,0)=\"\",\"\",$J34*OFFSET(F$26,2,0)/1000)","v":-2478864},-2486070,-2500482,-2507688,-2522100,-12495204,null,null,{"$f":"IF(P39=\"Klein\",1,IF(P39=\"Gemiddeld\",0,IF(P39=\"Groot\",-1,\"\")))","v":-1},"Groot",{"$f":"IF(OFFSET(P39,0,-1)=\"\",\"\",OFFSET(P39,0,-1))","v":"Groot"}]
[null,null,null,"Scenario 3",null,{"$f":"IF(OFFSET(F$26,3,0)=\"\",\"\",$J35*OFFSET(F$26,3,0)/1000)","v":-5479232},-5503124,-5527016,-5542944,-5566836,-27619152,null,null,{"$f":"IF(P40=\"Klein\",1,IF(P40=\"Gemiddeld\",0,IF(P40=\"Groot\",-1,\"\")))","v":-1},"Groot",{"$f":"IF(OFFSET(P40,0,-1)=\"\",\"\",OFFSET(P40,0,-1))","v":"Groot"}]

{"sheet":"Toelichting_BIA_Light","index":2,"n_rows":27,"n_cols":9,"rows_kept":27,"cut":false,"hidden":false,"merged":[[2,0,2,9],[5,1,7,8],[31,0,31,9],[9,5,9,6],[18,2,18,4],[17,5,17,6],[18,5,18,6],[22,5,22,6],[23,5,23,6],[22,8,23,8],[22,7,23,7],[17,8,18,8],[17,7,18,7],[12,8,13,8],[3,0,3,15]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["Alleen cijfers per hoofdcomponent"]
[null,"Uitleg"]
[null,"Op deze pagina kunt u uw invoer van alleen de cijfers per hoofdcomponent toelichten. Vervolgens keert u via de knop 'terug' weer terug naar de pagina waarop de gegevens worden ingevoerd."]
[]
[]
[]
[null,null,null,null,null,"Onzekerheid",null,"Toelichting","Bron"]
[]
[null,null,"Startjaar"]
[]
[null,null,"Startende populatie"]
[null,null,"Hoofdscenario",null,null,{"$f":"IF(G15=\"Klein\",1,IF(G15=\"Gemiddeld\",0,IF(G15=\"Groot\",-1,\"\")))","v":-1},{"$f":"IF(BIA_Light!P27=\"\",\"Onbekend!\",BIA_Light!P27)","v":"Groot"},"De hier geschatte populatie is gebasseerd op de totale prevalentie (3%) van eetstoornissen binnen de Nederlandse bevolking. De cijfers die hiervoor zijn gebruikt zijn 6 jaar oud en van wetenschappelijke kwaliteit. ","CBS data en Smink et al 2012 (prevalentie)"]
[null,null,"Scenario 2",null,null,{"$f":"IF(G16=\"Klein\",1,IF(G16=\"Gemiddeld\",0,IF(G16=\"Groot\",-1,\"\")))","v":-1},{"$f":"IF(BIA_Light!P28=\"\",\"Onbekend!\",BIA_Light!P28)","v":"Groot"},"Zie hoofdscenario. Hier is de conservatieve schatting gemaakt van de prevalentie (2%) op basis van de prevalentie schatting van Smink et al van 2-4%.","CBS data en Smink et al 2012 (prevalentie)"]
[null,null,"Scenario 3",null,null,{"$f":"IF(G17=\"Klein\",1,IF(G17=\"Gemiddeld\",0,IF(G17=\"Groot\",-1,\"\")))","v":-1},{"$f":"IF(BIA_Light!P29=\"\",\"Onbekend!\",BIA_Light!P29)","v":"Groot"},"Zie hoofdscenario. Hier is een ruime schatting gemaakt van de prevalentie (4%) op basis van de prevalentie schatting van Smink et al\nvan 2-4%.","CBS data en Smink et al 2012 (prevalentie)"]
[null,null,null,null,null,{"$f":"IF(BIA_Light!P30=\"\",\"\",BIA_Light!P30)","v":""}]
[null,null,"Uitgaven per patiënt"]
[null,null,"Hoofdscenario",null,null,{"$f":"IF(G20=\"Klein\",1,IF(G20=\"Gemiddeld\",0,IF(G20=\"Groot\",-1,\"\")))","v":1},{"$f":"IF(BIA_Light!P33=\"\",\"\",BIA_Light!P33)","v":"Klein"},"Met behulp van het Tic-P instrument zijn binnen de multicentre trial in de Nederlandse context de gemiddelde kosten per patiënt voor zowel de referentie als de alternatieve zorg berekend.","Eigen onderzoek van het onderzoeksteam."]
[null,null,"Scenario 2",null,null,{"$f":"IF(G21=\"Klein\",1,IF(G21=\"Gemiddeld\",0,IF(G21=\"Groot\",-1,\"\")))","v":0},{"$f":"IF(BIA_Light!P34=\"\",\"\",BIA_Light!P34)","v":"Gemiddeld"},"Zie hoofdscenario. Hier is een conservatieve schatting gebruikt van de kosten (95%) die voortvloeiden uit het hoofdonderzoek.","Aanname Berenschot, afgeleid uit onderzoek van het onderzoeksteam."]
[null,null,"Scenario 3",null,null,{"$f":"IF(G22=\"Klein\",1,IF(G22=\"Gemiddeld\",0,IF(G22=\"Groot\",-1,\"\")))","v":0},{"$f":"IF(BIA_Light!P35=\"\",\"\",BIA_Light!P35)","v":"Gemiddeld"},"Zie hoofdscenario. Hier is een ruime schatting gebruikt van de kosten (105%) die voortvloeiden uit het hoofdonderzoek. ","Aanname Berenschot, afgeleid uit onderzoek van het onderzoeksteam."]
[null,null,null,null,null,{"$f":"IF(BIA_Light!P36=\"\",\"\",BIA_Light!P36)","v":""}]
[null,null,"Budget impact (x€1000)"]
[null,null,"Hoofdscenario",null,null,{"$f":"IF(G25=\"Klein\",1,IF(G25=\"Gemiddeld\",0,IF(G25=\"Groot\",-1,\"\")))","v":-1},{"$f":"IF(BIA_Light!P38=\"\",\"\",BIA_Light!P38)","v":"Groot"},"Onzekerheid is groot, gegeven de samenstelling van de te behandelen populatie (algehele prevalentie, niet nader gespecificeerd)."]
[null,null,"Scenario 2",null,null,{"$f":"IF(G26=\"Klein\",1,IF(G26=\"Gemiddeld\",0,IF(G26=\"Groot\",-1,\"\")))","v":-1},{"$f":"IF(BIA_Light!P39=\"\",\"\",BIA_Light!P39)","v":"Groot"},"Zie hierboven."]
[null,null,"Scenario 3",null,null,{"$f":"IF(G27=\"Klein\",1,IF(G27=\"Gemiddeld\",0,IF(G27=\"Groot\",-1,\"\")))","v":-1},{"$f":"IF(BIA_Light!P40=\"\",\"\",BIA_Light!P40)","v":"Groot"},"Zie hierboven."]

{"sheet":"Toelichting","index":3,"n_rows":39,"n_cols":2,"rows_kept":39,"cut":false,"hidden":false,"merged":[[3,0,3,13],[5,1,34,12],[2,0,2,13],[37,0,37,13],[38,0,38,15]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["TOELICHTING"]
[]
[null,"\nU heeft ervoor gekozen om een gedetailleerde cijferopbouw per component in te vullen. Hier volgt een toelichting op het invullen van deze versie.\n\nUitleg\nVrijwel alle pagina's beginnen met een blok met algemene uitleg over de inhoud van die pagina, alsmede met specifieke instructies voor het invullen van dat scherm.\n\nNavigatie\nNa de uitleg volgt meestal een blok met navigatieknoppen. Deze knoppen zijn bedoeld om snel tussen schermen te kunnen wisselen maar hoeven in principe niet gebruikt te worden. Elke pagina heeft namelijk onderin een knop 'verder' om naar de volgende stap in het invulproces te gaan. In principe kunt u het hele proces doorlopen door alleen de 'verder' knoppen te gebruiken. Naast de 'verder' knop staat ook altijd een 'terug' knop om naar de vorige pagina te gaan.\nDe knoppen onder navigatie kunnen handig zijn om bijvoorbeeld snel te wisselen tussen de 3 scenario's. Dit kan prettig zijn als u bijvoorbeeld eerst voor alle 3 de scenario's de populatie wilt specificeren en niet, zoals via de 'verder' knop eerst alle gegevens van 1 scenario (populatie en kosten) wilt invullen.\n\nOnderin het scherm ziet u in de bruine band een aantal knoppen waarmee u snel tussen de hoofdonderdelen van de BIA kunt navigeren. In principe geldt ook voor deze knoppen dat u ze niet nodig heeft wanneer u de 'verder' knoppen gebruikt.\n\nIn te vullen cellen\n U hoeft alleen gegevens in te voeren als er geel gearceerde cellen op een pagina staan. U kunt gemakkelijk over deze cellen gaan door de toets Tab te gebruiken. en Shift + Tab om weer naar de vorige cel te gaan,\n\nAanvullende informatie\nDoor op het informatieteken i te klikken, krijgt u extra informatie.\n\nNoodzakelijke invoer\nOp een aantal plekken worden de geel gearceerde velden ingekleurd met een rood-gestippeld patroon. Dit is gedaan om u erop te attenderen dat er nog geen waarde is ingevuld, terwijl dat wel nodig is voor een complete BIA.\n\nGegevensvalidatie\nBij de velden waar een numerieke invoer gevraagd wordt, vindt gegevensvalidatie plaats. Dit betekent dat u alleen in een bepaalde vorm data kunt invoeren: bijvoorbeeld geen tekst waar bedragen of percentages verwacht worden. Indien uw invoer niet hieraan voldoet krijgt u een melding waarin omschreven is wat de gewenste invoer is.\n\nSpecificatie mate van onzekerheid\nOp vrijwel alle schermen waar u gegevens dient in te voeren, heeft u aan de rechterkant van het scherm de mogelijkheid om een indicatie te geven m.b.t. de mate van onzekerheid van de invoer. Op pagina 22 en 23 van de leidraad vindt u de methodologie om hierin een keuze te maken.\n\nBronvermelding en toelichting\nWaar relevant vindt u uiterst rechts een pennetje. Door hier op te klikken komt u op een aparte pagina waar u uw invoer kunt toelichten. Dit kan ook via de knop 'Bronvermelding en toelichting' onderin de schermen.\n\nHome / Save / Close\nOp alle schermen heeft u de mogelijkheid om terug te keren naar dit scherm via de knop 'Home' linksbovenin de blauwe balk. Aan de rechterkant van deze balk zijn op alle schermen twee knoppen te vinden om de BIA op te slaan en af te sluiten."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Met onderstaande knoppen kunt u snel over de hoofdonderdelen van de BIA navigeren. De kleur matcht met de band bovenin het scherm. \nDe knop 'Verder' hierboven volstaat echter om het hele proces te doorlopen."]

{"sheet":"Voorblad","index":4,"n_rows":29,"n_cols":15,"rows_kept":29,"cut":false,"hidden":false,"merged":[[27,0,27,15],[28,0,28,15],[22,3,22,13],[20,3,20,13],[21,3,21,13],[14,3,14,10],[16,3,16,10],[19,3,19,13],[12,3,12,10],[2,0,2,15],[3,0,3,15],[5,1,7,14],[10,3,10,10]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["VOORBLAD"]
[null,"Uitleg"]
[null,"Specificeer op dit blad in de geel gearceerde cellen de gevraagde algemene gegevens. U kunt gemakkelijk over deze cellen gaan door de toets Tabte gebruiken. Door op het informatieteken te klikken, krijgt u extra informatie. Onder aan de pagina kunt u vervolgens kiezen om verder te gaan naar het volgende onderdeel in de tool. In de bruine balk onderin de pagina kunt u snel over de hoofdonderdelen van de BIA navigeren. In principe heeft u genoeg aan de knop 'Verder' om het hele proces te doorlopen."]
[]
[]
[]
[null,"Project"]
[null,"Titel",null,"Cost-effectiveness of Early Surgery versus Conservative Treatment with Optional Delayed Meniscectomy for Patients over 50 years. A Randomized Controlled Trial."]
[]
[null,"Nummer",null,"xxx"]
[]
[null,"Projectleider",null,"xxx"]
[]
[null,"Email",null,"xxx"]
[]
[null,"i","Scenario-omschrijving"]
[null,null,"Hoofdscenario","Realistisch scenario: 50% van de in totaal 18.000 patiënten tussen de 45 en 70 jaar die per jaar worden behandeld aan een meniscuslaesie (referente zorg) kunnen middels fysiotherapie worden behandeld (alternatieve zorg)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET(Voorblad!$O20,0,-11)=\"\",\"Er is nog geen omschrijving gegeven op het voorblad\",OFFSET(Voorblad!$O20,0,-12)&\": \"&OFFSET(Voorblad!$O20,0,-11))","v":"Hoofdscenario: Realistisch scenario: 50% van de in totaal 18.000 patiënten tussen de 45 en 70 jaar die per jaar worden behandeld aan een meniscuslaesie (referente zorg) kunnen middels fysiotherapie worden behandeld (alternatieve zorg)"}]
[null,null,"Scenario 2","Niet nader omschreven",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET(Voorblad!$O21,0,-11)=\"\",\"Er is nog geen omschrijving gegeven op het voorblad\",OFFSET(Voorblad!$O21,0,-12)&\": \"&OFFSET(Voorblad!$O21,0,-11))","v":"Scenario 2: Niet nader omschreven"}]
[null,null,"Scenario 3","Niet nader omschreven",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET(Voorblad!$O22,0,-11)=\"\",\"Er is nog geen omschrijving gegeven op het voorblad\",OFFSET(Voorblad!$O22,0,-12)&\": \"&OFFSET(Voorblad!$O22,0,-11))","v":"Scenario 3: Niet nader omschreven"}]
[]
[null,"i","Startjaar",2019]
[null,null,null,{"$f":"IF(OFFSET(D25,-1,0)=\"\",\"\",OFFSET(D25,-1,0))","v":2019}]
[]
[]
[]
["Met onderstaande knoppen kunt u snel over de hoofdonderdelen van de BIA navigeren. De kleur matcht met de band bovenin het scherm. \nDe knop 'Verder' hierboven volstaat echter om het hele proces te doorlopen."]

{"sheet":"Populatie1","index":5,"n_rows":45,"n_cols":13,"rows_kept":45,"cut":false,"hidden":false,"merged":[[44,0,44,15],[43,0,43,12],[20,9,20,10],[5,1,10,11],[2,0,2,12],[3,0,3,12],[16,2,16,11]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["POPULATIE"]
[]
[null,"STARTENDE PATIËNTEN\nDe groep patiënten die start met de alternatieve zorg bestaat uit 2 subpopulaties:\nA) Incidentie = nieuwe patiënten die pas vanaf nu aangewezen zijn op de alternatieve zorg.\nB) Stuwmeer = de populatie patiënten die al in een eerder stadium op basis van hun aandoening is geïndiceerd voor de referentiezorg die onderdeel is van de BIA en die nu overstappen naar de alternatieve zorg.\n Aan de rechterzijde van het scherm kunt u de 'onzekerheid' van uw invoer specificeren uit een keuzemenu. Klik hiervoor in het rechter deel van het gearceerde vlak. Het is de bedoeling dat u dit zowel voor de losse onderdelen doet, als voor de totalen (blauwe velden). De labels van de totalen zullen worden overgenomen op het hoofdoverzicht en bij de weergave van de uiteindelijke budgetimpact. Ten aanzien van het specificeren van de onzerkerheid, vindt u de methodologie op pagina 22 en 23 van de leidraad.\nVia de pennetjes uiterst rechts of de knop 'Bronvermeldingen/Toelichting' komt u op een pagina waar u uw invoer en de 'mate van onzekerheid' kunt toelichten."]
[]
[]
[]
[]
[]
[]
[null,"i","Navigatie"]
[]
[]
[null,"i","Omschrijving scenario"]
[null,null,{"$f":"Voorblad!O20","v":"Hoofdscenario: Realistisch scenario: 50% van de in totaal 18.000 patiënten tussen de 45 en 70 jaar die per jaar worden behandeld aan een meniscuslaesie (referente zorg) kunnen middels fysiotherapie worden behandeld (alternatieve zorg)"}]
[]
[null,null,"Bij de navolgende scenario's kunt u de hier ingevulde waardes automatisch laten overnemen door middel van een knop op deze plaats"]
[]
[null,"A. INCIDENTIE",null,{"$f":"IF(Startjaar=\"\",1,Startjaar)","v":2019},{"$f":"D21+1","v":2020},{"$f":"E21+1","v":2021},{"$f":"F21+1","v":2022},{"$f":"G21+1","v":2023},null,"i",null,"Onzekerheid"]
[null,"i","Potentieel nieuw startende patienten",18000,18000,18000,18000,18000,null,null,{"$f":"IF(L22=\"Klein\",1,IF(L22=\"Gemiddeld\",0,IF(L22=\"Groot\",-1,\"\")))","v":1},"Klein",{"$f":"IF(OFFSET(M22,0,-1)=\"\",\"\",OFFSET(M22,0,-1))","v":"Klein"}]
[null,"i","Fractie behandelbaar (percentage)",0.95,0.95,0.95,0.95,0.95,null,null,{"$f":"IF(L23=\"Klein\",1,IF(L23=\"Gemiddeld\",0,IF(L23=\"Groot\",-1,\"\")))","v":-1},"Groot",{"$f":"IF(OFFSET(M23,0,-1)=\"\",\"\",OFFSET(M23,0,-1))","v":"Groot"}]
[null,null,"Patiënten behandelbaar",{"$f":"OFFSET(D24,-2,0)*OFFSET(D24,-1,0)","v":17100},{"$f":"OFFSET(E24,-2,0)*OFFSET(E24,-1,0)","v":17100},{"$f":"OFFSET(F24,-2,0)*OFFSET(F24,-1,0)","v":17100},{"$f":"OFFSET(G24,-2,0)*OFFSET(G24,-1,0)","v":17100},{"$f":"OFFSET(H24,-2,0)*OFFSET(H24,-1,0)","v":17100}]
[]
[null,"B. STUWMEER"]
[null,"i","Potentieel overstappende patienten",4000,5000,6000,7000,8000,null,null,{"$f":"IF(M27=\"Klein\",1,IF(M27=\"Gemiddeld\",0,IF(M27=\"Groot\",-1,\"\")))","v":-1},"Groot",{"$f":"IF(OFFSET(M27,0,-1)=\"\",\"\",OFFSET(M27,0,-1))","v":"Groot"}]
[null,"i","Percentage patiënten behandelbaar",0.95,0.95,0.95,0.95,0.95,null,null,{"$f":"IF(M28=\"Klein\",1,IF(M28=\"Gemiddeld\",0,IF(M28=\"Groot\",-1,\"\")))","v":-1},"Groot",{"$f":"IF(OFFSET(M28,0,-1)=\"\",\"\",OFFSET(M28,0,-1))","v":"Groot"}]
[null,null,"Patiënten behandelbaar",{"$f":"OFFSET(D29,-2,0)*OFFSET(D29,-1,0)","v":3800},{"$f":"OFFSET(E29,-2,0)*OFFSET(E29,-1,0)","v":4750},{"$f":"OFFSET(F29,-2,0)*OFFSET(F29,-1,0)","v":5700},{"$f":"OFFSET(G29,-2,0)*OFFSET(G29,-1,0)","v":6650},{"$f":"OFFSET(H29,-2,0)*OFFSET(H29,-1,0)","v":7600}]
[]
[null,"TOTAAL"]
[null,"i","Potentieel startende patienten",{"$f":"SUM(D33:D34)","v":20900},{"$f":"SUM(E33:E34)","v":22715},{"$f":"SUM(F33:F34)","v":23485.75},{"$f":"SUM(G33:G34)","v":24384.287499999999},{"$f":"SUM(H33:H34)","v":25199.214375}]
[null,null,"Patiënten behandelbaar",{"$f":"SUM(D24,D29)","v":20900},{"$f":"SUM(E24,E29)","v":21850},{"$f":"SUM(F24,F29)","v":22800},{"$f":"SUM(G24,G29)","v":23750},{"$f":"SUM(H24,H29)","v":24700}]
[null,null,"Patiënten op wachtlijst",null,{"$f":"D38","v":865},{"$f":"E38","v":685.75},{"$f":"F38","v":634.28750000000002},{"$f":"G38","v":499.21437499999996}]
[null,"i","Implementatiecapaciteit (aantal)",3600,9000,10800,14400,18000,null,null,{"$f":"IF(M35=\"Klein\",1,IF(M35=\"Gemiddeld\",0,IF(M35=\"Groot\",-1,\"\")))","v":0},"Gemiddeld",{"$f":"IF(OFFSET(M35,0,-1)=\"\",\"\",OFFSET(M35,0,-1))","v":"Gemiddeld"}]
[null,null,"Aantal niet-starters",{"$f":"IF(OFFSET(D36,-1,0)<=SUM(D33:D34),SUM(D33:D34)-OFFSET(D36,-1,0),0)","v":17300},{"$f":"IF(OFFSET(E36,-1,0)<=SUM(E33:E34),SUM(E33:E34)-OFFSET(E36,-1,0),0)","v":13715},{"$f":"IF(OFFSET(F36,-1,0)<=SUM(F33:F34),SUM(F33:F34)-OFFSET(F36,-1,0),0)","v":12685.75},{"$f":"IF(OFFSET(G36,-1,0)<=SUM(G33:G34),SUM(G33:G34)-OFFSET(G36,-1,0),0)","v":9984.2874999999985},{"$f":"IF(OFFSET(H36,-1,0)<=SUM(H33:H34),SUM(H33:H34)-OFFSET(H36,-1,0),0)","v":7199.2143749999996}]
[null,"i","Percentage naar wachtlijst",0.05,0.05,0.05,0.05,0.05,null,null,{"$f":"IF(M37=\"Klein\",1,IF(M37=\"Gemiddeld\",0,IF(M37=\"Groot\",-1,\"\")))","v":-1},"Groot",{"$f":"IF(OFFSET(M37,0,-1)=\"\",\"\",OFFSET(M37,0,-1))","v":"Groot"}]
[null,"i","Aantal naar wachtlijst",{"$f":"OFFSET(D38,-1,0)*D36","v":865},{"$f":"OFFSET(E38,-1,0)*E36","v":685.75},{"$f":"OFFSET(F38,-1,0)*F36","v":634.28750000000002},{"$f":"OFFSET(G38,-1,0)*G36","v":499.21437499999996},{"$f":"OFFSET(H38,-1,0)*H36","v":359.96071875000001}]
[null,"i","Feitelijk startende patiënten",{"$f":"IF(OFFSET(D36,-1,0)<SUM(D33:D34),OFFSET(D36,-1,0),SUM(D33:D34))","v":3600},{"$f":"IF(OFFSET(E36,-1,0)<SUM(E33:E34),OFFSET(E36,-1,0),SUM(E33:E34))","v":9000},{"$f":"IF(OFFSET(F36,-1,0)<SUM(F33:F34),OFFSET(F36,-1,0),SUM(F33:F34))","v":10800},{"$f":"IF(OFFSET(G36,-1,0)<SUM(G33:G34),OFFSET(G36,-1,0),SUM(G33:G34))","v":14400},{"$f":"IF(OFFSET(H36,-1,0)<SUM(H33:H34),OFFSET(H36,-1,0),SUM(H33:H34))","v":18000},null,null,{"$f":"IF(M39=\"Klein\",1,IF(M39=\"Gemiddeld\",0,IF(M39=\"Groot\",-1,\"\")))","v":0},"Gemiddeld",{"$f":"IF(OFFSET(M39,0,-1)=\"\",\"\",OFFSET(M39,0,-1))","v":"Gemiddeld"}]
[]
[]
[]
[]
[]
["Met onderstaande knoppen kunt u snel over de hoofdonderdelen van de BIA navigeren. De kleur matcht met de band bovenin het scherm. \nDe knop 'Verder' hierboven volstaat echter om het hele proces te doorlopen."]

{"sheet":"Interventies_alt1","index":6,"n_rows":42,"n_cols":16,"rows_kept":42,"cut":false,"hidden":false,"merged":[[41,0,41,15],[40,0,40,15],[2,0,2,15],[3,0,3,15],[5,1,9,14],[21,12,21,13],[16,2,16,14]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["INTERVENTIEMIX ALTERNATIEVE ZORG"]
[]
[null,"Op deze pagina kunt u specificeren welke zorgprestaties beïnvloed worden binnen de alternatieve- en referentiezorg (u kunt hiertussen wisselen via de knoppen onder navigatie of de routing volgen via de knop 'verder' onder in het scherm). U kunt ook hier kiezen om te variëren binnen de 3 eerder omschreven scenario's, tevens heeft u de mogelijkheid om de gegevens van scenario 1 automatisch te kopiëren. U specificeert de interventiemix door de verschillende componenten per regel te omschrijven. Deze omschrijving kent de volgende onderdelen:  \n1) Typeer de kosten als non-healthcare of kies de sector van de interventiecomponent uit het keuzemenu. Op basis hiervan wordt automatisch de juiste wet gekoppeld, zodat hierop geaggregeerd kan worden.\n2) Geef een omschrijving van de interventiecomponenten\n3) Specificeer de typering van de kosten: incidenteel of structureel\n4) Specificeer de verdeling van de uitgaven per patiënt over de follow-up jaren. De witte kolom erna geeft het totaal.\n5) Geef voor het geheel van de onderdelen een specificatie van de mate van onzekerheid. Klik hiervoor aan de rechterzijde in het gearceerde vlak. De methodologie vindt u op pagina 22 en 23 van de leidraad.\n6) Via de knop onderin het scherm komt u op een apart scherm waar u de specificatie en mate van onzekerheid kunt toelichten. U dient daar ook een eindoordeel te specificeren voor de mate van onzekerheid van de kosten van de interventiemix."]
[]
[]
[]
[]
[]
[null,"i","Navigatie"]
[]
[]
[]
[null,"i","Omschrijving scenario"]
[null,null,{"$f":"Populatie1!$C$17","v":"Hoofdscenario: Realistisch scenario: 50% van de in totaal 18.000 patiënten tussen de 45 en 70 jaar die per jaar worden behandeld aan een meniscuslaesie (referente zorg) kunnen middels fysiotherapie worden behandeld (alternatieve zorg)"}]
[]
[null,null,"Bij de navolgende scenario's kunt u de hier ingevulde waardes automatisch laten overnemen door middel van een knop op deze plaats"]
[]
[null,"INTERVENTIEMIX: SPECIFICEER PER PATIENT"]
[null,null,"Kies zorgsector of non-healthcare","Component","Structureel / Incidenteel","Uitgaven \njaar 1","\njaar 2","\njaar 3","\njaar 4","\njaar 5","Uitgaven totaal",null,"i",null,"Onzekerheid"]
[null,1,"Paramedische zorg","Fysiotherapie","Incidenteel",838,0,0,0,0,{"$f":"SUM(F23:J23)","v":838},null,null,{"$f":"IF(P23=\"Klein\",1,IF(P23=\"Gemiddeld\",0,IF(P23=\"Groot\",-1,\"\")))","v":1},"Klein",{"$f":"IF(OFFSET(P23,0,-1)=\"\",\"\",OFFSET(P23,0,-1))","v":"Klein"}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"SUM(F24:J24)","v":0},null,null,"",null,{"$f":"IF(OFFSET(P24,0,-1)=\"\",\"\",OFFSET(P24,0,-1))","v":""}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,4,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,5,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,6,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,7,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,8,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,9,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,10,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,11,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,12,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,13,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,14,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,"Gemiddeld","Gemiddeld"]
[]
[]
[]
[]
["Met onderstaande knoppen kunt u snel over de hoofdonderdelen van de BIA navigeren. De kleur matcht met de band bovenin het scherm. \nDe knop 'Verder' hierboven volstaat echter om het hele proces te doorlopen."]

{"sheet":"Interventies_ref1","index":7,"n_rows":43,"n_cols":16,"rows_kept":43,"cut":false,"hidden":false,"merged":[[41,0,41,15],[42,0,42,15],[39,0,39,15],[2,0,2,15],[3,0,3,15],[5,1,9,14],[21,12,21,13],[16,2,16,14],[37,0,37,15]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["INTERVENTIEMIX REFERENTIEZORG"]
[]
[null,"Op deze pagina kunt u specificeren welke zorgprestaties beïnvloed worden binnen de alternatieve- en referentiezorg (u kunt hiertussen wisselen via de knoppen onder navigatie of de routing volgen via de knop 'verder' onder in het scherm). U kunt ook hier kiezen om te variëren binnen de 3 eerder omschreven scenario's, tevens heeft u de mogelijkheid om de gegevens van scenario 1 automatisch te kopiëren. U specificeert de interventiemix door de verschillende componenten per regel te omschrijven. Deze omschrijving kent de volgende onderdelen:  \n1) Typeer de kosten als non-healthcare of kies de sector van de interventiecomponent uit het keuzemenu. Op basis hiervan wordt automatisch de juiste wet gekoppeld, zodat hierop geaggregeerd kan worden.\n2) Geef een omschrijving van de interventiecomponenten\n3) Specificeer de typering van de kosten: incidenteel of structureel\n4) Specificeer de verdeling van de uitgaven per patiënt over de follow-up jaren. De witte kolom erna geeft het totaal.\n5) Geef voor het geheel van de onderdelen een specificatie van de mate van onzekerheid. Klik hiervoor aan de rechterzijde in het gearceerde vlak. De methodologie vindt u op pagina 22 en 23 van de leidraad.\n6) Via de knop onderin het scherm komt u op een apart scherm waar u de specificatie en mate van onzekerheid kunt toelichten. U dient daar ook een eindoordeel te specificeren voor de mate van onzekerheid van de kosten van de interventiemix."]
[]
[]
[]
[]
[]
[null,"i","Navigatie"]
[]
[]
[]
[null,"i","Omschrijving scenario"]
[null,null,{"$f":"Populatie1!$C$17","v":"Hoofdscenario: Realistisch scenario: 50% van de in totaal 18.000 patiënten tussen de 45 en 70 jaar die per jaar worden behandeld aan een meniscuslaesie (referente zorg) kunnen middels fysiotherapie worden behandeld (alternatieve zorg)"}]
[]
[null,null,"Bij de navolgende scenario's kunt u de hier ingevulde waardes automatisch laten overnemen door middel van een knop op deze plaats"]
[]
[null,"INTERVENTIEMIX: SPECIFICEER PER PATIENT"]
[null,null,"Kies zorgsector of non-healthcare","Component","Structureel / Incidenteel","Uitgaven \njaar 1","\njaar 2","\njaar 3","\njaar 4","\njaar 5","Uitgaven totaal",null,"i",null,"Onzekerheid"]
[null,1,"Medisch-specialistische zorg","Meniscusoperatie","Incidenteel",3202,null,null,null,null,{"$f":"SUM(F23:J23)","v":3202},null,null,{"$f":"IF(P23=\"Klein\",1,IF(P23=\"Gemiddeld\",0,IF(P23=\"Groot\",-1,\"\")))","v":1},"Klein",{"$f":"IF(OFFSET(P23,0,-1)=\"\",\"\",OFFSET(P23,0,-1))","v":"Klein"}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"SUM(F24:J24)","v":0},null,null,"",null,{"$f":"IF(OFFSET(P24,0,-1)=\"\",\"\",OFFSET(P24,0,-1))","v":""}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,4,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,5,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,6,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,7,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,8,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,9,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,10,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,11,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,12,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,13,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,14,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,15,null,null,null,null,null,null,null,null,0,null,null,-1,"Groot","Groot"]
["U heeft inmiddels alle schermen voor scenario 1 doorlopen. U kunt nu kiezen om verder te gaan, al dan niet met een ander scenario."]
[]
[]
[]
[]
["Met onderstaande knoppen kunt u snel over de hoofdonderdelen van de BIA navigeren. De kleur matcht met de band bovenin het scherm. \nDe knop 'Verder' hierboven volstaat echter om het hele proces te doorlopen."]

{"sheet":"Populatie2","index":8,"n_rows":45,"n_cols":13,"rows_kept":45,"cut":false,"hidden":false,"merged":[[44,0,44,15],[2,0,2,12],[3,0,3,12],[5,1,10,11],[16,2,16,11],[20,9,20,10],[43,0,43,12]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["POPULATIE"]
[]
[null,"STARTENDE PATIËNTEN\nDe groep patiënten die start met de alternatieve zorg bestaat uit 2 subpopulaties:\nA) Incidentie = nieuwe patiënten die pas vanaf nu aangewezen zijn op de alternatieve zorg.\nB) Stuwmeer = de populatie patiënten die al in een eerder stadium op basis van hun aandoening is geïndiceerd voor de referentiezorg die onderdeel is van de BIA en die nu overstappen naar de alternatieve zorg.\n Aan de rechterzijde van het scherm kunt u de 'onzekerheid' van uw invoer specificeren uit een keuzemenu. Klik hiervoor in het rechter deel van het gearceerde vlak. Het is de bedoeling dat u dit zowel voor de losse onderdelen doet, als voor de totalen (blauwe velden). De labels van de totalen zullen worden overgenomen op het hoofdoverzicht en bij de weergave van de uiteindelijke budgetimpact. Ten aanzien van het specificeren van de onzerkerheid, vindt u de methodologie op pagina 22 en 23 van de leidraad.\nVia de pennetjes uiterst rechts of de knop 'Bronvermeldingen/Toelichting' komt u op een pagina waar u uw invoer en de 'mate van onzekerheid' kunt toelichten."]
[]
[]
[]
[]
[]
[]
[null,"i","Navigatie"]
[]
[]
[null,"i","Omschrijving scenario"]
[null,null,{"$f":"Voorblad!O21","v":"Scenario 2: Niet nader omschreven"}]
[]
[null,"i"]
[]
[null,"A. INCIDENTIE",null,2019,2020,2021,2022,2023,null,"i",null,"Onzekerheid"]
[null,"i","Potentieel nieuw startende patienten",null,null,null,null,null,null,null,{"$f":"IF(M22=\"Klein\",1,IF(M22=\"Gemiddeld\",0,IF(M22=\"Groot\",-1,\"\")))","v":0},"Gemiddeld",{"$f":"IF(OFFSET(M22,0,-1)=\"\",\"\",OFFSET(M22,0,-1))","v":"Gemiddeld"}]
[null,"i","Fractie behandelbaar (percentage)",null,null,null,null,null,null,null,{"$f":"IF(M23=\"Klein\",1,IF(M23=\"Gemiddeld\",0,IF(M23=\"Groot\",-1,\"\")))","v":1},"Klein",{"$f":"IF(OFFSET(M23,0,-1)=\"\",\"\",OFFSET(M23,0,-1))","v":"Klein"}]
[null,null,"Patiënten behandelbaar",{"$f":"OFFSET(D24,-2,0)*OFFSET(D24,-1,0)","v":0},{"$f":"OFFSET(E24,-2,0)*OFFSET(E24,-1,0)","v":0},{"$f":"OFFSET(F24,-2,0)*OFFSET(F24,-1,0)","v":0},{"$f":"OFFSET(G24,-2,0)*OFFSET(G24,-1,0)","v":0},{"$f":"OFFSET(H24,-2,0)*OFFSET(H24,-1,0)","v":0}]
[]
[null,"B. STUWMEER"]
[null,"i","Potentieel overstappende patienten",null,null,null,null,null,null,null,{"$f":"IF(M27=\"Klein\",1,IF(M27=\"Gemiddeld\",0,IF(M27=\"Groot\",-1,\"\")))","v":""},null,{"$f":"IF(OFFSET(M27,0,-1)=\"\",\"\",OFFSET(M27,0,-1))","v":""}]
[null,"i","Percentage patiënten behandelbaar",null,null,null,null,null,null,null,{"$f":"IF(M28=\"Klein\",1,IF(M28=\"Gemiddeld\",0,IF(M28=\"Groot\",-1,\"\")))","v":""},null,{"$f":"IF(OFFSET(M28,0,-1)=\"\",\"\",OFFSET(M28,0,-1))","v":""}]
[null,null,"Patiënten behandelbaar",{"$f":"OFFSET(D29,-2,0)*OFFSET(D29,-1,0)","v":0},{"$f":"OFFSET(E29,-2,0)*OFFSET(E29,-1,0)","v":0},{"$f":"OFFSET(F29,-2,0)*OFFSET(F29,-1,0)","v":0},{"$f":"OFFSET(G29,-2,0)*OFFSET(G29,-1,0)","v":0},{"$f":"OFFSET(H29,-2,0)*OFFSET(H29,-1,0)","v":0}]
[]
[null,"TOTAAL"]
[null,"i","Potentieel startende patienten",{"$f":"SUM(D33:D34)","v":0},{"$f":"SUM(E33:E34)","v":0},{"$f":"SUM(F33:F34)","v":0},{"$f":"SUM(G33:G34)","v":0},{"$f":"SUM(H33:H34)","v":0}]
[null,null,"Patiënten behandelbaar",{"$f":"SUM(D24,D29)","v":0},{"$f":"SUM(E24,E29)","v":0},{"$f":"SUM(F24,F29)","v":0},{"$f":"SUM(G24,G29)","v":0},{"$f":"SUM(H24,H29)","v":0}]
[null,null,"Patiënten op wachtlijst",null,{"$f":"D38","v":0},{"$f":"E38","v":0},0,0]
[null,"i","Implementatiecapaciteit (aantal)",null,null,null,null,null,null,null,{"$f":"IF(M35=\"Klein\",1,IF(M35=\"Gemiddeld\",0,IF(M35=\"Groot\",-1,\"\")))","v":""},null,{"$f":"IF(OFFSET(M35,0,-1)=\"\",\"\",OFFSET(M35,0,-1))","v":""}]
[null,null,"Aantal niet-starters",{"$f":"IF(OFFSET(D36,-1,0)<=SUM(D33:D34),SUM(D33:D34)-OFFSET(D36,-1,0),0)","v":0},{"$f":"IF(OFFSET(E36,-1,0)<=SUM(E33:E34),SUM(E33:E34)-OFFSET(E36,-1,0),0)","v":0},0,0,0]
[null,"i","Percentage naar wachtlijst",null,null,null,null,null,null,null,{"$f":"IF(M37=\"Klein\",1,IF(M37=\"Gemiddeld\",0,IF(M37=\"Groot\",-1,\"\")))","v":""},null,{"$f":"IF(OFFSET(M37,0,-1)=\"\",\"\",OFFSET(M37,0,-1))","v":""}]
[null,"i","Aantal naar wachtlijst",{"$f":"OFFSET(D38,-1,0)*D36","v":0},{"$f":"OFFSET(E38,-1,0)*E36","v":0},{"$f":"OFFSET(F38,-1,0)*F36","v":0},{"$f":"OFFSET(G38,-1,0)*G36","v":0},{"$f":"OFFSET(H38,-1,0)*H36","v":0}]
[null,"i","Feitelijk startende patiënten",{"$f":"IF(OFFSET(D36,-1,0)<SUM(D33:D34),OFFSET(D36,-1,0),SUM(D33:D34))","v":0},{"$f":"IF(OFFSET(E36,-1,0)<SUM(E33:E34),OFFSET(E36,-1,0),SUM(E33:E34))","v":0},{"$f":"IF(OFFSET(F36,-1,0)<SUM(F33:F34),OFFSET(F36,-1,0),SUM(F33:F34))","v":0},{"$f":"IF(OFFSET(G36,-1,0)<SUM(G33:G34),OFFSET(G36,-1,0),SUM(G33:G34))","v":0},{"$f":"IF(OFFSET(H36,-1,0)<SUM(H33:H34),OFFSET(H36,-1,0),SUM(H33:H34))","v":0},null,null,{"$f":"IF(M39=\"Klein\",1,IF(M39=\"Gemiddeld\",0,IF(M39=\"Groot\",-1,\"\")))","v":0},"Gemiddeld",{"$f":"IF(OFFSET(M39,0,-1)=\"\",\"\",OFFSET(M39,0,-1))","v":"Gemiddeld"}]
[]
[]
[]
[]
[]
["Met onderstaande knoppen kunt u snel over de hoofdonderdelen van de BIA navigeren. De kleur matcht met de band bovenin het scherm. \nDe knop 'Verder' hierboven volstaat echter om het hele proces te doorlopen."]

{"sheet":"Interventies_alt2","index":9,"n_rows":42,"n_cols":16,"rows_kept":42,"cut":false,"hidden":false,"merged":[[41,0,41,15],[2,0,2,15],[3,0,3,15],[5,1,9,14],[16,2,16,14],[21,12,21,13],[40,0,40,15]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["INTERVENTIEMIX ALTERNATIEVE ZORG"]
[]
[null,"Op deze pagina kunt u specificeren welke zorgprestaties beïnvloed worden binnen de alternatieve- en referentiezorg (u kunt hiertussen wisselen via de knoppen onder navigatie of de routing volgen via de knop 'verder' onder in het scherm). U kunt ook hier kiezen om te variëren binnen de 3 eerder omschreven scenario's, tevens heeft u de mogelijkheid om de gegevens van scenario 1 automatisch te kopiëren. U specificeert de interventiemix door de verschillende componenten per regel te omschrijven. Deze omschrijving kent de volgende onderdelen:  \n1) Typeer de kosten als non-healthcare of kies de sector van de interventiecomponent uit het keuzemenu. Op basis hiervan wordt automatisch de juiste wet gekoppeld, zodat hierop geaggregeerd kan worden.\n2) Geef een omschrijving van de interventiecomponenten\n3) Specificeer de typering van de kosten: incidenteel of structureel\n4) Specificeer de verdeling van de uitgaven per patiënt over de follow-up jaren. De witte kolom erna geeft het totaal.\n5) Geef voor het geheel van de onderdelen een specificatie van de mate van onzekerheid. Klik hiervoor aan de rechterzijde in het gearceerde vlak. De methodologie vindt u op pagina 22 en 23 van de leidraad.\n6) Via de knop onderin het scherm komt u op een apart scherm waar u de specificatie en mate van onzekerheid kunt toelichten. U dient daar ook een eindoordeel te specificeren voor de mate van onzekerheid van de kosten van de interventiemix."]
[]
[]
[]
[]
[]
[null,"i","Navigatie"]
[]
[]
[]
[null,"i","Omschrijving scenario"]
[null,null,{"$f":"Populatie2!$C$17","v":"Scenario 2: Niet nader omschreven"}]
[]
[null,"i"]
[]
[null,"INTERVENTIEMIX: SPECIFICEER PER PATIENT"]
[null,null,"Kies zorgsector of non-healthcare","Component","Structureel / Incidenteel","Uitgaven \njaar 1","\njaar 2","\njaar 3","\njaar 4","\njaar 5","Uitgaven totaal",null,"i",null,"Onzekerheid"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"SUM(F23:J23)","v":0},null,null,{"$f":"IF(P23=\"Klein\",1,IF(P23=\"Gemiddeld\",0,IF(P23=\"Groot\",-1,\"\")))","v":1},"Klein",{"$f":"IF(OFFSET(P23,0,-1)=\"\",\"\",OFFSET(P23,0,-1))","v":"Klein"}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"SUM(F24:J24)","v":0},null,null,"",null,{"$f":"IF(OFFSET(P24,0,-1)=\"\",\"\",OFFSET(P24,0,-1))","v":""}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,4,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,5,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,6,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,7,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,8,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,9,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,10,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,11,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,12,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,13,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,14,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,"Gemiddeld","Gemiddeld"]
[]
[]
[]
[]
["Met onderstaande knoppen kunt u snel over de hoofdonderdelen van de BIA navigeren. De kleur matcht met de band bovenin het scherm. \nDe knop 'Verder' hierboven volstaat echter om het hele proces te doorlopen."]

{"sheet":"Interventies_ref2","index":10,"n_rows":43,"n_cols":16,"rows_kept":43,"cut":false,"hidden":false,"merged":[[41,0,41,15],[42,0,42,15],[2,0,2,15],[3,0,3,15],[5,1,9,14],[16,2,16,14],[21,12,21,13],[39,0,39,15],[37,0,37,15]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["INTERVENTIEMIX REFERENTIEZORG"]
[]
[null,"Op deze pagina kunt u specificeren welke zorgprestaties beïnvloed worden binnen de alternatieve- en referentiezorg (u kunt hiertussen wisselen via de knoppen onder navigatie of de routing volgen via de knop 'verder' onder in het scherm). U kunt ook hier kiezen om te variëren binnen de 3 eerder omschreven scenario's, tevens heeft u de mogelijkheid om de gegevens van scenario 1 automatisch te kopiëren. U specificeert de interventiemix door de verschillende componenten per regel te omschrijven. Deze omschrijving kent de volgende onderdelen:  \n1) Typeer de kosten als non-healthcare of kies de sector van de interventiecomponent uit het keuzemenu. Op basis hiervan wordt automatisch de juiste wet gekoppeld, zodat hierop geaggregeerd kan worden.\n2) Geef een omschrijving van de interventiecomponenten\n3) Specificeer de typering van de kosten: incidenteel of structureel\n4) Specificeer de verdeling van de uitgaven per patiënt over de follow-up jaren. De witte kolom erna geeft het totaal.\n5) Geef voor het geheel van de onderdelen een specificatie van de mate van onzekerheid. Klik hiervoor aan de rechterzijde in het gearceerde vlak. De methodologie vindt u op pagina 22 en 23 van de leidraad.\n6) Via de knop onderin het scherm komt u op een apart scherm waar u de specificatie en mate van onzekerheid kunt toelichten. U dient daar ook een eindoordeel te specificeren voor de mate van onzekerheid van de kosten van de interventiemix."]
[]
[]
[]
[]
[]
[null,"i","Navigatie"]
[]
[]
[]
[null,"i","Omschrijving scenario"]
[null,null,{"$f":"Populatie2!$C$17","v":"Scenario 2: Niet nader omschreven"}]
[]
[null,"i"]
[]
[null,"INTERVENTIEMIX: SPECIFICEER PER PATIENT"]
[null,null,"Kies zorgsector of non-healthcare","Component","Structureel / Incidenteel","Uitgaven \njaar 1","\njaar 2","\njaar 3","\njaar 4","\njaar 5","Uitgaven totaal",null,"i",null,"Onzekerheid"]
[null,1,"Medisch-specialistische zorg",null,null,null,null,null,null,null,{"$f":"SUM(F23:J23)","v":0},null,null,{"$f":"IF(P23=\"Klein\",1,IF(P23=\"Gemiddeld\",0,IF(P23=\"Groot\",-1,\"\")))","v":1},"Klein",{"$f":"IF(OFFSET(P23,0,-1)=\"\",\"\",OFFSET(P23,0,-1))","v":"Klein"}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"SUM(F24:J24)","v":0},null,null,"",null,{"$f":"IF(OFFSET(P24,0,-1)=\"\",\"\",OFFSET(P24,0,-1))","v":""}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,4,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,5,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,6,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,7,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,8,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,9,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,10,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,11,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,12,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,13,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,14,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,15,null,null,null,null,null,null,null,null,0,null,null,1,"Klein","Klein"]
["U heeft inmiddels alle schermen voor scenario 2 doorlopen. U kunt nu kiezen om verder te gaan, al dan niet met een ander scenario."]
[]
[]
[]
[]
["Met onderstaande knoppen kunt u snel over de hoofdonderdelen van de BIA navigeren. De kleur matcht met de band bovenin het scherm. \nDe knop 'Verder' hierboven volstaat echter om het hele proces te doorlopen."]

{"sheet":"Populatie3","index":11,"n_rows":45,"n_cols":13,"rows_kept":45,"cut":false,"hidden":false,"merged":[[44,0,44,15],[2,0,2,12],[3,0,3,12],[5,1,10,11],[16,2,16,11],[20,9,20,10],[43,0,43,12]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["POPULATIE"]
[]
[null,"STARTENDE PATIËNTEN\nDe groep patiënten die start met de alternatieve zorg bestaat uit 2 subpopulaties:\nA) Incidentie = nieuwe patiënten die pas vanaf nu aangewezen zijn op de alternatieve zorg.\nB) Stuwmeer = de populatie patiënten die al in een eerder stadium op basis van hun aandoening is geïndiceerd voor de referentiezorg die onderdeel is van de BIA en die nu overstappen naar de alternatieve zorg.\n Aan de rechterzijde van het scherm kunt u de 'onzekerheid' van uw invoer specificeren uit een keuzemenu. Klik hiervoor in het rechter deel van het gearceerde vlak. Het is de bedoeling dat u dit zowel voor de losse onderdelen doet, als voor de totalen (blauwe velden). De labels van de totalen zullen worden overgenomen op het hoofdoverzicht en bij de weergave van de uiteindelijke budgetimpact. Ten aanzien van het specificeren van de onzerkerheid, vindt u de methodologie op pagina 22 en 23 van de leidraad.\nVia de pennetjes uiterst rechts of de knop 'Bronvermeldingen/Toelichting' komt u op een pagina waar u uw invoer en de 'mate van onzekerheid' kunt toelichten."]
[]
[]
[]
[]
[]
[]
[null,"i","Navigatie"]
[]
[]
[null,"i","Omschrijving scenario"]
[null,null,{"$f":"Voorblad!O22","v":"Scenario 3: Niet nader omschreven"}]
[]
[null,"i"]
[]
[null,"A. INCIDENTIE",null,{"$f":"IF(Startjaar=\"\",1,Startjaar)","v":2019},{"$f":"D21+1","v":2020},{"$f":"E21+1","v":2021},{"$f":"F21+1","v":2022},{"$f":"G21+1","v":2023},null,"i",null,"Onzekerheid"]
[null,"i","Potentieel nieuw startende patienten",100,110,120,130,140,null,null,{"$f":"IF(M22=\"Klein\",1,IF(M22=\"Gemiddeld\",0,IF(M22=\"Groot\",-1,\"\")))","v":0},"Gemiddeld",{"$f":"IF(OFFSET(M22,0,-1)=\"\",\"\",OFFSET(M22,0,-1))","v":"Gemiddeld"}]
[null,"i","Fractie behandelbaar (percentage)",0.9,0.9,0.9,0.9,0.9,null,null,{"$f":"IF(M23=\"Klein\",1,IF(M23=\"Gemiddeld\",0,IF(M23=\"Groot\",-1,\"\")))","v":1},"Klein",{"$f":"IF(OFFSET(M23,0,-1)=\"\",\"\",OFFSET(M23,0,-1))","v":"Klein"}]
[null,null,"Patiënten behandelbaar",{"$f":"OFFSET(D24,-2,0)*OFFSET(D24,-1,0)","v":90},{"$f":"OFFSET(E24,-2,0)*OFFSET(E24,-1,0)","v":99},{"$f":"OFFSET(F24,-2,0)*OFFSET(F24,-1,0)","v":108},{"$f":"OFFSET(G24,-2,0)*OFFSET(G24,-1,0)","v":117},{"$f":"OFFSET(H24,-2,0)*OFFSET(H24,-1,0)","v":126}]
[]
[null,"B. STUWMEER"]
[null,"i","Potentieel overstappende patienten",null,null,null,null,null,null,null,{"$f":"IF(M27=\"Klein\",1,IF(M27=\"Gemiddeld\",0,IF(M27=\"Groot\",-1,\"\")))","v":""},null,{"$f":"IF(OFFSET(M27,0,-1)=\"\",\"\",OFFSET(M27,0,-1))","v":""}]
[null,"i","Percentage patiënten behandelbaar",null,null,null,null,null,null,null,{"$f":"IF(M28=\"Klein\",1,IF(M28=\"Gemiddeld\",0,IF(M28=\"Groot\",-1,\"\")))","v":""},null,{"$f":"IF(OFFSET(M28,0,-1)=\"\",\"\",OFFSET(M28,0,-1))","v":""}]
[null,null,"Patiënten behandelbaar",{"$f":"OFFSET(D29,-2,0)*OFFSET(D29,-1,0)","v":0},{"$f":"OFFSET(E29,-2,0)*OFFSET(E29,-1,0)","v":0},{"$f":"OFFSET(F29,-2,0)*OFFSET(F29,-1,0)","v":0},{"$f":"OFFSET(G29,-2,0)*OFFSET(G29,-1,0)","v":0},{"$f":"OFFSET(H29,-2,0)*OFFSET(H29,-1,0)","v":0}]
[]
[null,"TOTAAL"]
[null,"i","Potentieel startende patienten",{"$f":"SUM(D33:D34)","v":90},{"$f":"SUM(E33:E34)","v":99},{"$f":"SUM(F33:F34)","v":108},{"$f":"SUM(G33:G34)","v":117},{"$f":"SUM(H33:H34)","v":126}]
[null,null,"Patiënten behandelbaar",{"$f":"SUM(D24,D29)","v":90},{"$f":"SUM(E24,E29)","v":99},{"$f":"SUM(F24,F29)","v":108},{"$f":"SUM(G24,G29)","v":117},{"$f":"SUM(H24,H29)","v":126}]
[null,null,"Patiënten op wachtlijst",null,{"$f":"D38","v":0},{"$f":"E38","v":0},{"$f":"F38","v":0},{"$f":"G38","v":0}]
[null,"i","Implementatiecapaciteit (aantal)",100,100,100,100,100,null,null,{"$f":"IF(M35=\"Klein\",1,IF(M35=\"Gemiddeld\",0,IF(M35=\"Groot\",-1,\"\")))","v":""},null,{"$f":"IF(OFFSET(M35,0,-1)=\"\",\"\",OFFSET(M35,0,-1))","v":""}]
[null,null,"Aantal niet-starters",{"$f":"IF(OFFSET(D36,-1,0)<=SUM(D33:D34),SUM(D33:D34)-OFFSET(D36,-1,0),0)","v":0},{"$f":"IF(OFFSET(E36,-1,0)<=SUM(E33:E34),SUM(E33:E34)-OFFSET(E36,-1,0),0)","v":0},{"$f":"IF(OFFSET(F36,-1,0)<=SUM(F33:F34),SUM(F33:F34)-OFFSET(F36,-1,0),0)","v":8},{"$f":"IF(OFFSET(G36,-1,0)<=SUM(G33:G34),SUM(G33:G34)-OFFSET(G36,-1,0),0)","v":17},{"$f":"IF(OFFSET(H36,-1,0)<=SUM(H33:H34),SUM(H33:H34)-OFFSET(H36,-1,0),0)","v":26}]
[null,"i","Percentage naar wachtlijst",null,null,null,null,null,null,null,{"$f":"IF(M37=\"Klein\",1,IF(M37=\"Gemiddeld\",0,IF(M37=\"Groot\",-1,\"\")))","v":""},null,{"$f":"IF(OFFSET(M37,0,-1)=\"\",\"\",OFFSET(M37,0,-1))","v":""}]
[null,"i","Aantal naar wachtlijst",{"$f":"OFFSET(D38,-1,0)*D36","v":0},{"$f":"OFFSET(E38,-1,0)*E36","v":0},{"$f":"OFFSET(F38,-1,0)*F36","v":0},{"$f":"OFFSET(G38,-1,0)*G36","v":0},{"$f":"OFFSET(H38,-1,0)*H36","v":0}]
[null,"i","Feitelijk startende patiënten",{"$f":"IF(OFFSET(D36,-1,0)<SUM(D33:D34),OFFSET(D36,-1,0),SUM(D33:D34))","v":90},{"$f":"IF(OFFSET(E36,-1,0)<SUM(E33:E34),OFFSET(E36,-1,0),SUM(E33:E34))","v":99},{"$f":"IF(OFFSET(F36,-1,0)<SUM(F33:F34),OFFSET(F36,-1,0),SUM(F33:F34))","v":100},{"$f":"IF(OFFSET(G36,-1,0)<SUM(G33:G34),OFFSET(G36,-1,0),SUM(G33:G34))","v":100},{"$f":"IF(OFFSET(H36,-1,0)<SUM(H33:H34),OFFSET(H36,-1,0),SUM(H33:H34))","v":100},null,null,{"$f":"IF(M39=\"Klein\",1,IF(M39=\"Gemiddeld\",0,IF(M39=\"Groot\",-1,\"\")))","v":0},"Gemiddeld",{"$f":"IF(OFFSET(M39,0,-1)=\"\",\"\",OFFSET(M39,0,-1))","v":"Gemiddeld"}]
[]
[]
[]
[]
[]
["Met onderstaande knoppen kunt u snel over de hoofdonderdelen van de BIA navigeren. De kleur matcht met de band bovenin het scherm. \nDe knop 'Verder' hierboven volstaat echter om het hele proces te doorlopen."]

{"sheet":"Interventies_alt3","index":12,"n_rows":42,"n_cols":16,"rows_kept":42,"cut":false,"hidden":false,"merged":[[41,0,41,15],[2,0,2,15],[3,0,3,15],[5,1,9,14],[16,2,16,14],[21,12,21,13],[40,0,40,15]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["INTERVENTIEMIX ALTERNATIEVE ZORG"]
[]
[null,"Op deze pagina kunt u specificeren welke zorgprestaties beïnvloed worden binnen de alternatieve- en referentiezorg (u kunt hiertussen wisselen via de knoppen onder navigatie of de routing volgen via de knop 'verder' onder in het scherm). U kunt ook hier kiezen om te variëren binnen de 3 eerder omschreven scenario's, tevens heeft u de mogelijkheid om de gegevens van scenario 1 automatisch te kopiëren. U specificeert de interventiemix door de verschillende componenten per regel te omschrijven. Deze omschrijving kent de volgende onderdelen:  \n1) Typeer de kosten als non-healthcare of kies de sector van de interventiecomponent uit het keuzemenu. Op basis hiervan wordt automatisch de juiste wet gekoppeld, zodat hierop geaggregeerd kan worden.\n2) Geef een omschrijving van de interventiecomponenten\n3) Specificeer de typering van de kosten: incidenteel of structureel\n4) Specificeer de verdeling van de uitgaven per patiënt over de follow-up jaren. De witte kolom erna geeft het totaal.\n5) Geef voor het geheel van de onderdelen een specificatie van de mate van onzekerheid. Klik hiervoor aan de rechterzijde in het gearceerde vlak. De methodologie vindt u op pagina 22 en 23 van de leidraad.\n6) Via de knop onderin het scherm komt u op een apart scherm waar u de specificatie en mate van onzekerheid kunt toelichten. U dient daar ook een eindoordeel te specificeren voor de mate van onzekerheid van de kosten van de interventiemix."]
[]
[]
[]
[]
[]
[null,"i","Navigatie"]
[]
[]
[]
[null,"i","Omschrijving scenario"]
[null,null,{"$f":"Populatie3!$C$17","v":"Scenario 3: Niet nader omschreven"}]
[]
[null,"i"]
[]
[null,"INTERVENTIEMIX: SPECIFICEER PER PATIENT"]
[null,null,"Kies zorgsector of non-healthcare","Component","Structureel / Incidenteel","Uitgaven \njaar 1","\njaar 2","\njaar 3","\njaar 4","\njaar 5","Uitgaven totaal",null,"i",null,"Onzekerheid"]
[null,1,"Non-healthcare","Testcomponent","Structureel",1500,100,300,null,null,{"$f":"SUM(F23:J23)","v":1900},null,null,{"$f":"IF(P23=\"Klein\",1,IF(P23=\"Gemiddeld\",0,IF(P23=\"Groot\",-1,\"\")))","v":1},"Klein",{"$f":"IF(OFFSET(P23,0,-1)=\"\",\"\",OFFSET(P23,0,-1))","v":"Klein"}]
[null,2,"Huisartsenzorg","Testcomponent","Incidenteel",null,null,null,null,null,{"$f":"SUM(F24:J24)","v":0},null,null,"",null,{"$f":"IF(OFFSET(P24,0,-1)=\"\",\"\",OFFSET(P24,0,-1))","v":""}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,4,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,5,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,6,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,7,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,8,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,9,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,10,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,11,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,12,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,13,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,14,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,"Gemiddeld","Gemiddeld"]
[]
[]
[]
[]
["Met onderstaande knoppen kunt u snel over de hoofdonderdelen van de BIA navigeren. De kleur matcht met de band bovenin het scherm. \nDe knop 'Verder' hierboven volstaat echter om het hele proces te doorlopen."]

{"sheet":"Interventies_ref3","index":13,"n_rows":43,"n_cols":16,"rows_kept":43,"cut":false,"hidden":false,"merged":[[41,0,41,15],[42,0,42,15],[2,0,2,15],[3,0,3,15],[5,1,9,14],[16,2,16,14],[21,12,21,13],[39,0,39,15],[38,0,38,15],[37,0,37,15]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["INTERVENTIEMIX REFERENTIEZORG"]
[]
[null,"Op deze pagina kunt u specificeren welke zorgprestaties beïnvloed worden binnen de alternatieve- en referentiezorg (u kunt hiertussen wisselen via de knoppen onder navigatie of de routing volgen via de knop 'verder' onder in het scherm). U kunt ook hier kiezen om te variëren binnen de 3 eerder omschreven scenario's, tevens heeft u de mogelijkheid om de gegevens van scenario 1 automatisch te kopiëren. U specificeert de interventiemix door de verschillende componenten per regel te omschrijven. Deze omschrijving kent de volgende onderdelen:  \n1) Typeer de kosten als non-healthcare of kies de sector van de interventiecomponent uit het keuzemenu. Op basis hiervan wordt automatisch de juiste wet gekoppeld, zodat hierop geaggregeerd kan worden.\n2) Geef een omschrijving van de interventiecomponenten\n3) Specificeer de typering van de kosten: incidenteel of structureel\n4) Specificeer de verdeling van de uitgaven per patiënt over de follow-up jaren. De witte kolom erna geeft het totaal.\n5) Geef voor het geheel van de onderdelen een specificatie van de mate van onzekerheid. Klik hiervoor aan de rechterzijde in het gearceerde vlak. De methodologie vindt u op pagina 22 en 23 van de leidraad.\n6) Via de knop onderin het scherm komt u op een apart scherm waar u de specificatie en mate van onzekerheid kunt toelichten. U dient daar ook een eindoordeel te specificeren voor de mate van onzekerheid van de kosten van de interventiemix."]
[]
[]
[]
[]
[]
[null,"i","Navigatie"]
[]
[]
[]
[null,"i","Omschrijving scenario"]
[null,null,{"$f":"Populatie3!$C$17","v":"Scenario 3: Niet nader omschreven"}]
[]
[null,"i"]
[]
[null,"INTERVENTIEMIX: SPECIFICEER PER PATIENT"]
[null,null,"Kies zorgsector of non-healthcare","Component","Structureel / Incidenteel","Uitgaven \njaar 1","\njaar 2","\njaar 3","\njaar 4","\njaar 5","Uitgaven totaal",null,"i",null,"Onzekerheid"]
[null,1,"Gehandicaptenzorg","Iets","Structureel",1500,100,300,null,null,{"$f":"SUM(F23:J23)","v":1900},null,null,{"$f":"IF(P23=\"Klein\",1,IF(P23=\"Gemiddeld\",0,IF(P23=\"Groot\",-1,\"\")))","v":1},"Klein",{"$f":"IF(OFFSET(P23,0,-1)=\"\",\"\",OFFSET(P23,0,-1))","v":"Klein"}]
[null,2,"Huisartsenzorg","Iets","Incidenteel",null,null,null,null,null,{"$f":"SUM(F24:J24)","v":0},null,null,"",null,{"$f":"IF(OFFSET(P24,0,-1)=\"\",\"\",OFFSET(P24,0,-1))","v":""}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,4,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,5,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,6,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,7,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,8,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,9,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,10,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,11,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,12,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,13,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,14,null,null,null,null,null,null,null,null,0,null,null,"",null,""]
[null,15,null,null,null,null,null,null,null,null,0,null,null,-1,"Groot","Groot"]
["U heeft inmiddels alle schermen voor scenario 3 doorlopen en daarmee alle scenario's gehad."]
[]
[]
[]
[]
["Met onderstaande knoppen kunt u snel over de hoofdonderdelen van de BIA navigeren. De kleur matcht met de band bovenin het scherm. \nDe knop 'Verder' hierboven volstaat echter om het hele proces te doorlopen."]

{"sheet":"Budgetimpact_Zorgaanbieder1","index":14,"n_rows":79,"n_cols":14,"rows_kept":79,"cut":false,"hidden":false,"merged":[[78,0,78,16],[77,0,77,14],[68,2,68,3],[68,4,68,6],[73,2,73,3],[73,4,73,6],[74,2,74,3],[74,4,74,6],[71,2,71,3],[71,4,71,6],[72,2,72,3],[72,4,72,6],[69,2,69,3],[69,4,69,6],[70,2,70,3],[70,4,70,6],[55,4,55,6],[55,2,55,3],[56,2,56,3],[60,0,74,0],[66,2,66,3],[66,4,66,6],[67,2,67,3],[67,4,67,6],[64,2,64,3],[64,4,64,6],[65,2,65,3],[65,4,65,6],[62,2,62,3],[62,4,62,6],[60,2,60,3],[60,4,60,6],[51,2,51,3],[51,4,51,6],[52,4,52,6],[53,4,53,6],[54,4,54,6],[57,2,57,3],[56,4,56,6],[63,2,63,3],[63,4,63,6],[61,2,61,3],[61,4,61,6],[47,4,47,6],[49,2,49,3],[49,4,49,6],[50,2,50,3],[50,4,50,6],[2,0,2,14],[3,0,3,14],[5,2,5,3],[44,2,44,3],[9,1,9,13],[12,10,12,11],[12,8,12,9],[45,0,59,0],[59,2,59,3],[57,4,57,6],[58,4,58,6],[59,4,59,6],[58,2,58,3],[54,2,54,3],[45,2,45,3],[45,4,45,6],[48,2,48,3],[48,4,48,6],[52,2,52,3],[53,2,53,3],[46,2,46,3],[46,4,46,6],[47,2,47,3]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["BUDGETIMPACT ZORGAANBIEDER"]
[]
[null,"i","Navigatie"]
[]
[]
[]
[null,{"$f":"Populatie1!C17","v":"Hoofdscenario: Realistisch scenario: 50% van de in totaal 18.000 patiënten tussen de 45 en 70 jaar die per jaar worden behandeld aan een meniscuslaesie (referente zorg) kunnen middels fysiotherapie worden behandeld (alternatieve zorg)"}]
[]
[null,"Bij de navolgende scenario's kunt u de hier ingevulde waardes automatisch laten overnemen door middel van een knop op deze plaats"]
[null,null,null,null,null,null,null,null,"ONZEKERHEID",null,"SENSITIVITEITSANALYSE i"]
[null,"SPECIFICATIE MATE VAN ONZEKERHEID / SENSITIVITEITSANALYSE",null,null,null,null,null,null,null,null,"MIN","MAX"]
[null,"i","Specificatie populatie",null,null,null,null,null,{"$f":"IF(Populatie1!M39=\"\",\"Onbekend!\",Populatie1!M39)","v":"Gemiddeld"},{"$f":"IF(I15=\"Klein\",1,IF(I15=\"Gemiddeld\",0,IF(I15=\"Groot\",-1,\"\")))","v":0},0.9,1.1000000000000001]
[null,"i","ALTERNATIEVE ZORG | Kosten interventiemix",null,null,null,null,null,{"$f":"IF(Toelichting_Interventies_alt1!E31=\"\",\"Onbekend!\",Toelichting_Interventies_alt1!E31)","v":"Klein"},{"$f":"IF(I16=\"Klein\",1,IF(I16=\"Gemiddeld\",0,IF(I16=\"Groot\",-1,\"\")))","v":1},0.9,1.3]
[null,"i","REFERENTIE ZORG | Kosten interventiemix",null,null,null,null,null,{"$f":"IF(Toelichting_Interventies_ref1!E31=\"\",\"Onbekend!\",Toelichting_Interventies_ref1!E31)","v":"Klein"},{"$f":"IF(I17=\"Klein\",1,IF(I17=\"Gemiddeld\",0,IF(I17=\"Groot\",-1,\"\")))","v":1},0.8,1.2]
[]
[null,"IMPACT",null,null,null,null,null,null,"Totaal",{"$f":"IF(Startjaar=\"\",1,Startjaar)","v":2019},{"$f":"J19+1","v":2020},{"$f":"K19+1","v":2021},{"$f":"L19+1","v":2022},{"$f":"M19+1","v":2023}]
[null,null,"Totaal nieuwe patiënten",null,null,null,null,null,null,{"$f":"Populatie1!D39","v":3600},{"$f":"Populatie1!E39","v":9000},{"$f":"Populatie1!F39","v":10800},{"$f":"Populatie1!G39","v":14400},{"$f":"Populatie1!H39","v":18000}]
[null,"i","Marktaandeel",null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05]
[null,null,"Aantal startende zorggebruikers",null,null,null,null,null,null,{"$f":"J20*J21","v":180},{"$f":"K20*K21","v":450},{"$f":"L20*L21","v":540},{"$f":"M20*M21","v":720},{"$f":"N20*N21","v":900}]
[null,null,"Bruto verschil in STRUCTURELE HEALTHCARE UITGAVEN per patient",null,null,null,null,null,null,{"$f":"J24-J25","v":0},{"$f":"K24-K25","v":0},{"$f":"L24-L25","v":0},{"$f":"M24-M25","v":0},{"$f":"N24-N25","v":0}]
[null,"i","Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,null,{"$f":"SUMIFS(J46:J60,$I$46:$I$60,\"Structureel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(K46:K60,$I$46:$I$60,\"Structureel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(L46:L60,$I$46:$I$60,\"Structureel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(M46:M60,$I$46:$I$60,\"Structureel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(N46:N60,$I$46:$I$60,\"Structureel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0}]
[null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,null,{"$f":"SUMIFS(J61:J75,$I$61:$I$75,\"Structureel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(K61:K75,$I$61:$I$75,\"Structureel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(L61:L75,$I$61:$I$75,\"Structureel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(M61:M75,$I$61:$I$75,\"Structureel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(N61:N75,$I$61:$I$75,\"Structureel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0}]
[null,null,"Bruto verschil in INCIDENTELE HEALTHCARE UITGAVEN per patient",null,null,null,null,null,null,{"$f":"J27-J28","v":-2364},{"$f":"K27-K28","v":0},{"$f":"L27-L28","v":0},{"$f":"M27-M28","v":0},{"$f":"N27-N28","v":0}]
[null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,null,{"$f":"SUMIFS(J$46:J$60,$I$46:$I$60,\"Incidenteel\",$E$46:$E$60,\"<>Non-healthcare\")","v":838},{"$f":"SUMIFS(K$46:K$60,$I$46:$I$60,\"Incidenteel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(L$46:L$60,$I$46:$I$60,\"Incidenteel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(M$46:M$60,$I$46:$I$60,\"Incidenteel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(N$46:N$60,$I$46:$I$60,\"Incidenteel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0}]
[null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,null,{"$f":"SUMIFS(J$61:J$75,$I$61:$I$75,\"Incidenteel\",$E$61:$E$75,\"<>Non-healthcare\")","v":3202},{"$f":"SUMIFS(K$61:K$75,$I$61:$I$75,\"Incidenteel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(L$61:L$75,$I$61:$I$75,\"Incidenteel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(M$61:M$75,$I$61:$I$75,\"Incidenteel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(N$61:N$75,$I$61:$I$75,\"Incidenteel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0}]
[null,null,"Totale budgetimpact STRUCTUREEL",null,null,null,null,null,{"$f":"SUM(J29:N29)","v":0},{"$f":"SUM(J$22*J23)/1000","v":0},{"$f":"SUM(J$22*K23,K$22*J23)/1000","v":0},{"$f":"SUM(J$22*L23,K$22*K23,L$22*J23)/1000","v":0},{"$f":"SUM(J$22*M23,K$22*L23,L$22*K23,M$22*J23)/1000","v":0},{"$f":"SUM($J$22*N23,$K$22*M23,$L$22*L23,$M$22*K23,N22*J23)/1000","v":0}]
[null,null,"Totale budgetimpact INCIDENTEEL",null,null,null,null,null,{"$f":"SUM(J30:N30)","v":-6595.5599999999995},{"$f":"SUM(J$22*J26)/1000","v":-425.52},{"$f":"SUM(J$22*K26,K$22*J26)/1000","v":-1063.8},{"$f":"SUM(J$22*L26,K$22*K26,L$22*J26)/1000","v":-1276.56},{"$f":"SUM(J$22*M26,K$22*L26,L$22*K26,M$22*J26)/1000","v":-1702.08},{"$f":"SUM($J$22*N26,$K$22*M26,$L$22*L26,$M$22*K26,N22*J26)/1000","v":-2127.6}]
[null,null,"Totaal impact HEALTHCARE (x€1.000)",null,null,null,null,null,{"$f":"SUM(J31:N31)","v":-6595.5599999999995},{"$f":"SUM(J29:J30)","v":-425.52},{"$f":"SUM(K29:K30)","v":-1063.8},{"$f":"SUM(L29:L30)","v":-1276.56},{"$f":"SUM(M29:M30)","v":-1702.08},{"$f":"SUM(N29:N30)","v":-2127.6}]
[]
[null,"SENSITIVITEITSANALYSE"]
[null,"i","Populatie min-scenario",null,null,null,null,null,null,{"$f":"J$22*$K$15","v":162},{"$f":"K$22*$K$15","v":405},{"$f":"L$22*$K$15","v":486},{"$f":"M$22*$K$15","v":648},{"$f":"N$22*$K$15","v":810}]
[null,"i","Populatie max-scenario",null,null,null,null,null,null,{"$f":"J$22*$L$15","v":198.00000000000003},{"$f":"K$22*$L$15","v":495.00000000000006},{"$f":"L$22*$L$15","v":594},{"$f":"M$22*$L$15","v":792.00000000000011},{"$f":"N$22*$L$15","v":990.00000000000011}]
[null,"IMPACT HEALTHCARE",null,null,{"$f":"\"BANDBREEDTE: \"&TEXT(MAX(I39:I42),\"€0.0K\")&\" TOT \"&TEXT(MIN(I39:I42),\"€0.0K\")","v":"BANDBREEDTE: -€3.697K TOT -€9.478K"}]
[null,"i","Bruto verschil min-scenario: kosten referent minimaal, alternatief maximaal",null,null,null,null,null,null,{"$f":"SUM(J24*$L$16-J25*$K$17,J27*$L$16-J28*$K$17)","v":-1472.2000000000003},{"$f":"SUM(K24*$L$16-K25*$K$17,K27*$L$16-K28*$K$17)","v":0},{"$f":"SUM(L24*$L$16-L25*$K$17,L27*$L$16-L28*$K$17)","v":0},{"$f":"SUM(M24*$L$16-M25*$K$17,M27*$L$16-M28*$K$17)","v":0},{"$f":"SUM(N24*$L$16-N25*$K$17,N27*$L$16-N28*$K$17)","v":0}]
[null,"i","Bruto verschil max-scenario: kosten referent maximaal, alternatief minimaal",null,null,null,null,null,null,{"$f":"SUM(J24*$K$16-J25*$L$17,J27*$K$16-J28*$L$17)","v":-3088.2},{"$f":"SUM(K24*$K$16-K25*$L$17,K27*$K$16-K28*$L$17)","v":0},{"$f":"SUM(L24*$K$16-L25*$L$17,L27*$K$16-L28*$L$17)","v":0},{"$f":"SUM(M24*$K$16-M25*$L$17,M27*$K$16-M28*$L$17)","v":0},{"$f":"SUM(N24*$K$16-N25*$L$17,N27*$K$16-N28*$L$17)","v":0}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J39:N39)","v":-3696.6942000000008},{"$f":"SUM(J34*J37)/1000","v":-238.49640000000005},{"$f":"SUM(J34*K37,K34*J37)/1000","v":-596.2410000000001},{"$f":"SUM(J34*L37,K34*K37,L34*J37)/1000","v":-715.48920000000021},{"$f":"SUM(J34*M37,K34*L37,L34*K37,M34*J37)/1000","v":-953.9856000000002},{"$f":"SUM(J34*N37,K34*M37,L34*L37,M34*K37,N34*J37)/1000","v":-1192.4820000000002}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J40:N40)","v":-4518.1818000000012},{"$f":"SUM(J35*J37)/1000","v":-291.49560000000008},{"$f":"SUM(J35*K37,K35*J37)/1000","v":-728.73900000000026},{"$f":"SUM(J35*L37,K35*K37,L35*J37)/1000","v":-874.48680000000013},{"$f":"SUM(J35*M37,K35*L37,L35*K37,M35*J37)/1000","v":-1165.9824000000003},{"$f":"SUM(J35*N37,K35*M37,L35*L37,M35*K37,N35*J37)/1000","v":-1457.4780000000005}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J41:N41)","v":-7754.4701999999997},{"$f":"SUM(J34*J38)/1000","v":-500.28839999999997},{"$f":"SUM(J34*K38,K34*J38)/1000","v":-1250.721},{"$f":"SUM(J34*L38,K34*K38,L34*J38)/1000","v":-1500.8652},{"$f":"SUM(J34*M38,K34*L38,L34*K38,M34*J38)/1000","v":-2001.1535999999999},{"$f":"SUM(J34*N38,K34*M38,L34*L38,M34*K38,N34*J38)/1000","v":-2501.442}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J42:N42)","v":-9477.6857999999993},{"$f":"SUM(J35*J38)/1000","v":-611.46360000000004},{"$f":"SUM(J35*K38,K35*J38)/1000","v":-1528.6590000000001},{"$f":"SUM(J35*L38,K35*K38,L35*J38)/1000","v":-1834.3907999999999},{"$f":"SUM(J35*M38,K35*L38,L35*K38,M35*J38)/1000","v":-2445.8544000000002},{"$f":"SUM(J35*N38,K35*M38,L35*L38,M35*K38,N35*J38)/1000","v":-3057.3180000000002}]
[]
[null,"SPECIFICATIE BRUTO UITGAVEN PER PATIENT PER FOLLOW-UP JAAR",null,null,null,null,null,null,null,5,6,7,8,9]
[null,null,"Wet",null,"Sector",null,null,"Component (eerste 2 regels..)","Typering","Jaar 1","Jaar 2","Jaar 3","Jaar 4","Jaar 5"]
["Alternatieve zorg",1,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E46,Sectoroverzicht!C3:C31,0),1),\"\")","v":"Zorgverzekeringswet"},null,{"$f":"IF(OFFSET(Interventies_alt1!A23,0,2)=\"\",\"\",OFFSET(Interventies_alt1!A23,0,2))","v":"Paramedische zorg"},null,null,{"$f":"IF(OFFSET(Interventies_alt1!A23,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A23,0,3))","v":"Fysiotherapie"},{"$f":"IF(OFFSET(Interventies_alt1!A23,0,4)=\"\",\"\",OFFSET(Interventies_alt1!A23,0,4))","v":"Incidenteel"},{"$f":"IF(C46=\"\",\"\",OFFSET(Interventies_alt1!A23,0,J$44))","v":838},{"$f":"IF(D46=\"\",\"\",OFFSET(Interventies_alt1!B23,0,K$44))","v":""},{"$f":"IF(E46=\"\",\"\",OFFSET(Interventies_alt1!C23,0,L$44))","v":0},{"$f":"IF(F46=\"\",\"\",OFFSET(Interventies_alt1!D23,0,M$44))","v":""},{"$f":"IF(G46=\"\",\"\",OFFSET(Interventies_alt1!E23,0,N$44))","v":""}]
[null,2,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E47,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!A24,0,2)=\"\",\"\",OFFSET(Interventies_alt1!A24,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!A24,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A24,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!A24,0,4)=\"\",\"\",OFFSET(Interventies_alt1!A24,0,4))","v":""},{"$f":"IF(C47=\"\",\"\",OFFSET(Interventies_alt1!A24,0,J$44))","v":""},{"$f":"IF(D47=\"\",\"\",OFFSET(Interventies_alt1!B24,0,K$44))","v":""},{"$f":"IF(E47=\"\",\"\",OFFSET(Interventies_alt1!C24,0,L$44))","v":""},{"$f":"IF(F47=\"\",\"\",OFFSET(Interventies_alt1!D24,0,M$44))","v":""},{"$f":"IF(G47=\"\",\"\",OFFSET(Interventies_alt1!E24,0,N$44))","v":""}]
[null,3,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E48,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!A25,0,2)=\"\",\"\",OFFSET(Interventies_alt1!A25,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!A25,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A25,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!A25,0,4)=\"\",\"\",OFFSET(Interventies_alt1!A25,0,4))","v":""},{"$f":"IF(C48=\"\",\"\",OFFSET(Interventies_alt1!A25,0,J$44))","v":""},{"$f":"IF(D48=\"\",\"\",OFFSET(Interventies_alt1!B25,0,K$44))","v":""},{"$f":"IF(E48=\"\",\"\",OFFSET(Interventies_alt1!C25,0,L$44))","v":""},{"$f":"IF(F48=\"\",\"\",OFFSET(Interventies_alt1!D25,0,M$44))","v":""},{"$f":"IF(G48=\"\",\"\",OFFSET(Interventies_alt1!E25,0,N$44))","v":""}]
[null,4,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E49,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!A26,0,2)=\"\",\"\",OFFSET(Interventies_alt1!A26,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!A26,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A26,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!A26,0,4)=\"\",\"\",OFFSET(Interventies_alt1!A26,0,4))","v":""},{"$f":"IF(C49=\"\",\"\",OFFSET(Interventies_alt1!A26,0,J$44))","v":""},{"$f":"IF(D49=\"\",\"\",OFFSET(Interventies_alt1!B26,0,K$44))","v":""},{"$f":"IF(E49=\"\",\"\",OFFSET(Interventies_alt1!C26,0,L$44))","v":""},{"$f":"IF(F49=\"\",\"\",OFFSET(Interventies_alt1!D26,0,M$44))","v":""},{"$f":"IF(G49=\"\",\"\",OFFSET(Interventies_alt1!E26,0,N$44))","v":""}]
[null,5,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E50,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!A27,0,2)=\"\",\"\",OFFSET(Interventies_alt1!A27,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!A27,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A27,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!A27,0,4)=\"\",\"\",OFFSET(Interventies_alt1!A27,0,4))","v":""},{"$f":"IF(C50=\"\",\"\",OFFSET(Interventies_alt1!A27,0,J$44))","v":""},{"$f":"IF(D50=\"\",\"\",OFFSET(Interventies_alt1!B27,0,K$44))","v":""},{"$f":"IF(E50=\"\",\"\",OFFSET(Interventies_alt1!C27,0,L$44))","v":""},{"$f":"IF(F50=\"\",\"\",OFFSET(Interventies_alt1!D27,0,M$44))","v":""},{"$f":"IF(G50=\"\",\"\",OFFSET(Interventies_alt1!E27,0,N$44))","v":""}]
[null,6,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E51,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!A28,0,2)=\"\",\"\",OFFSET(Interventies_alt1!A28,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!A28,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A28,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!A28,0,4)=\"\",\"\",OFFSET(Interventies_alt1!A28,0,4))","v":""},{"$f":"IF(C51=\"\",\"\",OFFSET(Interventies_alt1!A28,0,J$44))","v":""},{"$f":"IF(D51=\"\",\"\",OFFSET(Interventies_alt1!B28,0,K$44))","v":""},{"$f":"IF(E51=\"\",\"\",OFFSET(Interventies_alt1!C28,0,L$44))","v":""},{"$f":"IF(F51=\"\",\"\",OFFSET(Interventies_alt1!D28,0,M$44))","v":""},{"$f":"IF(G51=\"\",\"\",OFFSET(Interventies_alt1!E28,0,N$44))","v":""}]
[null,7,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E52,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!A29,0,2)=\"\",\"\",OFFSET(Interventies_alt1!A29,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!A29,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A29,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!A29,0,4)=\"\",\"\",OFFSET(Interventies_alt1!A29,0,4))","v":""},{"$f":"IF(C52=\"\",\"\",OFFSET(Interventies_alt1!A29,0,J$44))","v":""},{"$f":"IF(D52=\"\",\"\",OFFSET(Interventies_alt1!B29,0,K$44))","v":""},{"$f":"IF(E52=\"\",\"\",OFFSET(Interventies_alt1!C29,0,L$44))","v":""},{"$f":"IF(F52=\"\",\"\",OFFSET(Interventies_alt1!D29,0,M$44))","v":""},{"$f":"IF(G52=\"\",\"\",OFFSET(Interventies_alt1!E29,0,N$44))","v":""}]
[null,8,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E53,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!A30,0,2)=\"\",\"\",OFFSET(Interventies_alt1!A30,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!A30,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A30,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!A30,0,4)=\"\",\"\",OFFSET(Interventies_alt1!A30,0,4))","v":""},{"$f":"IF(C53=\"\",\"\",OFFSET(Interventies_alt1!A30,0,J$44))","v":""},{"$f":"IF(D53=\"\",\"\",OFFSET(Interventies_alt1!B30,0,K$44))","v":""},{"$f":"IF(E53=\"\",\"\",OFFSET(Interventies_alt1!C30,0,L$44))","v":""},{"$f":"IF(F53=\"\",\"\",OFFSET(Interventies_alt1!D30,0,M$44))","v":""},{"$f":"IF(G53=\"\",\"\",OFFSET(Interventies_alt1!E30,0,N$44))","v":""}]
[null,9,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E54,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!A31,0,2)=\"\",\"\",OFFSET(Interventies_alt1!A31,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!A31,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A31,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!A31,0,4)=\"\",\"\",OFFSET(Interventies_alt1!A31,0,4))","v":""},{"$f":"IF(C54=\"\",\"\",OFFSET(Interventies_alt1!A31,0,J$44))","v":""},{"$f":"IF(D54=\"\",\"\",OFFSET(Interventies_alt1!B31,0,K$44))","v":""},{"$f":"IF(E54=\"\",\"\",OFFSET(Interventies_alt1!C31,0,L$44))","v":""},{"$f":"IF(F54=\"\",\"\",OFFSET(Interventies_alt1!D31,0,M$44))","v":""},{"$f":"IF(G54=\"\",\"\",OFFSET(Interventies_alt1!E31,0,N$44))","v":""}]
[null,10,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E55,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!A32,0,2)=\"\",\"\",OFFSET(Interventies_alt1!A32,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!A32,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A32,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!A32,0,4)=\"\",\"\",OFFSET(Interventies_alt1!A32,0,4))","v":""},{"$f":"IF(C55=\"\",\"\",OFFSET(Interventies_alt1!A32,0,J$44))","v":""},{"$f":"IF(D55=\"\",\"\",OFFSET(Interventies_alt1!B32,0,K$44))","v":""},{"$f":"IF(E55=\"\",\"\",OFFSET(Interventies_alt1!C32,0,L$44))","v":""},{"$f":"IF(F55=\"\",\"\",OFFSET(Interventies_alt1!D32,0,M$44))","v":""},{"$f":"IF(G55=\"\",\"\",OFFSET(Interventies_alt1!E32,0,N$44))","v":""}]
[null,11,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E56,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!A33,0,2)=\"\",\"\",OFFSET(Interventies_alt1!A33,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!A33,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A33,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!A33,0,4)=\"\",\"\",OFFSET(Interventies_alt1!A33,0,4))","v":""},{"$f":"IF(C56=\"\",\"\",OFFSET(Interventies_alt1!A33,0,J$44))","v":""},{"$f":"IF(D56=\"\",\"\",OFFSET(Interventies_alt1!B33,0,K$44))","v":""},{"$f":"IF(E56=\"\",\"\",OFFSET(Interventies_alt1!C33,0,L$44))","v":""},{"$f":"IF(F56=\"\",\"\",OFFSET(Interventies_alt1!D33,0,M$44))","v":""},{"$f":"IF(G56=\"\",\"\",OFFSET(Interventies_alt1!E33,0,N$44))","v":""}]
[null,12,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E57,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!A34,0,2)=\"\",\"\",OFFSET(Interventies_alt1!A34,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!A34,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A34,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!A34,0,4)=\"\",\"\",OFFSET(Interventies_alt1!A34,0,4))","v":""},{"$f":"IF(C57=\"\",\"\",OFFSET(Interventies_alt1!A34,0,J$44))","v":""},{"$f":"IF(D57=\"\",\"\",OFFSET(Interventies_alt1!B34,0,K$44))","v":""},{"$f":"IF(E57=\"\",\"\",OFFSET(Interventies_alt1!C34,0,L$44))","v":""},{"$f":"IF(F57=\"\",\"\",OFFSET(Interventies_alt1!D34,0,M$44))","v":""},{"$f":"IF(G57=\"\",\"\",OFFSET(Interventies_alt1!E34,0,N$44))","v":""}]
[null,13,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E58,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!A35,0,2)=\"\",\"\",OFFSET(Interventies_alt1!A35,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!A35,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A35,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!A35,0,4)=\"\",\"\",OFFSET(Interventies_alt1!A35,0,4))","v":""},{"$f":"IF(C58=\"\",\"\",OFFSET(Interventies_alt1!A35,0,J$44))","v":""},{"$f":"IF(D58=\"\",\"\",OFFSET(Interventies_alt1!B35,0,K$44))","v":""},{"$f":"IF(E58=\"\",\"\",OFFSET(Interventies_alt1!C35,0,L$44))","v":""},{"$f":"IF(F58=\"\",\"\",OFFSET(Interventies_alt1!D35,0,M$44))","v":""},{"$f":"IF(G58=\"\",\"\",OFFSET(Interventies_alt1!E35,0,N$44))","v":""}]
[null,14,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E59,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!A36,0,2)=\"\",\"\",OFFSET(Interventies_alt1!A36,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!A36,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A36,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!A36,0,4)=\"\",\"\",OFFSET(Interventies_alt1!A36,0,4))","v":""},{"$f":"IF(C59=\"\",\"\",OFFSET(Interventies_alt1!A36,0,J$44))","v":""},{"$f":"IF(D59=\"\",\"\",OFFSET(Interventies_alt1!B36,0,K$44))","v":""},{"$f":"IF(E59=\"\",\"\",OFFSET(Interventies_alt1!C36,0,L$44))","v":""},{"$f":"IF(F59=\"\",\"\",OFFSET(Interventies_alt1!D36,0,M$44))","v":""},{"$f":"IF(G59=\"\",\"\",OFFSET(Interventies_alt1!E36,0,N$44))","v":""}]
[null,15,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E60,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!A37,0,2)=\"\",\"\",OFFSET(Interventies_alt1!A37,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!A37,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A37,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!A37,0,4)=\"\",\"\",OFFSET(Interventies_alt1!A37,0,4))","v":""},{"$f":"IF(C60=\"\",\"\",OFFSET(Interventies_alt1!A37,0,J$44))","v":""},{"$f":"IF(D60=\"\",\"\",OFFSET(Interventies_alt1!B37,0,K$44))","v":""},{"$f":"IF(E60=\"\",\"\",OFFSET(Interventies_alt1!C37,0,L$44))","v":""},{"$f":"IF(F60=\"\",\"\",OFFSET(Interventies_alt1!D37,0,M$44))","v":""},{"$f":"IF(G60=\"\",\"\",OFFSET(Interventies_alt1!E37,0,N$44))","v":""}]
["Referentie zorg",1,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E61,Sectoroverzicht!C3:C31,0),1),\"\")","v":"Zorgverzekeringswet"},null,{"$f":"IF(OFFSET(Interventies_ref1!A23,0,2)=\"\",\"\",OFFSET(Interventies_ref1!A23,0,2))","v":"Medisch-specialistische zorg"},null,null,{"$f":"IF(OFFSET(Interventies_ref1!A23,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A23,0,3))","v":"Meniscusoperatie"},{"$f":"IF(OFFSET(Interventies_ref1!A23,0,4)=\"\",\"\",OFFSET(Interventies_ref1!A23,0,4))","v":"Incidenteel"},{"$f":"IF(C61=\"\",\"\",OFFSET(Interventies_ref1!A23,0,J$44))","v":3202},{"$f":"IF(D61=\"\",\"\",OFFSET(Interventies_ref1!B23,0,K$44))","v":""},{"$f":"IF(E61=\"\",\"\",OFFSET(Interventies_ref1!C23,0,L$44))","v":0},{"$f":"IF(F61=\"\",\"\",OFFSET(Interventies_ref1!D23,0,M$44))","v":""},{"$f":"IF(G61=\"\",\"\",OFFSET(Interventies_ref1!E23,0,N$44))","v":""}]
[null,2,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E62,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!A24,0,2)=\"\",\"\",OFFSET(Interventies_ref1!A24,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!A24,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A24,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!A24,0,4)=\"\",\"\",OFFSET(Interventies_ref1!A24,0,4))","v":""},{"$f":"IF(C62=\"\",\"\",OFFSET(Interventies_ref1!A24,0,J$44))","v":""},{"$f":"IF(D62=\"\",\"\",OFFSET(Interventies_ref1!B24,0,K$44))","v":""},{"$f":"IF(E62=\"\",\"\",OFFSET(Interventies_ref1!C24,0,L$44))","v":""},{"$f":"IF(F62=\"\",\"\",OFFSET(Interventies_ref1!D24,0,M$44))","v":""},{"$f":"IF(G62=\"\",\"\",OFFSET(Interventies_ref1!E24,0,N$44))","v":""}]
[null,3,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E63,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!A25,0,2)=\"\",\"\",OFFSET(Interventies_ref1!A25,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!A25,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A25,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!A25,0,4)=\"\",\"\",OFFSET(Interventies_ref1!A25,0,4))","v":""},{"$f":"IF(C63=\"\",\"\",OFFSET(Interventies_ref1!A25,0,J$44))","v":""},{"$f":"IF(D63=\"\",\"\",OFFSET(Interventies_ref1!B25,0,K$44))","v":""},{"$f":"IF(E63=\"\",\"\",OFFSET(Interventies_ref1!C25,0,L$44))","v":""},{"$f":"IF(F63=\"\",\"\",OFFSET(Interventies_ref1!D25,0,M$44))","v":""},{"$f":"IF(G63=\"\",\"\",OFFSET(Interventies_ref1!E25,0,N$44))","v":""}]
[null,4,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E64,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!A26,0,2)=\"\",\"\",OFFSET(Interventies_ref1!A26,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!A26,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A26,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!A26,0,4)=\"\",\"\",OFFSET(Interventies_ref1!A26,0,4))","v":""},{"$f":"IF(C64=\"\",\"\",OFFSET(Interventies_ref1!A26,0,J$44))","v":""},{"$f":"IF(D64=\"\",\"\",OFFSET(Interventies_ref1!B26,0,K$44))","v":""},{"$f":"IF(E64=\"\",\"\",OFFSET(Interventies_ref1!C26,0,L$44))","v":""},{"$f":"IF(F64=\"\",\"\",OFFSET(Interventies_ref1!D26,0,M$44))","v":""},{"$f":"IF(G64=\"\",\"\",OFFSET(Interventies_ref1!E26,0,N$44))","v":""}]
[null,5,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E65,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!A27,0,2)=\"\",\"\",OFFSET(Interventies_ref1!A27,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!A27,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A27,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!A27,0,4)=\"\",\"\",OFFSET(Interventies_ref1!A27,0,4))","v":""},{"$f":"IF(C65=\"\",\"\",OFFSET(Interventies_ref1!A27,0,J$44))","v":""},{"$f":"IF(D65=\"\",\"\",OFFSET(Interventies_ref1!B27,0,K$44))","v":""},{"$f":"IF(E65=\"\",\"\",OFFSET(Interventies_ref1!C27,0,L$44))","v":""},{"$f":"IF(F65=\"\",\"\",OFFSET(Interventies_ref1!D27,0,M$44))","v":""},{"$f":"IF(G65=\"\",\"\",OFFSET(Interventies_ref1!E27,0,N$44))","v":""}]
[null,6,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E66,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!A28,0,2)=\"\",\"\",OFFSET(Interventies_ref1!A28,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!A28,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A28,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!A28,0,4)=\"\",\"\",OFFSET(Interventies_ref1!A28,0,4))","v":""},{"$f":"IF(C66=\"\",\"\",OFFSET(Interventies_ref1!A28,0,J$44))","v":""},{"$f":"IF(D66=\"\",\"\",OFFSET(Interventies_ref1!B28,0,K$44))","v":""},{"$f":"IF(E66=\"\",\"\",OFFSET(Interventies_ref1!C28,0,L$44))","v":""},{"$f":"IF(F66=\"\",\"\",OFFSET(Interventies_ref1!D28,0,M$44))","v":""},{"$f":"IF(G66=\"\",\"\",OFFSET(Interventies_ref1!E28,0,N$44))","v":""}]
[null,7,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E67,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!A29,0,2)=\"\",\"\",OFFSET(Interventies_ref1!A29,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!A29,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A29,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!A29,0,4)=\"\",\"\",OFFSET(Interventies_ref1!A29,0,4))","v":""},{"$f":"IF(C67=\"\",\"\",OFFSET(Interventies_ref1!A29,0,J$44))","v":""},{"$f":"IF(D67=\"\",\"\",OFFSET(Interventies_ref1!B29,0,K$44))","v":""},{"$f":"IF(E67=\"\",\"\",OFFSET(Interventies_ref1!C29,0,L$44))","v":""},{"$f":"IF(F67=\"\",\"\",OFFSET(Interventies_ref1!D29,0,M$44))","v":""},{"$f":"IF(G67=\"\",\"\",OFFSET(Interventies_ref1!E29,0,N$44))","v":""}]
[null,8,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E68,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!A30,0,2)=\"\",\"\",OFFSET(Interventies_ref1!A30,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!A30,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A30,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!A30,0,4)=\"\",\"\",OFFSET(Interventies_ref1!A30,0,4))","v":""},{"$f":"IF(C68=\"\",\"\",OFFSET(Interventies_ref1!A30,0,J$44))","v":""},{"$f":"IF(D68=\"\",\"\",OFFSET(Interventies_ref1!B30,0,K$44))","v":""},{"$f":"IF(E68=\"\",\"\",OFFSET(Interventies_ref1!C30,0,L$44))","v":""},{"$f":"IF(F68=\"\",\"\",OFFSET(Interventies_ref1!D30,0,M$44))","v":""},{"$f":"IF(G68=\"\",\"\",OFFSET(Interventies_ref1!E30,0,N$44))","v":""}]
[null,9,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E69,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!A31,0,2)=\"\",\"\",OFFSET(Interventies_ref1!A31,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!A31,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A31,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!A31,0,4)=\"\",\"\",OFFSET(Interventies_ref1!A31,0,4))","v":""},{"$f":"IF(C69=\"\",\"\",OFFSET(Interventies_ref1!A31,0,J$44))","v":""},{"$f":"IF(D69=\"\",\"\",OFFSET(Interventies_ref1!B31,0,K$44))","v":""},{"$f":"IF(E69=\"\",\"\",OFFSET(Interventies_ref1!C31,0,L$44))","v":""},{"$f":"IF(F69=\"\",\"\",OFFSET(Interventies_ref1!D31,0,M$44))","v":""},{"$f":"IF(G69=\"\",\"\",OFFSET(Interventies_ref1!E31,0,N$44))","v":""}]
[null,10,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E70,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!A32,0,2)=\"\",\"\",OFFSET(Interventies_ref1!A32,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!A32,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A32,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!A32,0,4)=\"\",\"\",OFFSET(Interventies_ref1!A32,0,4))","v":""},{"$f":"IF(C70=\"\",\"\",OFFSET(Interventies_ref1!A32,0,J$44))","v":""},{"$f":"IF(D70=\"\",\"\",OFFSET(Interventies_ref1!B32,0,K$44))","v":""},{"$f":"IF(E70=\"\",\"\",OFFSET(Interventies_ref1!C32,0,L$44))","v":""},{"$f":"IF(F70=\"\",\"\",OFFSET(Interventies_ref1!D32,0,M$44))","v":""},{"$f":"IF(G70=\"\",\"\",OFFSET(Interventies_ref1!E32,0,N$44))","v":""}]
[null,11,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E71,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!A33,0,2)=\"\",\"\",OFFSET(Interventies_ref1!A33,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!A33,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A33,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!A33,0,4)=\"\",\"\",OFFSET(Interventies_ref1!A33,0,4))","v":""},{"$f":"IF(C71=\"\",\"\",OFFSET(Interventies_ref1!A33,0,J$44))","v":""},{"$f":"IF(D71=\"\",\"\",OFFSET(Interventies_ref1!B33,0,K$44))","v":""},{"$f":"IF(E71=\"\",\"\",OFFSET(Interventies_ref1!C33,0,L$44))","v":""},{"$f":"IF(F71=\"\",\"\",OFFSET(Interventies_ref1!D33,0,M$44))","v":""},{"$f":"IF(G71=\"\",\"\",OFFSET(Interventies_ref1!E33,0,N$44))","v":""}]
[null,12,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E72,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!A34,0,2)=\"\",\"\",OFFSET(Interventies_ref1!A34,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!A34,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A34,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!A34,0,4)=\"\",\"\",OFFSET(Interventies_ref1!A34,0,4))","v":""},{"$f":"IF(C72=\"\",\"\",OFFSET(Interventies_ref1!A34,0,J$44))","v":""},{"$f":"IF(D72=\"\",\"\",OFFSET(Interventies_ref1!B34,0,K$44))","v":""},{"$f":"IF(E72=\"\",\"\",OFFSET(Interventies_ref1!C34,0,L$44))","v":""},{"$f":"IF(F72=\"\",\"\",OFFSET(Interventies_ref1!D34,0,M$44))","v":""},{"$f":"IF(G72=\"\",\"\",OFFSET(Interventies_ref1!E34,0,N$44))","v":""}]
[null,13,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E73,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!A35,0,2)=\"\",\"\",OFFSET(Interventies_ref1!A35,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!A35,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A35,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!A35,0,4)=\"\",\"\",OFFSET(Interventies_ref1!A35,0,4))","v":""},{"$f":"IF(C73=\"\",\"\",OFFSET(Interventies_ref1!A35,0,J$44))","v":""},{"$f":"IF(D73=\"\",\"\",OFFSET(Interventies_ref1!B35,0,K$44))","v":""},{"$f":"IF(E73=\"\",\"\",OFFSET(Interventies_ref1!C35,0,L$44))","v":""},{"$f":"IF(F73=\"\",\"\",OFFSET(Interventies_ref1!D35,0,M$44))","v":""},{"$f":"IF(G73=\"\",\"\",OFFSET(Interventies_ref1!E35,0,N$44))","v":""}]
[null,14,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E74,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!A36,0,2)=\"\",\"\",OFFSET(Interventies_ref1!A36,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!A36,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A36,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!A36,0,4)=\"\",\"\",OFFSET(Interventies_ref1!A36,0,4))","v":""},{"$f":"IF(C74=\"\",\"\",OFFSET(Interventies_ref1!A36,0,J$44))","v":""},{"$f":"IF(D74=\"\",\"\",OFFSET(Interventies_ref1!B36,0,K$44))","v":""},{"$f":"IF(E74=\"\",\"\",OFFSET(Interventies_ref1!C36,0,L$44))","v":""},{"$f":"IF(F74=\"\",\"\",OFFSET(Interventies_ref1!D36,0,M$44))","v":""},{"$f":"IF(G74=\"\",\"\",OFFSET(Interventies_ref1!E36,0,N$44))","v":""}]
[null,15,{"$f":"IFERROR(INDEX(Sectoroverzicht!B3:B31,MATCH(E75,Sectoroverzicht!C3:C31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!A37,0,2)=\"\",\"\",OFFSET(Interventies_ref1!A37,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!A37,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A37,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!A37,0,4)=\"\",\"\",OFFSET(Interventies_ref1!A37,0,4))","v":""},{"$f":"IF(C75=\"\",\"\",OFFSET(Interventies_ref1!A37,0,J$44))","v":""},{"$f":"IF(D75=\"\",\"\",OFFSET(Interventies_ref1!B37,0,K$44))","v":""},{"$f":"IF(E75=\"\",\"\",OFFSET(Interventies_ref1!C37,0,L$44))","v":""},{"$f":"IF(F75=\"\",\"\",OFFSET(Interventies_ref1!D37,0,M$44))","v":""},{"$f":"IF(G75=\"\",\"\",OFFSET(Interventies_ref1!E37,0,N$44))","v":""}]
[]
[]
[]
["Met onderstaande knoppen kunt u snel over de hoofdonderdelen van de BIA navigeren. De kleur matcht met de band bovenin het scherm. \nDe knop 'Verder' hierboven volstaat echter om het hele proces te doorlopen."]

{"sheet":"Budgetimpact_Zorgverzekeraar1","index":15,"n_rows":87,"n_cols":14,"rows_kept":87,"cut":false,"hidden":false,"merged":[[86,0,86,16],[79,2,79,3],[79,4,79,6],[82,2,82,3],[82,4,82,6],[80,2,80,3],[80,4,80,6],[81,2,81,3],[81,4,81,6],[85,0,85,14],[68,0,82,0],[68,2,68,3],[72,2,72,3],[72,4,72,6],[74,2,74,3],[74,4,74,6],[75,2,75,3],[75,4,75,6],[78,2,78,3],[78,4,78,6],[73,2,73,3],[73,4,73,6],[77,2,77,3],[77,4,77,6],[76,2,76,3],[76,4,76,6],[69,2,69,3],[69,4,69,6],[70,2,70,3],[70,4,70,6],[71,2,71,3],[71,4,71,6],[68,4,68,6],[61,2,61,3],[61,4,61,6],[62,2,62,3],[62,4,62,6],[65,2,65,3],[64,2,64,3],[64,4,64,6],[65,4,65,6],[67,2,67,3],[67,4,67,6],[58,4,58,6],[59,2,59,3],[59,4,59,6],[66,2,66,3],[66,4,66,6],[53,0,67,0],[53,2,53,3],[53,4,53,6],[54,2,54,3],[54,4,54,6],[55,2,55,3],[55,4,55,6],[57,2,57,3],[57,4,57,6],[56,2,56,3],[56,4,56,6],[60,2,60,3],[60,4,60,6],[63,2,63,3],[63,4,63,6],[58,2,58,3],[2,0,2,14],[3,0,3,14],[5,2,5,3],[52,2,52,3],[9,1,9,13],[12,10,12,11],[12,8,12,9]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["BUDGETIMPACT ZORGVERZEKERAAR"]
[]
[null,"i","Navigatie"]
[]
[]
[]
[null,{"$f":"Populatie1!$C$17","v":"Hoofdscenario: Realistisch scenario: 50% van de in totaal 18.000 patiënten tussen de 45 en 70 jaar die per jaar worden behandeld aan een meniscuslaesie (referente zorg) kunnen middels fysiotherapie worden behandeld (alternatieve zorg)"}]
[]
[null,"Bij de navolgende scenario's kunt u de hier ingevulde waardes automatisch laten overnemen door middel van een knop op deze plaats"]
[null,null,null,null,null,null,null,null,"ONZEKERHEID",null,"SENSITIVITEITSANALYSE i"]
[null,"SPECIFICATIE MATE VAN ONZEKERHEID / SENSITIVITEITSANALYSE",null,null,null,null,null,null,null,null,"MIN","MAX"]
[null,"i","Specificatie populatie",null,null,null,null,null,{"$f":"IF(Populatie1!$M$39=\"\",\"Onbekend!\",Populatie1!$M$39)","v":"Gemiddeld"},{"$f":"IF(I15=\"Klein\",1,IF(I15=\"Gemiddeld\",0,IF(I15=\"Groot\",-1,\"\")))","v":0},0.7,1.1000000000000001]
[null,"i","ALTERNATIEVE ZORG | Kosten interventiemix",null,null,null,null,null,{"$f":"IF(Toelichting_Interventies_alt1!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_alt1!$E$31)","v":"Klein"},{"$f":"IF(I16=\"Klein\",1,IF(I16=\"Gemiddeld\",0,IF(I16=\"Groot\",-1,\"\")))","v":1},0.8,1.2]
[null,"i","REFERENTIE ZORG | Kosten interventiemix",null,null,null,null,null,{"$f":"IF(Toelichting_Interventies_ref1!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_ref1!$E$31)","v":"Klein"},{"$f":"IF(I17=\"Klein\",1,IF(I17=\"Gemiddeld\",0,IF(I17=\"Groot\",-1,\"\")))","v":1},0.9,1.3]
[]
[null,"IMPACT",null,null,null,null,null,null,"Totaal",{"$f":"IF(Startjaar=\"\",1,Startjaar)","v":2019},{"$f":"J19+1","v":2020},{"$f":"K19+1","v":2021},{"$f":"L19+1","v":2022},{"$f":"M19+1","v":2023}]
[null,null,"Totaal nieuwe patiënten",null,null,null,null,null,null,{"$f":"Populatie1!D$39","v":3600},{"$f":"Populatie1!E$39","v":9000},{"$f":"Populatie1!F$39","v":10800},{"$f":"Populatie1!G$39","v":14400},{"$f":"Populatie1!H$39","v":18000}]
[null,"i","Marktaandeel",null,null,null,null,null,null,0.35,0.35,0.35,0.35,0.35]
[null,null,"Aantal startende zorggebruikers",null,null,null,null,null,null,{"$f":"J20*J21","v":1260},{"$f":"K20*K21","v":3150},{"$f":"L20*L21","v":3779.9999999999995},{"$f":"M20*M21","v":5040},{"$f":"N20*N21","v":6300}]
[null,"i","Bruto verschil in HEALTHCARE uitgaven per patient onder Zorgverzekeringswet",null,null,null,null,null,null,{"$f":"SUM(J24,J27)","v":-2364},{"$f":"SUM(K24,K27)","v":0},{"$f":"SUM(L24,L27)","v":0},{"$f":"SUM(M24,M27)","v":0},{"$f":"SUM(N24,N27)","v":0}]
[null,null,null,"Structurele kosten",null,null,null,null,null,{"$f":"J25-J26","v":0},{"$f":"K25-K26","v":0},{"$f":"L25-L26","v":0},{"$f":"M25-M26","v":0},{"$f":"N25-N26","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$54:J$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(K$54:K$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(L$54:L$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(M$54:M$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(N$54:N$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Structureel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$69:J$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Structureel\")","v":0},{"$f":"SUMIFS(K$69:K$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Structureel\")","v":0},{"$f":"SUMIFS(L$69:L$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Structureel\")","v":0},{"$f":"SUMIFS(M$69:M$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Structureel\")","v":0},{"$f":"SUMIFS(N$69:N$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Structureel\")","v":0}]
[null,null,null,"Incidentele kosten",null,null,null,null,null,{"$f":"J28-J29","v":-2364},{"$f":"K28-K29","v":0},{"$f":"L28-L29","v":0},{"$f":"M28-M29","v":0},{"$f":"N28-N29","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$54:J$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Incidenteel\")","v":838},{"$f":"SUMIFS(K$54:K$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$54:L$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$54:M$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$54:N$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Incidenteel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$69:J$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Incidenteel\")","v":3202},{"$f":"SUMIFS(K$69:K$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$69:L$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$69:M$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$69:N$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Incidenteel\")","v":0}]
[null,null,"Bruto verschil in HEALTHCARE uitgaven per patient onder Wet Langdurige Zorg",null,null,null,null,null,null,{"$f":"SUM(J31,J34)","v":0},{"$f":"SUM(K31,K34)","v":0},{"$f":"SUM(L31,L34)","v":0},{"$f":"SUM(M31,M34)","v":0},{"$f":"SUM(N31,N34)","v":0}]
[null,null,null,"Structurele kosten",null,null,null,null,null,{"$f":"J32-J33","v":0},{"$f":"K32-K33","v":0},{"$f":"L32-L33","v":0},{"$f":"M32-M33","v":0},{"$f":"N32-N33","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$54:J$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(K$54:K$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(L$54:L$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(M$54:M$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(N$54:N$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Structureel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$69:J$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Structureel\")","v":0},{"$f":"SUMIFS(K$69:K$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Structureel\")","v":0},{"$f":"SUMIFS(L$69:L$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Structureel\")","v":0},{"$f":"SUMIFS(M$69:M$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Structureel\")","v":0},{"$f":"SUMIFS(N$69:N$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Structureel\")","v":0}]
[null,null,null,"Incidentele kosten",null,null,null,null,null,{"$f":"J35-J36","v":0},{"$f":"K35-K36","v":0},{"$f":"L35-L36","v":0},{"$f":"M35-M36","v":0},{"$f":"N35-N36","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$54:J$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Incidenteel\")","v":0},{"$f":"SUMIFS(K$54:K$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$54:L$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$54:M$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$54:N$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Incidenteel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$69:J$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Incidenteel\")","v":0},{"$f":"SUMIFS(K$69:K$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$69:L$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$69:M$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$69:N$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Incidenteel\")","v":0}]
[null,null,"Totale budget-impact Zorgverzekeringswet",null,null,null,null,null,{"$f":"SUM(J37:N37)","v":-46168.92},{"$f":"SUM(J$22*J23)/1000","v":-2978.64},{"$f":"SUM(J$22*K23,K$22*J23)/1000","v":-7446.6},{"$f":"SUM(J$22*L23,K$22*K23,L$22*J23)/1000","v":-8935.9199999999983},{"$f":"SUM(J$22*M23,K$22*L23,L$22*K23,M$22*J23)/1000","v":-11914.56},{"$f":"SUM($J$22*N23,$K$22*M23,$L$22*L23,$M$22*K23,N22*J23)/1000","v":-14893.2}]
[null,null,"Totale budget-impact Wet Langdurige Zorg",null,null,null,null,null,{"$f":"SUM(J38:N38)","v":0},{"$f":"SUM(J$22*J30)/1000","v":0},{"$f":"SUM(J$22*K30,K$22*J30)/1000","v":0},{"$f":"SUM(J$22*L30,K$22*K30,L$22*J30)/1000","v":0},{"$f":"SUM(J$22*M30,K$22*L30,L$22*K30,M$22*J30)/1000","v":0},{"$f":"SUM($J$22*N30,$K$22*M30,$L$22*L30,$M$22*K30,N22*J30)/1000","v":0}]
[null,null,"Totaal impact HEALTHCARE (x€1.000)",null,null,null,null,null,{"$f":"SUM(J39:N39)","v":-46168.92},{"$f":"SUM(J37:J38)","v":-2978.64},{"$f":"SUM(K37:K38)","v":-7446.6},{"$f":"SUM(L37:L38)","v":-8935.9199999999983},{"$f":"SUM(M37:M38)","v":-11914.56},{"$f":"SUM(N37:N38)","v":-14893.2}]
[]
[null,"SENSITIVITEITSANALYSE"]
[null,"i","Populatie min-scenario",null,null,null,null,null,null,{"$f":"J$22*$K$15","v":882},{"$f":"K$22*$K$15","v":2205},{"$f":"L$22*$K$15","v":2645.9999999999995},{"$f":"M$22*$K$15","v":3528},{"$f":"N$22*$K$15","v":4410}]
[null,"i","Populatie max-scenario",null,null,null,null,null,null,{"$f":"J$22*$L$15","v":1386},{"$f":"K$22*$L$15","v":3465.0000000000005},{"$f":"L$22*$L$15","v":4158},{"$f":"M$22*$L$15","v":5544},{"$f":"N$22*$L$15","v":6930.0000000000009}]
[null,"IMPACT HEALTHCARE",null,null,{"$f":"\"BANDBREEDTE: \"&TEXT(MAX(I47:I50),\"€0.0K\")&\" TOT \"&TEXT(MIN(I47:I50),\"€0.0K\")","v":"BANDBREEDTE: -€25.650K TOT -€75.023K"}]
[null,"i","Bruto verschil min-scenario: kosten referent minimaal, alternatief maximaal",null,null,null,null,null,null,{"$f":"SUM(J25*$L$16-J26*$K$17,J28*$L$16-J29*$K$17,J32*$L$16-J33*$K$17,J35*$L$16-J36*$K$17)","v":-1876.2000000000003},{"$f":"SUM(K25*$L$16-K26*$K$17,K28*$L$16-K29*$K$17,K32*$L$16-K33*$K$17,K35*$L$16-K36*$K$17)","v":0},{"$f":"SUM(L25*$L$16-L26*$K$17,L28*$L$16-L29*$K$17,L32*$L$16-L33*$K$17,L35*$L$16-L36*$K$17)","v":0},{"$f":"SUM(M25*$L$16-M26*$K$17,M28*$L$16-M29*$K$17,M32*$L$16-M33*$K$17,M35*$L$16-M36*$K$17)","v":0},{"$f":"SUM(N25*$L$16-N26*$K$17,N28*$L$16-N29*$K$17,N32*$L$16-N33*$K$17,N35*$L$16-N36*$K$17)","v":0}]
[null,"i","Bruto verschil max-scenario: kosten referent maximaal, alternatief minimaal",null,null,null,null,null,null,{"$f":"SUM(J25*$K$16-J26*$L$17,J28*$K$16-J29*$L$17,J32*$K$16-J33*$L$17,J35*$K$16-J36*$L$17)","v":-3492.2000000000003},{"$f":"SUM(K25*$K$16-K26*$L$17,K28*$K$16-K29*$L$17,K32*$K$16-K33*$L$17,K35*$K$16-K36*$L$17)","v":0},{"$f":"SUM(L25*$K$16-L26*$L$17,L28*$K$16-L29*$L$17,L32*$K$16-L33*$L$17,L35*$K$16-L36*$L$17)","v":0},{"$f":"SUM(M25*$K$16-M26*$L$17,M28*$K$16-M29*$L$17,M32*$K$16-M33*$L$17,M35*$K$16-M36*$L$17)","v":0},{"$f":"SUM(N25*$K$16-N26*$L$17,N28*$K$16-N29*$L$17,N32*$K$16-N33*$L$17,N35*$K$16-N36*$L$17)","v":0}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J47:N47)","v":-25649.530200000001},{"$f":"SUM(J42*J45)/1000","v":-1654.8084000000001},{"$f":"SUM(J42*K45,K42*J45)/1000","v":-4137.0210000000006},{"$f":"SUM(J42*L45,K42*K45,L42*J45)/1000","v":-4964.4252000000006},{"$f":"SUM(J42*M45,K42*L45,L42*K45,M42*J45)/1000","v":-6619.2336000000005},{"$f":"SUM(J42*N45,K42*M45,L42*L45,M42*K45,N42*J45)/1000","v":-8274.0420000000013}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J48:N48)","v":-40306.404600000009},{"$f":"SUM(J43*J45)/1000","v":-2600.4132},{"$f":"SUM(J43*K45,K43*J45)/1000","v":-6501.0330000000022},{"$f":"SUM(J43*L45,K43*K45,L43*J45)/1000","v":-7801.2396000000017},{"$f":"SUM(J43*M45,K43*L45,L43*K45,M43*J45)/1000","v":-10401.6528},{"$f":"SUM(J43*N45,K43*M45,L43*L45,M43*K45,N43*J45)/1000","v":-13002.066000000004}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J49:N49)","v":-47741.866200000004},{"$f":"SUM(J42*J46)/1000","v":-3080.1204000000002},{"$f":"SUM(J42*K46,K42*J46)/1000","v":-7700.3010000000013},{"$f":"SUM(J42*L46,K42*K46,L42*J46)/1000","v":-9240.3611999999994},{"$f":"SUM(J42*M46,K42*L46,L42*K46,M42*J46)/1000","v":-12320.481600000001},{"$f":"SUM(J42*N46,K42*M46,L42*L46,M42*K46,N42*J46)/1000","v":-15400.602000000003}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J50:N50)","v":-75022.9326},{"$f":"SUM(J43*J46)/1000","v":-4840.1891999999998},{"$f":"SUM(J43*K46,K43*J46)/1000","v":-12100.473000000002},{"$f":"SUM(J43*L46,K43*K46,L43*J46)/1000","v":-14520.567600000002},{"$f":"SUM(J43*M46,K43*L46,L43*K46,M43*J46)/1000","v":-19360.756799999999},{"$f":"SUM(J43*N46,K43*M46,L43*L46,M43*K46,N43*J46)/1000","v":-24200.946000000004}]
[]
[null,"SPECIFICATIE BRUTO UITGAVEN PER PATIENT PER FOLLOW-UP JAAR",null,null,null,null,null,null,null,5,6,7,8,9]
[null,null,"Wet",null,"Sector",null,null,"Component (eerste 2 regels..)","Typering","Jaar 1","Jaar 2","Jaar 3","Jaar 4","Jaar 5"]
["Alternatieve zorg",1,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E54,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":"Zorgverzekeringswet"},null,{"$f":"IF(OFFSET(Interventies_alt1!$A23,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A23,0,2))","v":"Paramedische zorg"},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A23,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A23,0,3))","v":"Fysiotherapie"},{"$f":"IF(OFFSET(Interventies_alt1!$A23,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A23,0,4))","v":"Incidenteel"},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt1!$A23,0,J$52))","v":838},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt1!$A23,0,K$52))","v":0},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt1!$A23,0,L$52))","v":0},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt1!$A23,0,M$52))","v":0},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt1!$A23,0,N$52))","v":0}]
[null,2,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E55,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A24,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A24,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A24,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A24,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A24,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A24,0,4))","v":""},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt1!$A24,0,J$52))","v":""},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt1!$A24,0,K$52))","v":""},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt1!$A24,0,L$52))","v":""},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt1!$A24,0,M$52))","v":""},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt1!$A24,0,N$52))","v":""}]
[null,3,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E56,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A25,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A25,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A25,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A25,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A25,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A25,0,4))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt1!$A25,0,J$52))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt1!$A25,0,K$52))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt1!$A25,0,L$52))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt1!$A25,0,M$52))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt1!$A25,0,N$52))","v":""}]
[null,4,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E57,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A26,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A26,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A26,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A26,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A26,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A26,0,4))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt1!$A26,0,J$52))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt1!$A26,0,K$52))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt1!$A26,0,L$52))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt1!$A26,0,M$52))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt1!$A26,0,N$52))","v":""}]
[null,5,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E58,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A27,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A27,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A27,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A27,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A27,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A27,0,4))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt1!$A27,0,J$52))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt1!$A27,0,K$52))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt1!$A27,0,L$52))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt1!$A27,0,M$52))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt1!$A27,0,N$52))","v":""}]
[null,6,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E59,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A28,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A28,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A28,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A28,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A28,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A28,0,4))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt1!$A28,0,J$52))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt1!$A28,0,K$52))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt1!$A28,0,L$52))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt1!$A28,0,M$52))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt1!$A28,0,N$52))","v":""}]
[null,7,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E60,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A29,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A29,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A29,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A29,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A29,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A29,0,4))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt1!$A29,0,J$52))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt1!$A29,0,K$52))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt1!$A29,0,L$52))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt1!$A29,0,M$52))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt1!$A29,0,N$52))","v":""}]
[null,8,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E61,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A30,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A30,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A30,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A30,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A30,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A30,0,4))","v":""},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_alt1!$A30,0,J$52))","v":""},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_alt1!$A30,0,K$52))","v":""},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_alt1!$A30,0,L$52))","v":""},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_alt1!$A30,0,M$52))","v":""},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_alt1!$A30,0,N$52))","v":""}]
[null,9,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E62,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A31,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A31,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A31,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A31,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A31,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A31,0,4))","v":""},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_alt1!$A31,0,J$52))","v":""},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_alt1!$A31,0,K$52))","v":""},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_alt1!$A31,0,L$52))","v":""},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_alt1!$A31,0,M$52))","v":""},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_alt1!$A31,0,N$52))","v":""}]
[null,10,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E63,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A32,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A32,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A32,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A32,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A32,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A32,0,4))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_alt1!$A32,0,J$52))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_alt1!$A32,0,K$52))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_alt1!$A32,0,L$52))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_alt1!$A32,0,M$52))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_alt1!$A32,0,N$52))","v":""}]
[null,11,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E64,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A33,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A33,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A33,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A33,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A33,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A33,0,4))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_alt1!$A33,0,J$52))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_alt1!$A33,0,K$52))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_alt1!$A33,0,L$52))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_alt1!$A33,0,M$52))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_alt1!$A33,0,N$52))","v":""}]
[null,12,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E65,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A34,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A34,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A34,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A34,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A34,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A34,0,4))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt1!$A34,0,J$52))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt1!$A34,0,K$52))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt1!$A34,0,L$52))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt1!$A34,0,M$52))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt1!$A34,0,N$52))","v":""}]
[null,13,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E66,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A35,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A35,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A35,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A35,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A35,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A35,0,4))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt1!$A35,0,J$52))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt1!$A35,0,K$52))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt1!$A35,0,L$52))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt1!$A35,0,M$52))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt1!$A35,0,N$52))","v":""}]
[null,14,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E67,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A36,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A36,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A36,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A36,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A36,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A36,0,4))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt1!$A36,0,J$52))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt1!$A36,0,K$52))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt1!$A36,0,L$52))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt1!$A36,0,M$52))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt1!$A36,0,N$52))","v":""}]
[null,15,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E68,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A37,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A37,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A37,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A37,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A37,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A37,0,4))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt1!$A37,0,J$52))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt1!$A37,0,K$52))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt1!$A37,0,L$52))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt1!$A37,0,M$52))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt1!$A37,0,N$52))","v":""}]
["Referentie zorg",1,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E69,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":"Zorgverzekeringswet"},null,{"$f":"IF(OFFSET(Interventies_ref1!$A23,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A23,0,2))","v":"Medisch-specialistische zorg"},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A23,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A23,0,3))","v":"Meniscusoperatie"},{"$f":"IF(OFFSET(Interventies_ref1!$A23,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A23,0,4))","v":"Incidenteel"},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref1!$A23,0,J$52))","v":3202},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref1!$A23,0,K$52))","v":0},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref1!$A23,0,L$52))","v":0},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref1!$A23,0,M$52))","v":0},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref1!$A23,0,N$52))","v":0}]
[null,2,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E70,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A24,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A24,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A24,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A24,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A24,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A24,0,4))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref1!$A24,0,J$52))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref1!$A24,0,K$52))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref1!$A24,0,L$52))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref1!$A24,0,M$52))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref1!$A24,0,N$52))","v":""}]
[null,3,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E71,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A25,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A25,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A25,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A25,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A25,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A25,0,4))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref1!$A25,0,J$52))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref1!$A25,0,K$52))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref1!$A25,0,L$52))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref1!$A25,0,M$52))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref1!$A25,0,N$52))","v":""}]
[null,4,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E72,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A26,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A26,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A26,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A26,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A26,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A26,0,4))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref1!$A26,0,J$52))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref1!$A26,0,K$52))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref1!$A26,0,L$52))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref1!$A26,0,M$52))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref1!$A26,0,N$52))","v":""}]
[null,5,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E73,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A27,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A27,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A27,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A27,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A27,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A27,0,4))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref1!$A27,0,J$52))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref1!$A27,0,K$52))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref1!$A27,0,L$52))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref1!$A27,0,M$52))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref1!$A27,0,N$52))","v":""}]
[null,6,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E74,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A28,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A28,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A28,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A28,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A28,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A28,0,4))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref1!$A28,0,J$52))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref1!$A28,0,K$52))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref1!$A28,0,L$52))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref1!$A28,0,M$52))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref1!$A28,0,N$52))","v":""}]
[null,7,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E75,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A29,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A29,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A29,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A29,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A29,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A29,0,4))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref1!$A29,0,J$52))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref1!$A29,0,K$52))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref1!$A29,0,L$52))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref1!$A29,0,M$52))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref1!$A29,0,N$52))","v":""}]
[null,8,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E76,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A30,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A30,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A30,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A30,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A30,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A30,0,4))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_ref1!$A30,0,J$52))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_ref1!$A30,0,K$52))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_ref1!$A30,0,L$52))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_ref1!$A30,0,M$52))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_ref1!$A30,0,N$52))","v":""}]
[null,9,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E77,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A31,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A31,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A31,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A31,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A31,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A31,0,4))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_ref1!$A31,0,J$52))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_ref1!$A31,0,K$52))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_ref1!$A31,0,L$52))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_ref1!$A31,0,M$52))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_ref1!$A31,0,N$52))","v":""}]
[null,10,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E78,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A32,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A32,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A32,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A32,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A32,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A32,0,4))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_ref1!$A32,0,J$52))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_ref1!$A32,0,K$52))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_ref1!$A32,0,L$52))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_ref1!$A32,0,M$52))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_ref1!$A32,0,N$52))","v":""}]
[null,11,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E79,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A33,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A33,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A33,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A33,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A33,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A33,0,4))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_ref1!$A33,0,J$52))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_ref1!$A33,0,K$52))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_ref1!$A33,0,L$52))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_ref1!$A33,0,M$52))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_ref1!$A33,0,N$52))","v":""}]
[null,12,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E80,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A34,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A34,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A34,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A34,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A34,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A34,0,4))","v":""},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref1!$A34,0,J$52))","v":""},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref1!$A34,0,K$52))","v":""},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref1!$A34,0,L$52))","v":""},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref1!$A34,0,M$52))","v":""},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref1!$A34,0,N$52))","v":""}]
[null,13,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E81,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A35,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A35,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A35,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A35,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A35,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A35,0,4))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref1!$A35,0,J$52))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref1!$A35,0,K$52))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref1!$A35,0,L$52))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref1!$A35,0,M$52))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref1!$A35,0,N$52))","v":""}]
[null,14,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E82,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A36,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A36,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A36,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A36,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A36,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A36,0,4))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref1!$A36,0,J$52))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref1!$A36,0,K$52))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref1!$A36,0,L$52))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref1!$A36,0,M$52))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref1!$A36,0,N$52))","v":""}]
[null,15,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E83,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A37,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A37,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A37,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A37,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A37,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A37,0,4))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref1!$A37,0,J$52))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref1!$A37,0,K$52))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref1!$A37,0,L$52))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref1!$A37,0,M$52))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref1!$A37,0,N$52))","v":""}]
[]
[]
[]
["Met onderstaande knoppen kunt u snel over de hoofdonderdelen van de BIA navigeren. De kleur matcht met de band bovenin het scherm. \nDe knop 'Verder' hierboven volstaat echter om het hele proces te doorlopen."]

{"sheet":"Budgetimpact_Overheid1","index":16,"n_rows":98,"n_cols":14,"rows_kept":98,"cut":false,"hidden":false,"merged":[[2,0,2,14],[3,0,3,14],[5,2,5,3],[63,2,63,3],[9,1,9,13],[12,10,12,11],[12,8,12,9],[97,0,97,16],[64,0,78,0],[64,2,64,3],[64,4,64,6],[65,2,65,3],[65,4,65,6],[66,2,66,3],[66,4,66,6],[68,2,68,3],[68,4,68,6],[67,2,67,3],[67,4,67,6],[76,2,76,3],[76,4,76,6],[69,2,69,3],[69,4,69,6],[70,2,70,3],[70,4,70,6],[71,2,71,3],[71,4,71,6],[72,2,72,3],[72,4,72,6],[77,2,77,3],[77,4,77,6],[78,2,78,3],[78,4,78,6],[73,2,73,3],[73,4,73,6],[74,2,74,3],[74,4,74,6],[75,2,75,3],[75,4,75,6],[88,2,88,3],[80,2,80,3],[80,4,80,6],[81,2,81,3],[81,4,81,6],[82,2,82,3],[82,4,82,6],[86,4,86,6],[83,2,83,3],[83,4,83,6],[87,4,87,6],[84,2,84,3],[84,4,84,6],[85,2,85,3],[85,4,85,6],[86,2,86,3],[88,4,88,6],[89,2,89,3],[89,4,89,6],[96,0,96,14],[90,2,90,3],[90,4,90,6],[93,2,93,3],[93,4,93,6],[91,2,91,3],[91,4,91,6],[92,2,92,3],[92,4,92,6],[79,0,93,0],[79,2,79,3],[79,4,79,6],[87,2,87,3]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["BUDGETIMPACT OVERHEID"]
[]
[null,"i","Navigatie"]
[]
[]
[]
[null,{"$f":"Populatie1!$C$17","v":"Hoofdscenario: Realistisch scenario: 50% van de in totaal 18.000 patiënten tussen de 45 en 70 jaar die per jaar worden behandeld aan een meniscuslaesie (referente zorg) kunnen middels fysiotherapie worden behandeld (alternatieve zorg)"}]
[]
[null,"Bij de navolgende scenario's kunt u de hier ingevulde waardes automatisch laten overnemen door middel van een knop op deze plaats"]
[null,null,null,null,null,null,null,null,"ONZEKERHEID",null,"SENSITIVITEITSANALYSE i"]
[null,"SPECIFICATIE MATE VAN ONZEKERHEID / SENSITIVITEITSANALYSE",null,null,null,null,null,null,null,null,"MIN","MAX"]
[null,"i","Specificatie populatie",null,null,null,null,null,{"$f":"IF(Toelichting_Interventies_alt1!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_alt1!$E$31)","v":"Klein"},{"$f":"IF(I15=\"Klein\",1,IF(I15=\"Gemiddeld\",0,IF(I15=\"Groot\",-1,\"\")))","v":1},0.7,1.1000000000000001]
[null,"i","ALTERNATIEVE ZORG | Kosten interventiemix",null,null,null,null,null,{"$f":"IF(Toelichting_Interventies_alt1!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_alt1!$E$31)","v":"Klein"},{"$f":"IF(I16=\"Klein\",1,IF(I16=\"Gemiddeld\",0,IF(I16=\"Groot\",-1,\"\")))","v":1},0.8,1.2]
[null,"i","REFERENTIE ZORG | Kosten interventiemix",null,null,null,null,null,{"$f":"IF(Toelichting_Interventies_ref1!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_ref1!$E$31)","v":"Klein"},{"$f":"IF(I17=\"Klein\",1,IF(I17=\"Gemiddeld\",0,IF(I17=\"Groot\",-1,\"\")))","v":1},0.9,1.3]
[]
[null,"IMPACT",null,null,null,null,null,null,"Totaal",{"$f":"IF(Startjaar=\"\",1,Startjaar)","v":2019},{"$f":"J19+1","v":2020},{"$f":"K19+1","v":2021},{"$f":"L19+1","v":2022},{"$f":"M19+1","v":2023}]
[null,null,"Aantal startende zorggebruikers",null,null,null,null,null,null,{"$f":"Populatie1!D$39","v":3600},{"$f":"Populatie1!E$39","v":9000},{"$f":"Populatie1!F$39","v":10800},{"$f":"Populatie1!G$39","v":14400},{"$f":"Populatie1!H$39","v":18000}]
[null,"i","Bruto verschil in HEALTHCARE uitgaven per patient onder Zorgverzekeringswet",null,null,null,null,null,null,{"$f":"SUM(J22,J25)","v":-2364},{"$f":"SUM(K22,K25)","v":0},{"$f":"SUM(L22,L25)","v":0},{"$f":"SUM(M22,M25)","v":0},{"$f":"SUM(N22,N25)","v":0}]
[null,null,null,"Structurele kosten",null,null,null,null,null,{"$f":"J23-J24","v":0},{"$f":"K23-K24","v":0},{"$f":"L23-L24","v":0},{"$f":"M23-M24","v":0},{"$f":"N23-N24","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$65:J$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(K$65:K$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(L$65:L$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(M$65:M$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(N$65:N$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Structureel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$80:J$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Structureel\")","v":0},{"$f":"SUMIFS(K$80:K$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Structureel\")","v":0},{"$f":"SUMIFS(L$80:L$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Structureel\")","v":0},{"$f":"SUMIFS(M$80:M$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Structureel\")","v":0},{"$f":"SUMIFS(N$80:N$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Structureel\")","v":0}]
[null,null,null,"Incidentele kosten",null,null,null,null,null,{"$f":"J26-J27","v":-2364},{"$f":"K26-K27","v":0},{"$f":"L26-L27","v":0},{"$f":"M26-M27","v":0},{"$f":"N26-N27","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$65:J$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Incidenteel\")","v":838},{"$f":"SUMIFS(K$65:K$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$65:L$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$65:M$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$65:N$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Incidenteel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$80:J$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Incidenteel\")","v":3202},{"$f":"SUMIFS(K$80:K$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$80:L$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$80:M$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$80:N$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Incidenteel\")","v":0}]
[null,null,"Bruto verschil in HEALTHCARE uitgaven per patient onder Wet Langdurige Zorg",null,null,null,null,null,null,{"$f":"SUM(J29,J32)","v":0},{"$f":"SUM(K29,K32)","v":0},{"$f":"SUM(L29,L32)","v":0},{"$f":"SUM(M29,M32)","v":0},{"$f":"SUM(N29,N32)","v":0}]
[null,null,null,"Structurele kosten",null,null,null,null,null,{"$f":"J30-J31","v":0},{"$f":"K30-K31","v":0},{"$f":"L30-L31","v":0},{"$f":"M30-M31","v":0},{"$f":"N30-N31","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$65:J$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(K$65:K$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(L$65:L$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(M$65:M$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(N$65:N$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Structureel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$80:J$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Structureel\")","v":0},{"$f":"SUMIFS(K$80:K$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Structureel\")","v":0},{"$f":"SUMIFS(L$80:L$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Structureel\")","v":0},{"$f":"SUMIFS(M$80:M$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Structureel\")","v":0},{"$f":"SUMIFS(N$80:N$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Structureel\")","v":0}]
[null,null,null,"Incidentele kosten",null,null,null,null,null,{"$f":"J33-J34","v":0},{"$f":"K33-K34","v":0},{"$f":"L33-L34","v":0},{"$f":"M33-M34","v":0},{"$f":"N33-N34","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$65:J$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Incidenteel\")","v":0},{"$f":"SUMIFS(K$65:K$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$65:L$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$65:M$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$65:N$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Incidenteel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$80:J$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Incidenteel\")","v":0},{"$f":"SUMIFS(K$80:K$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$80:L$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$80:M$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$80:N$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Incidenteel\")","v":0}]
[null,null,"Bruto verschil in NON-HEALTHCARE uitgaven per patient",null,null,null,null,null,null,{"$f":"J36-J37","v":0},{"$f":"K36-K37","v":0},{"$f":"L36-L37","v":0},{"$f":"M36-M37","v":0},{"$f":"N36-N37","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$65:J$79,$E$65:$E$79,\"Non-Healthcare\")","v":0},{"$f":"SUMIFS(K$65:K$79,$E$65:$E$79,\"Non-Healthcare\")","v":0},{"$f":"SUMIFS(L$65:L$79,$E$65:$E$79,\"Non-Healthcare\")","v":0},{"$f":"SUMIFS(M$65:M$79,$E$65:$E$79,\"Non-Healthcare\")","v":0},{"$f":"SUMIFS(N$65:N$79,$E$65:$E$79,\"Non-Healthcare\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$80:J$94,$E$80:$E$94,\"Non-Healthcare\")","v":0},{"$f":"SUMIFS(K$80:K$94,$E$80:$E$94,\"Non-Healthcare\")","v":0},{"$f":"SUMIFS(L$80:L$94,$E$80:$E$94,\"Non-Healthcare\")","v":0},{"$f":"SUMIFS(M$80:M$94,$E$80:$E$94,\"Non-Healthcare\")","v":0},{"$f":"SUMIFS(N$80:N$94,$E$80:$E$94,\"Non-Healthcare\")","v":0}]
[null,null,"Totale budget-impact Zorgverzekeringswet",null,null,null,null,null,{"$f":"SUM(J38:N38)","v":-131911.20000000001},{"$f":"SUM(J$20*J21)/1000","v":-8510.4},{"$f":"SUM(J$20*K21,K$20*J21)/1000","v":-21276},{"$f":"SUM(J$20*L21,K$20*K21,L$20*J21)/1000","v":-25531.200000000001},{"$f":"SUM(J$20*M21,K$20*L21,L$20*K21,M$20*J21)/1000","v":-34041.599999999999},{"$f":"SUM($J$20*N21,$K$20*M21,$L$20*L21,$M$20*K21,N20*J21)/1000","v":-42552}]
[null,null,"Totale budget-impact Wet Langdurige Zorg",null,null,null,null,null,{"$f":"SUM(J39:N39)","v":0},{"$f":"SUM(J$20*J28)/1000","v":0},{"$f":"SUM(J$20*K28,K$20*J28)/1000","v":0},{"$f":"SUM(J$20*L28,K$20*K28,L$20*J28)/1000","v":0},{"$f":"SUM(J$20*M28,K$20*L28,L$20*K28,M$20*J28)/1000","v":0},{"$f":"SUM($J$20*N28,$K$20*M28,$L$20*L28,$M$20*K28,N20*J28)/1000","v":0}]
[null,null,"Totaal impact HEALTHCARE (x€1.000)",null,null,null,null,null,{"$f":"SUM(J40:N40)","v":-131911.20000000001},{"$f":"SUM(J38:J39)","v":-8510.4},{"$f":"SUM(K38:K39)","v":-21276},{"$f":"SUM(L38:L39)","v":-25531.200000000001},{"$f":"SUM(M38:M39)","v":-34041.599999999999},{"$f":"SUM(N38:N39)","v":-42552}]
[null,null,"Totaal impact NON-HEALTHCARE (x€1.000)",null,null,null,null,null,{"$f":"SUM(J41:N41)","v":0},{"$f":"SUM(J$20*J35)/1000","v":0},{"$f":"SUM(J$20*K35,K$20*J35)/1000","v":0},{"$f":"SUM(J$20*L35,K$20*K35,L$20*J35)/1000","v":0},{"$f":"SUM(J$20*M35,K$20*L35,L$20*K35,M$20*J35)/1000","v":0},{"$f":"SUM($J$20*N35,$K$20*M35,$L$20*L35,$M$20*K35,N21*J35)/1000","v":0}]
[null,null,"Totaal impact (x€1.000)",null,null,null,null,null,{"$f":"SUM(I40:I41)","v":-131911.20000000001},-8510.4,-21276,-25531.200000000001,-34041.599999999999,-42552]
[]
[null,"SENSITIVITEITSANALYSE"]
[null,"i","Populatie min-scenario",null,null,null,null,null,null,{"$f":"J$20*$K$15","v":2520},{"$f":"K$20*$K$15","v":6300},{"$f":"L$20*$K$15","v":7559.9999999999991},{"$f":"M$20*$K$15","v":10080},{"$f":"N$20*$K$15","v":12600}]
[null,"i","Populatie max-scenario",null,null,null,null,null,null,{"$f":"J$20*$L$15","v":3960.0000000000005},{"$f":"K$20*$L$15","v":9900},{"$f":"L$20*$L$15","v":11880.000000000002},{"$f":"M$20*$L$15","v":15840.000000000002},{"$f":"N$20*$L$15","v":19800}]
[null,"IMPACT HEALTHCARE",null,null,{"$f":"\"BANDBREEDTE: \"&TEXT(MAX(I50:I53),\"€0.0K\")&\" TOT \"&TEXT(MIN(I50:I53),\"€0.0K\")","v":"BANDBREEDTE: -€73.284K TOT -€214.351K"}]
[null,"i","Bruto verschil min-scenario: kosten referent minimaal, alternatief maximaal",null,null,null,null,null,null,{"$f":"SUM(J23*$L$16-J24*$K$17,J26*$L$16-J27*$K$17,J30*$L$16-J31*$K$17,J33*$L$16-J34*$K$17)","v":-1876.2000000000003},{"$f":"SUM(K23*$L$16-K24*$K$17,K26*$L$16-K27*$K$17,K30*$L$16-K31*$K$17,K33*$L$16-K34*$K$17)","v":0},{"$f":"SUM(L23*$L$16-L24*$K$17,L26*$L$16-L27*$K$17,L30*$L$16-L31*$K$17,L33*$L$16-L34*$K$17)","v":0},{"$f":"SUM(M23*$L$16-M24*$K$17,M26*$L$16-M27*$K$17,M30*$L$16-M31*$K$17,M33*$L$16-M34*$K$17)","v":0},{"$f":"SUM(N23*$L$16-N24*$K$17,N26*$L$16-N27*$K$17,N30*$L$16-N31*$K$17,N33*$L$16-N34*$K$17)","v":0}]
[null,"i","Bruto verschil max-scenario: kosten referent maximaal, alternatief minimaal",null,null,null,null,null,null,{"$f":"SUM(J23*$K$16-J24*$L$17,J26*$K$16-J27*$L$17,J30*$K$16-J31*$L$17,J33*$K$16-J34*$L$17)","v":-3492.2000000000003},{"$f":"SUM(K23*$K$16-K24*$L$17,K26*$K$16-K27*$L$17,K30*$K$16-K31*$L$17,K33*$K$16-K34*$L$17)","v":0},{"$f":"SUM(L23*$K$16-L24*$L$17,L26*$K$16-L27*$L$17,L30*$K$16-L31*$L$17,L33*$K$16-L34*$L$17)","v":0},{"$f":"SUM(M23*$K$16-M24*$L$17,M26*$K$16-M27*$L$17,M30*$K$16-M31*$L$17,M33*$K$16-M34*$L$17)","v":0},{"$f":"SUM(N23*$K$16-N24*$L$17,N26*$K$16-N27*$L$17,N30*$K$16-N31*$L$17,N33*$K$16-N34*$L$17)","v":0}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J50:N50)","v":-73284.372000000003},{"$f":"SUM(J45*J48)/1000","v":-4728.0240000000013},{"$f":"SUM(J45*K48,K45*J48)/1000","v":-11820.060000000001},{"$f":"SUM(J45*L48,K45*K48,L45*J48)/1000","v":-14184.072},{"$f":"SUM(J45*M48,K45*L48,L45*K48,M45*J48)/1000","v":-18912.096000000005},{"$f":"SUM(J45*N48,K45*M48,L45*L48,M45*K48,N45*J48)/1000","v":-23640.120000000003}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J51:N51)","v":-115161.15600000003},{"$f":"SUM(J46*J48)/1000","v":-7429.7520000000022},{"$f":"SUM(J46*K48,K46*J48)/1000","v":-18574.380000000005},{"$f":"SUM(J46*L48,K46*K48,L46*J48)/1000","v":-22289.256000000008},{"$f":"SUM(J46*M48,K46*L48,L46*K48,M46*J48)/1000","v":-29719.008000000009},{"$f":"SUM(J46*N48,K46*M48,L46*L48,M46*K48,N46*J48)/1000","v":-37148.760000000009}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J52:N52)","v":-136405.33199999999},{"$f":"SUM(J45*J49)/1000","v":-8800.3439999999991},{"$f":"SUM(J45*K49,K45*J49)/1000","v":-22000.86},{"$f":"SUM(J45*L49,K45*K49,L45*J49)/1000","v":-26401.031999999999},{"$f":"SUM(J45*M49,K45*L49,L45*K49,M45*J49)/1000","v":-35201.375999999997},{"$f":"SUM(J45*N49,K45*M49,L45*L49,M45*K49,N45*J49)/1000","v":-44001.72}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J53:N53)","v":-214351.236},{"$f":"SUM(J46*J49)/1000","v":-13829.112000000001},{"$f":"SUM(J46*K49,K46*J49)/1000","v":-34572.78},{"$f":"SUM(J46*L49,K46*K49,L46*J49)/1000","v":-41487.33600000001},{"$f":"SUM(J46*M49,K46*L49,L46*K49,M46*J49)/1000","v":-55316.448000000004},{"$f":"SUM(J46*N49,K46*M49,L46*L49,M46*K49,N46*J49)/1000","v":-69145.56}]
[null,"IMPACT NON-HEALTHCARE",null,null,{"$f":"\"BANDBREEDTE: \"&TEXT(MAX(I57:I60),\"€0.0K\")&\" TOT \"&TEXT(MIN(I57:I60),\"€0.0K\")","v":"BANDBREEDTE: €00K TOT €00K"}]
[null,"i","Bruto verschil min-scenario: kosten referent minimaal, alternatief maximaal",null,null,null,null,null,null,{"$f":"SUM(J36*$L$16-J37*$K$17)","v":0},{"$f":"SUM(K36*$L$16-K37*$K$17)","v":0},{"$f":"SUM(L36*$L$16-L37*$K$17)","v":0},{"$f":"SUM(M36*$L$16-M37*$K$17)","v":0},{"$f":"SUM(N36*$L$16-N37*$K$17)","v":0}]
[null,"i","Bruto verschil max-scenario: kosten referent maximaal, alternatief minimaal",null,null,null,null,null,null,{"$f":"SUM(J36*$K$16-J37*$L$17)","v":0},{"$f":"SUM(K36*$K$16-K37*$L$17)","v":0},{"$f":"SUM(L36*$K$16-L37*$L$17)","v":0},{"$f":"SUM(M36*$K$16-M37*$L$17)","v":0},{"$f":"SUM(N36*$K$16-N37*$L$17)","v":0}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J57:N57)","v":0},{"$f":"SUM(J45*J55)/1000","v":0},{"$f":"SUM(J45*K55,K45*J55)/1000","v":0},{"$f":"SUM(J45*L55,K45*K55,L45*J55)/1000","v":0},{"$f":"SUM(J45*M55,K45*L55,L45*K55,M45*J55)/1000","v":0},{"$f":"SUM(J45*N55,K45*M55,L45*L55,M45*K55,N45*J55)/1000","v":0}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J58:N58)","v":0},{"$f":"SUM(J46*J55)/1000","v":0},{"$f":"SUM(J46*K55,K46*J55)/1000","v":0},{"$f":"SUM(J46*L55,K46*K55,L46*J55)/1000","v":0},{"$f":"SUM(J46*M55,K46*L55,L46*K55,M46*J55)/1000","v":0},{"$f":"SUM(J46*N55,K46*M55,L46*L55,M46*K55,N46*J55)/1000","v":0}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J59:N59)","v":0},{"$f":"SUM(J45*J56)/1000","v":0},{"$f":"SUM(J45*K56,K45*J56)/1000","v":0},{"$f":"SUM(J45*L56,K45*K56,L45*J56)/1000","v":0},{"$f":"SUM(J45*M56,K45*L56,L45*K56,M45*J56)/1000","v":0},{"$f":"SUM(J45*N56,K45*M56,L45*L56,M45*K56,N45*J56)/1000","v":0}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J60:N60)","v":0},{"$f":"SUM(J46*J56)/1000","v":0},{"$f":"SUM(J46*K56,K46*J56)/1000","v":0},{"$f":"SUM(J46*L56,K46*K56,L46*J56)/1000","v":0},{"$f":"SUM(J46*M56,K46*L56,L46*K56,M46*J56)/1000","v":0},{"$f":"SUM(J46*N56,K46*M56,L46*L56,M46*K56,N46*J56)/1000","v":0}]
[null,"IMPACT TOTAAL",null,null,{"$f":"\"BANDBREEDTE: \"&TEXT(SUM(MAX(I57:I60),MAX(I50:I53)),\"€0.0K\")&\" TOT \"&TEXT(SUM(MIN(I57:I60),MIN(I50:I53)),\"€0.0K\")","v":"BANDBREEDTE: -€73.284K TOT -€214.351K"}]
[]
[null,"SPECIFICATIE BRUTO UITGAVEN PER PATIENT PER FOLLOW-UP JAAR",null,null,null,null,null,null,null,5,6,7,8,9]
[null,null,"Wet",null,"Sector",null,null,"Component (eerste 2 regels..)","Typering","Jaar 1","Jaar 2","Jaar 3","Jaar 4","Jaar 5"]
["Alternatieve zorg",1,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E65,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":"Zorgverzekeringswet"},null,{"$f":"IF(OFFSET(Interventies_alt1!$A23,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A23,0,2))","v":"Paramedische zorg"},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A23,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A23,0,3))","v":"Fysiotherapie"},{"$f":"IF(OFFSET(Interventies_alt1!$A23,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A23,0,4))","v":"Incidenteel"},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt1!$A23,0,J$63))","v":838},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt1!$A23,0,K$63))","v":0},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt1!$A23,0,L$63))","v":0},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt1!$A23,0,M$63))","v":0},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt1!$A23,0,N$63))","v":0}]
[null,2,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E66,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A24,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A24,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A24,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A24,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A24,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A24,0,4))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt1!$A24,0,J$63))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt1!$A24,0,K$63))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt1!$A24,0,L$63))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt1!$A24,0,M$63))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt1!$A24,0,N$63))","v":""}]
[null,3,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E67,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A25,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A25,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A25,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A25,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A25,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A25,0,4))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt1!$A25,0,J$63))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt1!$A25,0,K$63))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt1!$A25,0,L$63))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt1!$A25,0,M$63))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt1!$A25,0,N$63))","v":""}]
[null,4,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E68,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A26,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A26,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A26,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A26,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A26,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A26,0,4))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt1!$A26,0,J$63))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt1!$A26,0,K$63))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt1!$A26,0,L$63))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt1!$A26,0,M$63))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt1!$A26,0,N$63))","v":""}]
[null,5,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E69,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A27,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A27,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A27,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A27,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A27,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A27,0,4))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_alt1!$A27,0,J$63))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_alt1!$A27,0,K$63))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_alt1!$A27,0,L$63))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_alt1!$A27,0,M$63))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_alt1!$A27,0,N$63))","v":""}]
[null,6,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E70,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A28,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A28,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A28,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A28,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A28,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A28,0,4))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_alt1!$A28,0,J$63))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_alt1!$A28,0,K$63))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_alt1!$A28,0,L$63))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_alt1!$A28,0,M$63))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_alt1!$A28,0,N$63))","v":""}]
[null,7,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E71,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A29,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A29,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A29,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A29,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A29,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A29,0,4))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_alt1!$A29,0,J$63))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_alt1!$A29,0,K$63))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_alt1!$A29,0,L$63))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_alt1!$A29,0,M$63))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_alt1!$A29,0,N$63))","v":""}]
[null,8,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E72,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A30,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A30,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A30,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A30,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A30,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A30,0,4))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_alt1!$A30,0,J$63))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_alt1!$A30,0,K$63))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_alt1!$A30,0,L$63))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_alt1!$A30,0,M$63))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_alt1!$A30,0,N$63))","v":""}]
[null,9,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E73,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A31,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A31,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A31,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A31,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A31,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A31,0,4))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_alt1!$A31,0,J$63))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_alt1!$A31,0,K$63))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_alt1!$A31,0,L$63))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_alt1!$A31,0,M$63))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_alt1!$A31,0,N$63))","v":""}]
[null,10,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E74,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A32,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A32,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A32,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A32,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A32,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A32,0,4))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_alt1!$A32,0,J$63))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_alt1!$A32,0,K$63))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_alt1!$A32,0,L$63))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_alt1!$A32,0,M$63))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_alt1!$A32,0,N$63))","v":""}]
[null,11,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E75,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A33,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A33,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A33,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A33,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A33,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A33,0,4))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_alt1!$A33,0,J$63))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_alt1!$A33,0,K$63))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_alt1!$A33,0,L$63))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_alt1!$A33,0,M$63))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_alt1!$A33,0,N$63))","v":""}]
[null,12,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E76,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A34,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A34,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A34,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A34,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A34,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A34,0,4))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_alt1!$A34,0,J$63))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_alt1!$A34,0,K$63))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_alt1!$A34,0,L$63))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_alt1!$A34,0,M$63))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_alt1!$A34,0,N$63))","v":""}]
[null,13,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E77,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A35,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A35,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A35,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A35,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A35,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A35,0,4))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_alt1!$A35,0,J$63))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_alt1!$A35,0,K$63))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_alt1!$A35,0,L$63))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_alt1!$A35,0,M$63))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_alt1!$A35,0,N$63))","v":""}]
[null,14,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E78,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A36,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A36,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A36,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A36,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A36,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A36,0,4))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_alt1!$A36,0,J$63))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_alt1!$A36,0,K$63))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_alt1!$A36,0,L$63))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_alt1!$A36,0,M$63))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_alt1!$A36,0,N$63))","v":""}]
[null,15,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E79,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt1!$A37,0,2)=\"\",\"\",OFFSET(Interventies_alt1!$A37,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt1!$A37,0,3)=\"\",\"\",OFFSET(Interventies_alt1!$A37,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt1!$A37,0,4)=\"\",\"\",OFFSET(Interventies_alt1!$A37,0,4))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_alt1!$A37,0,J$63))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_alt1!$A37,0,K$63))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_alt1!$A37,0,L$63))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_alt1!$A37,0,M$63))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_alt1!$A37,0,N$63))","v":""}]
["Referentie zorg",1,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E80,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":"Zorgverzekeringswet"},null,{"$f":"IF(OFFSET(Interventies_ref1!$A23,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A23,0,2))","v":"Medisch-specialistische zorg"},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A23,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A23,0,3))","v":"Meniscusoperatie"},{"$f":"IF(OFFSET(Interventies_ref1!$A23,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A23,0,4))","v":"Incidenteel"},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref1!$A23,0,J$63))","v":3202},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref1!$A23,0,K$63))","v":0},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref1!$A23,0,L$63))","v":0},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref1!$A23,0,M$63))","v":0},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref1!$A23,0,N$63))","v":0}]
[null,2,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E81,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A24,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A24,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A24,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A24,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A24,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A24,0,4))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref1!$A24,0,J$63))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref1!$A24,0,K$63))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref1!$A24,0,L$63))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref1!$A24,0,M$63))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref1!$A24,0,N$63))","v":""}]
[null,3,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E82,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A25,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A25,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A25,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A25,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A25,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A25,0,4))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref1!$A25,0,J$63))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref1!$A25,0,K$63))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref1!$A25,0,L$63))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref1!$A25,0,M$63))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref1!$A25,0,N$63))","v":""}]
[null,4,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E83,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A26,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A26,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A26,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A26,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A26,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A26,0,4))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref1!$A26,0,J$63))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref1!$A26,0,K$63))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref1!$A26,0,L$63))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref1!$A26,0,M$63))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref1!$A26,0,N$63))","v":""}]
[null,5,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E84,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A27,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A27,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A27,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A27,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A27,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A27,0,4))","v":""},{"$f":"IF($C84=\"\",\"\",OFFSET(Interventies_ref1!$A27,0,J$63))","v":""},{"$f":"IF($C84=\"\",\"\",OFFSET(Interventies_ref1!$A27,0,K$63))","v":""},{"$f":"IF($C84=\"\",\"\",OFFSET(Interventies_ref1!$A27,0,L$63))","v":""},{"$f":"IF($C84=\"\",\"\",OFFSET(Interventies_ref1!$A27,0,M$63))","v":""},{"$f":"IF($C84=\"\",\"\",OFFSET(Interventies_ref1!$A27,0,N$63))","v":""}]
[null,6,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E85,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A28,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A28,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A28,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A28,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A28,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A28,0,4))","v":""},{"$f":"IF($C85=\"\",\"\",OFFSET(Interventies_ref1!$A28,0,J$63))","v":""},{"$f":"IF($C85=\"\",\"\",OFFSET(Interventies_ref1!$A28,0,K$63))","v":""},{"$f":"IF($C85=\"\",\"\",OFFSET(Interventies_ref1!$A28,0,L$63))","v":""},{"$f":"IF($C85=\"\",\"\",OFFSET(Interventies_ref1!$A28,0,M$63))","v":""},{"$f":"IF($C85=\"\",\"\",OFFSET(Interventies_ref1!$A28,0,N$63))","v":""}]
[null,7,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E86,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A29,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A29,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A29,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A29,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A29,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A29,0,4))","v":""},{"$f":"IF($C86=\"\",\"\",OFFSET(Interventies_ref1!$A29,0,J$63))","v":""},{"$f":"IF($C86=\"\",\"\",OFFSET(Interventies_ref1!$A29,0,K$63))","v":""},{"$f":"IF($C86=\"\",\"\",OFFSET(Interventies_ref1!$A29,0,L$63))","v":""},{"$f":"IF($C86=\"\",\"\",OFFSET(Interventies_ref1!$A29,0,M$63))","v":""},{"$f":"IF($C86=\"\",\"\",OFFSET(Interventies_ref1!$A29,0,N$63))","v":""}]
[null,8,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E87,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A30,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A30,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A30,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A30,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A30,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A30,0,4))","v":""},{"$f":"IF($C87=\"\",\"\",OFFSET(Interventies_ref1!$A30,0,J$63))","v":""},{"$f":"IF($C87=\"\",\"\",OFFSET(Interventies_ref1!$A30,0,K$63))","v":""},{"$f":"IF($C87=\"\",\"\",OFFSET(Interventies_ref1!$A30,0,L$63))","v":""},{"$f":"IF($C87=\"\",\"\",OFFSET(Interventies_ref1!$A30,0,M$63))","v":""},{"$f":"IF($C87=\"\",\"\",OFFSET(Interventies_ref1!$A30,0,N$63))","v":""}]
[null,9,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E88,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A31,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A31,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A31,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A31,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A31,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A31,0,4))","v":""},{"$f":"IF($C88=\"\",\"\",OFFSET(Interventies_ref1!$A31,0,J$63))","v":""},{"$f":"IF($C88=\"\",\"\",OFFSET(Interventies_ref1!$A31,0,K$63))","v":""},{"$f":"IF($C88=\"\",\"\",OFFSET(Interventies_ref1!$A31,0,L$63))","v":""},{"$f":"IF($C88=\"\",\"\",OFFSET(Interventies_ref1!$A31,0,M$63))","v":""},{"$f":"IF($C88=\"\",\"\",OFFSET(Interventies_ref1!$A31,0,N$63))","v":""}]
[null,10,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E89,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A32,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A32,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A32,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A32,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A32,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A32,0,4))","v":""},{"$f":"IF($C89=\"\",\"\",OFFSET(Interventies_ref1!$A32,0,J$63))","v":""},{"$f":"IF($C89=\"\",\"\",OFFSET(Interventies_ref1!$A32,0,K$63))","v":""},{"$f":"IF($C89=\"\",\"\",OFFSET(Interventies_ref1!$A32,0,L$63))","v":""},{"$f":"IF($C89=\"\",\"\",OFFSET(Interventies_ref1!$A32,0,M$63))","v":""},{"$f":"IF($C89=\"\",\"\",OFFSET(Interventies_ref1!$A32,0,N$63))","v":""}]
[null,11,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E90,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A33,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A33,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A33,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A33,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A33,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A33,0,4))","v":""},{"$f":"IF($C90=\"\",\"\",OFFSET(Interventies_ref1!$A33,0,J$63))","v":""},{"$f":"IF($C90=\"\",\"\",OFFSET(Interventies_ref1!$A33,0,K$63))","v":""},{"$f":"IF($C90=\"\",\"\",OFFSET(Interventies_ref1!$A33,0,L$63))","v":""},{"$f":"IF($C90=\"\",\"\",OFFSET(Interventies_ref1!$A33,0,M$63))","v":""},{"$f":"IF($C90=\"\",\"\",OFFSET(Interventies_ref1!$A33,0,N$63))","v":""}]
[null,12,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E91,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A34,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A34,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A34,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A34,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A34,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A34,0,4))","v":""},{"$f":"IF($C91=\"\",\"\",OFFSET(Interventies_ref1!$A34,0,J$63))","v":""},{"$f":"IF($C91=\"\",\"\",OFFSET(Interventies_ref1!$A34,0,K$63))","v":""},{"$f":"IF($C91=\"\",\"\",OFFSET(Interventies_ref1!$A34,0,L$63))","v":""},{"$f":"IF($C91=\"\",\"\",OFFSET(Interventies_ref1!$A34,0,M$63))","v":""},{"$f":"IF($C91=\"\",\"\",OFFSET(Interventies_ref1!$A34,0,N$63))","v":""}]
[null,13,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E92,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A35,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A35,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A35,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A35,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A35,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A35,0,4))","v":""},{"$f":"IF($C92=\"\",\"\",OFFSET(Interventies_ref1!$A35,0,J$63))","v":""},{"$f":"IF($C92=\"\",\"\",OFFSET(Interventies_ref1!$A35,0,K$63))","v":""},{"$f":"IF($C92=\"\",\"\",OFFSET(Interventies_ref1!$A35,0,L$63))","v":""},{"$f":"IF($C92=\"\",\"\",OFFSET(Interventies_ref1!$A35,0,M$63))","v":""},{"$f":"IF($C92=\"\",\"\",OFFSET(Interventies_ref1!$A35,0,N$63))","v":""}]
[null,14,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E93,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A36,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A36,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A36,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A36,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A36,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A36,0,4))","v":""},{"$f":"IF($C93=\"\",\"\",OFFSET(Interventies_ref1!$A36,0,J$63))","v":""},{"$f":"IF($C93=\"\",\"\",OFFSET(Interventies_ref1!$A36,0,K$63))","v":""},{"$f":"IF($C93=\"\",\"\",OFFSET(Interventies_ref1!$A36,0,L$63))","v":""},{"$f":"IF($C93=\"\",\"\",OFFSET(Interventies_ref1!$A36,0,M$63))","v":""},{"$f":"IF($C93=\"\",\"\",OFFSET(Interventies_ref1!$A36,0,N$63))","v":""}]
[null,15,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E94,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref1!$A37,0,2)=\"\",\"\",OFFSET(Interventies_ref1!$A37,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref1!$A37,0,3)=\"\",\"\",OFFSET(Interventies_ref1!$A37,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref1!$A37,0,4)=\"\",\"\",OFFSET(Interventies_ref1!$A37,0,4))","v":""},{"$f":"IF($C94=\"\",\"\",OFFSET(Interventies_ref1!$A37,0,J$63))","v":""},{"$f":"IF($C94=\"\",\"\",OFFSET(Interventies_ref1!$A37,0,K$63))","v":""},{"$f":"IF($C94=\"\",\"\",OFFSET(Interventies_ref1!$A37,0,L$63))","v":""},{"$f":"IF($C94=\"\",\"\",OFFSET(Interventies_ref1!$A37,0,M$63))","v":""},{"$f":"IF($C94=\"\",\"\",OFFSET(Interventies_ref1!$A37,0,N$63))","v":""}]
[]
[]
[]
["Met onderstaande knoppen kunt u snel over de hoofdonderdelen van de BIA navigeren. De kleur matcht met de band bovenin het scherm. \nDe knop 'Verder' hierboven volstaat echter om het hele proces te doorlopen."]

{"sheet":"Budgetimpact_Zorgaanbieder2","index":17,"n_rows":79,"n_cols":14,"rows_kept":79,"cut":false,"hidden":false,"merged":[[2,0,2,14],[3,0,3,14],[5,2,5,3],[9,1,9,13],[44,2,44,3],[12,10,12,11],[12,8,12,9],[45,0,59,0],[45,2,45,3],[45,4,45,6],[46,2,46,3],[46,4,46,6],[47,2,47,3],[47,4,47,6],[48,2,48,3],[48,4,48,6],[49,2,49,3],[49,4,49,6],[50,2,50,3],[50,4,50,6],[51,2,51,3],[51,4,51,6],[53,2,53,3],[53,4,53,6],[54,2,54,3],[54,4,54,6],[52,2,52,3],[52,4,52,6],[55,2,55,3],[55,4,55,6],[56,2,56,3],[56,4,56,6],[57,2,57,3],[57,4,57,6],[67,2,67,3],[67,4,67,6],[68,2,68,3],[58,2,58,3],[58,4,58,6],[66,2,66,3],[66,4,66,6],[59,2,59,3],[59,4,59,6],[63,2,63,3],[63,4,63,6],[64,2,64,3],[64,4,64,6],[65,2,65,3],[65,4,65,6],[60,2,60,3],[60,4,60,6],[61,2,61,3],[61,4,61,6],[62,2,62,3],[62,4,62,6],[68,4,68,6],[69,2,69,3],[69,4,69,6],[78,0,78,16],[70,2,70,3],[70,4,70,6],[71,2,71,3],[71,4,71,6],[72,2,72,3],[72,4,72,6],[73,2,73,3],[73,4,73,6],[74,2,74,3],[74,4,74,6],[77,0,77,14],[60,0,74,0]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["BUDGETIMPACT ZORGAANBIEDER"]
[]
[null,"i","Navigatie"]
[]
[]
[]
[null,{"$f":"Populatie2!$C$17","v":"Scenario 2: Niet nader omschreven"}]
[]
[null,"i"]
[null,null,null,null,null,null,null,null,"ONZEKERHEID",null,"SENSITIVITEITSANALYSE i"]
[null,"SPECIFICATIE MATE VAN ONZEKERHEID / SENSITIVITEITSANALYSE",null,null,null,null,null,null,null,null,"MIN","MAX"]
[null,"i","Specificatie populatie",null,null,null,null,null,{"$f":"IF(Populatie2!$M$39=\"\",\"Onbekend!\",Populatie2!$M$39)","v":"Gemiddeld"},{"$f":"IF(I15=\"Klein\",1,IF(I15=\"Gemiddeld\",0,IF(I15=\"Groot\",-1,\"\")))","v":0},0.7,1.1000000000000001]
[null,"i","ALTERNATIEVE ZORG | Kosten interventiemix",null,null,null,null,null,{"$f":"IF(Toelichting_Interventies_alt2!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_alt2!$E$31)","v":"Groot"},{"$f":"IF(I16=\"Klein\",1,IF(I16=\"Gemiddeld\",0,IF(I16=\"Groot\",-1,\"\")))","v":-1},0.8,1.2]
[null,"i","REFERENTIE ZORG | Kosten interventiemix",null,null,null,null,null,{"$f":"IF(Toelichting_Interventies_ref2!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_ref2!$E$31)","v":"Klein"},{"$f":"IF(I17=\"Klein\",1,IF(I17=\"Gemiddeld\",0,IF(I17=\"Groot\",-1,\"\")))","v":1},0.9,1.3]
[]
[null,"IMPACT",null,null,null,null,null,null,"Totaal",{"$f":"IF(Startjaar=\"\",1,Startjaar)","v":2019},{"$f":"J19+1","v":2020},{"$f":"K19+1","v":2021},{"$f":"L19+1","v":2022},{"$f":"M19+1","v":2023}]
[null,null,"Totaal nieuwe patiënten",null,null,null,null,null,null,{"$f":"Populatie2!D$39","v":0},{"$f":"Populatie2!E$39","v":0},{"$f":"Populatie2!F$39","v":0},{"$f":"Populatie2!G$39","v":0},{"$f":"Populatie2!H$39","v":0}]
[null,"i","Marktaandeel",null,null,null,null,null,null,0.8,0.8,0.8,0.8,0.8]
[null,null,"Aantal startende zorggebruikers",null,null,null,null,null,null,{"$f":"J20*J21","v":0},{"$f":"K20*K21","v":0},{"$f":"L20*L21","v":0},{"$f":"M20*M21","v":0},{"$f":"N20*N21","v":0}]
[null,null,"Bruto verschil in STRUCTURELE HEALTHCARE UITGAVEN per patient",null,null,null,null,null,null,{"$f":"J24-J25","v":0},{"$f":"K24-K25","v":0},{"$f":"L24-L25","v":0},{"$f":"M24-M25","v":0},{"$f":"N24-N25","v":0}]
[null,"i","Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,null,{"$f":"SUMIFS(J46:J60,$I$46:$I$60,\"Structureel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(K46:K60,$I$46:$I$60,\"Structureel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(L46:L60,$I$46:$I$60,\"Structureel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(M46:M60,$I$46:$I$60,\"Structureel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(N46:N60,$I$46:$I$60,\"Structureel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0}]
[null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,null,{"$f":"SUMIFS(J61:J75,$I$61:$I$75,\"Structureel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(K61:K75,$I$61:$I$75,\"Structureel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(L61:L75,$I$61:$I$75,\"Structureel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(M61:M75,$I$61:$I$75,\"Structureel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(N61:N75,$I$61:$I$75,\"Structureel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0}]
[null,null,"Bruto verschil in INCIDENTELE HEALTHCARE UITGAVEN per patient",null,null,null,null,null,null,{"$f":"J27-J28","v":0},{"$f":"K27-K28","v":0},{"$f":"L27-L28","v":0},{"$f":"M27-M28","v":0},{"$f":"N27-N28","v":0}]
[null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,null,{"$f":"SUMIFS(J$46:J$60,$I$46:$I$60,\"Incidenteel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(K$46:K$60,$I$46:$I$60,\"Incidenteel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(L$46:L$60,$I$46:$I$60,\"Incidenteel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(M$46:M$60,$I$46:$I$60,\"Incidenteel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(N$46:N$60,$I$46:$I$60,\"Incidenteel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0}]
[null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,null,{"$f":"SUMIFS(J$61:J$75,$I$61:$I$75,\"Incidenteel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(K$61:K$75,$I$61:$I$75,\"Incidenteel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(L$61:L$75,$I$61:$I$75,\"Incidenteel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(M$61:M$75,$I$61:$I$75,\"Incidenteel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(N$61:N$75,$I$61:$I$75,\"Incidenteel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0}]
[null,null,"Totale budgetimpact STRUCTUREEL",null,null,null,null,null,{"$f":"SUM(J29:N29)","v":0},{"$f":"SUM(J$22*J23)/1000","v":0},{"$f":"SUM(J$22*K23,K$22*J23)/1000","v":0},{"$f":"SUM(J$22*L23,K$22*K23,L$22*J23)/1000","v":0},{"$f":"SUM(J$22*M23,K$22*L23,L$22*K23,M$22*J23)/1000","v":0},{"$f":"SUM($J$22*N23,$K$22*M23,$L$22*L23,$M$22*K23,N22*J23)/1000","v":0}]
[null,null,"Totale budgetimpact INCIDENTEEL",null,null,null,null,null,{"$f":"SUM(J30:N30)","v":0},{"$f":"SUM(J$22*J26)/1000","v":0},{"$f":"SUM(J$22*K26,K$22*J26)/1000","v":0},{"$f":"SUM(J$22*L26,K$22*K26,L$22*J26)/1000","v":0},{"$f":"SUM(J$22*M26,K$22*L26,L$22*K26,M$22*J26)/1000","v":0},{"$f":"SUM($J$22*N26,$K$22*M26,$L$22*L26,$M$22*K26,N22*J26)/1000","v":0}]
[null,null,"Totaal impact HEALTHCARE (x€1.000)",null,null,null,null,null,{"$f":"SUM(J31:N31)","v":0},{"$f":"SUM(J29:J30)","v":0},{"$f":"SUM(K29:K30)","v":0},{"$f":"SUM(L29:L30)","v":0},{"$f":"SUM(M29:M30)","v":0},{"$f":"SUM(N29:N30)","v":0}]
[]
[null,"SENSITIVITEITSANALYSE"]
[null,"i","Populatie min-scenario",null,null,null,null,null,null,{"$f":"J$22*$K$15","v":0},{"$f":"K$22*$K$15","v":0},{"$f":"L$22*$K$15","v":0},{"$f":"M$22*$K$15","v":0},{"$f":"N$22*$K$15","v":0}]
[null,"i","Populatie max-scenario",null,null,null,null,null,null,{"$f":"J$22*$L$15","v":0},{"$f":"K$22*$L$15","v":0},{"$f":"L$22*$L$15","v":0},{"$f":"M$22*$L$15","v":0},{"$f":"N$22*$L$15","v":0}]
[null,"IMPACT HEALTHCARE",null,null,{"$f":"\"BANDBREEDTE: \"&TEXT(MAX(I39:I42),\"€0.0K\")&\" TOT \"&TEXT(MIN(I39:I42),\"€0.0K\")","v":"BANDBREEDTE: €00K TOT €00K"}]
[null,"i","Bruto verschil min-scenario: kosten referent minimaal, alternatief maximaal",null,null,null,null,null,null,{"$f":"SUM(J24*$L$16-J25*$K$17,J27*$L$16-J28*$K$17)","v":0},{"$f":"SUM(K24*$L$16-K25*$K$17,K27*$L$16-K28*$K$17)","v":0},{"$f":"SUM(L24*$L$16-L25*$K$17,L27*$L$16-L28*$K$17)","v":0},{"$f":"SUM(M24*$L$16-M25*$K$17,M27*$L$16-M28*$K$17)","v":0},{"$f":"SUM(N24*$L$16-N25*$K$17,N27*$L$16-N28*$K$17)","v":0}]
[null,"i","Bruto verschil max-scenario: kosten referent maximaal, alternatief minimaal",null,null,null,null,null,null,{"$f":"SUM(J24*$K$16-J25*$L$17,J27*$K$16-J28*$L$17)","v":0},{"$f":"SUM(K24*$K$16-K25*$L$17,K27*$K$16-K28*$L$17)","v":0},{"$f":"SUM(L24*$K$16-L25*$L$17,L27*$K$16-L28*$L$17)","v":0},{"$f":"SUM(M24*$K$16-M25*$L$17,M27*$K$16-M28*$L$17)","v":0},{"$f":"SUM(N24*$K$16-N25*$L$17,N27*$K$16-N28*$L$17)","v":0}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J39:N39)","v":0},{"$f":"SUM(J34*J37)/1000","v":0},{"$f":"SUM(J34*K37,K34*J37)/1000","v":0},{"$f":"SUM(J34*L37,K34*K37,L34*J37)/1000","v":0},{"$f":"SUM(J34*M37,K34*L37,L34*K37,M34*J37)/1000","v":0},{"$f":"SUM(J34*N37,K34*M37,L34*L37,M34*K37,N34*J37)/1000","v":0}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J40:N40)","v":0},{"$f":"SUM(J35*J37)/1000","v":0},{"$f":"SUM(J35*K37,K35*J37)/1000","v":0},{"$f":"SUM(J35*L37,K35*K37,L35*J37)/1000","v":0},{"$f":"SUM(J35*M37,K35*L37,L35*K37,M35*J37)/1000","v":0},{"$f":"SUM(J35*N37,K35*M37,L35*L37,M35*K37,N35*J37)/1000","v":0}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J41:N41)","v":0},{"$f":"SUM(J34*J38)/1000","v":0},{"$f":"SUM(J34*K38,K34*J38)/1000","v":0},{"$f":"SUM(J34*L38,K34*K38,L34*J38)/1000","v":0},{"$f":"SUM(J34*M38,K34*L38,L34*K38,M34*J38)/1000","v":0},{"$f":"SUM(J34*N38,K34*M38,L34*L38,M34*K38,N34*J38)/1000","v":0}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J42:N42)","v":0},{"$f":"SUM(J35*J38)/1000","v":0},{"$f":"SUM(J35*K38,K35*J38)/1000","v":0},{"$f":"SUM(J35*L38,K35*K38,L35*J38)/1000","v":0},{"$f":"SUM(J35*M38,K35*L38,L35*K38,M35*J38)/1000","v":0},{"$f":"SUM(J35*N38,K35*M38,L35*L38,M35*K38,N35*J38)/1000","v":0}]
[]
[null,"SPECIFICATIE BRUTO UITGAVEN PER PATIENT PER FOLLOW-UP JAAR",null,null,null,null,null,null,null,5,6,7,8,9]
[null,null,"Wet",null,"Sector",null,null,"Component (eerste 2 regels..)","Typering","Jaar 1","Jaar 2","Jaar 3","Jaar 4","Jaar 5"]
["Alternatieve zorg",1,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E46,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A23,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A23,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A23,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,4))","v":""},{"$f":"IF($C46=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,J$44))","v":""},{"$f":"IF($C46=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,K$44))","v":""},{"$f":"IF($C46=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,L$44))","v":""},{"$f":"IF($C46=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,M$44))","v":""},{"$f":"IF($C46=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,N$44))","v":""}]
[null,2,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E47,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A24,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A24,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A24,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,4))","v":""},{"$f":"IF($C47=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,J$44))","v":""},{"$f":"IF($C47=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,K$44))","v":""},{"$f":"IF($C47=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,L$44))","v":""},{"$f":"IF($C47=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,M$44))","v":""},{"$f":"IF($C47=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,N$44))","v":""}]
[null,3,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E48,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A25,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A25,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A25,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,4))","v":""},{"$f":"IF($C48=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,J$44))","v":""},{"$f":"IF($C48=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,K$44))","v":""},{"$f":"IF($C48=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,L$44))","v":""},{"$f":"IF($C48=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,M$44))","v":""},{"$f":"IF($C48=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,N$44))","v":""}]
[null,4,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E49,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A26,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A26,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A26,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,4))","v":""},{"$f":"IF($C49=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,J$44))","v":""},{"$f":"IF($C49=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,K$44))","v":""},{"$f":"IF($C49=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,L$44))","v":""},{"$f":"IF($C49=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,M$44))","v":""},{"$f":"IF($C49=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,N$44))","v":""}]
[null,5,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E50,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A27,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A27,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A27,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,4))","v":""},{"$f":"IF($C50=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,J$44))","v":""},{"$f":"IF($C50=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,K$44))","v":""},{"$f":"IF($C50=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,L$44))","v":""},{"$f":"IF($C50=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,M$44))","v":""},{"$f":"IF($C50=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,N$44))","v":""}]
[null,6,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E51,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A28,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A28,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A28,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,4))","v":""},{"$f":"IF($C51=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,J$44))","v":""},{"$f":"IF($C51=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,K$44))","v":""},{"$f":"IF($C51=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,L$44))","v":""},{"$f":"IF($C51=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,M$44))","v":""},{"$f":"IF($C51=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,N$44))","v":""}]
[null,7,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E52,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A29,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A29,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A29,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,4))","v":""},{"$f":"IF($C52=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,J$44))","v":""},{"$f":"IF($C52=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,K$44))","v":""},{"$f":"IF($C52=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,L$44))","v":""},{"$f":"IF($C52=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,M$44))","v":""},{"$f":"IF($C52=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,N$44))","v":""}]
[null,8,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E53,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A30,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A30,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A30,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,4))","v":""},{"$f":"IF($C53=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,J$44))","v":""},{"$f":"IF($C53=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,K$44))","v":""},{"$f":"IF($C53=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,L$44))","v":""},{"$f":"IF($C53=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,M$44))","v":""},{"$f":"IF($C53=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,N$44))","v":""}]
[null,9,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E54,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A31,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A31,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A31,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,4))","v":""},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,J$44))","v":""},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,K$44))","v":""},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,L$44))","v":""},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,M$44))","v":""},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,N$44))","v":""}]
[null,10,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E55,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A32,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A32,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A32,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,4))","v":""},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,J$44))","v":""},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,K$44))","v":""},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,L$44))","v":""},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,M$44))","v":""},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,N$44))","v":""}]
[null,11,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E56,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A33,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A33,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A33,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,4))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,J$44))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,K$44))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,L$44))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,M$44))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,N$44))","v":""}]
[null,12,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E57,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A34,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A34,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A34,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,4))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,J$44))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,K$44))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,L$44))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,M$44))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,N$44))","v":""}]
[null,13,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E58,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A35,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A35,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A35,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,4))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,J$44))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,K$44))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,L$44))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,M$44))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,N$44))","v":""}]
[null,14,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E59,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A36,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A36,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A36,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,4))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,J$44))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,K$44))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,L$44))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,M$44))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,N$44))","v":""}]
[null,15,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E60,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A37,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A37,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A37,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,4))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,J$44))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,K$44))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,L$44))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,M$44))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,N$44))","v":""}]
["Referentie zorg",1,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E61,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":"Zorgverzekeringswet"},null,{"$f":"IF(OFFSET(Interventies_ref2!$A23,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,2))","v":"Medisch-specialistische zorg"},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A23,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A23,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,4))","v":""},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,J$44))","v":0},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,K$44))","v":0},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,L$44))","v":0},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,M$44))","v":0},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,N$44))","v":0}]
[null,2,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E62,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A24,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A24,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A24,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,4))","v":""},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,J$44))","v":""},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,K$44))","v":""},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,L$44))","v":""},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,M$44))","v":""},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,N$44))","v":""}]
[null,3,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E63,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A25,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A25,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A25,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,4))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,J$44))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,K$44))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,L$44))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,M$44))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,N$44))","v":""}]
[null,4,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E64,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A26,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A26,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A26,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,4))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,J$44))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,K$44))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,L$44))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,M$44))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,N$44))","v":""}]
[null,5,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E65,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A27,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A27,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A27,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,4))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,J$44))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,K$44))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,L$44))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,M$44))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,N$44))","v":""}]
[null,6,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E66,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A28,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A28,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A28,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,4))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,J$44))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,K$44))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,L$44))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,M$44))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,N$44))","v":""}]
[null,7,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E67,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A29,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A29,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A29,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,4))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,J$44))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,K$44))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,L$44))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,M$44))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,N$44))","v":""}]
[null,8,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E68,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A30,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A30,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A30,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,4))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,J$44))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,K$44))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,L$44))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,M$44))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,N$44))","v":""}]
[null,9,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E69,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A31,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A31,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A31,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,4))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,J$44))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,K$44))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,L$44))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,M$44))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,N$44))","v":""}]
[null,10,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E70,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A32,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A32,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A32,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,4))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,J$44))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,K$44))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,L$44))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,M$44))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,N$44))","v":""}]
[null,11,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E71,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A33,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A33,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A33,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,4))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,J$44))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,K$44))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,L$44))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,M$44))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,N$44))","v":""}]
[null,12,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E72,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A34,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A34,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A34,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,4))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,J$44))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,K$44))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,L$44))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,M$44))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,N$44))","v":""}]
[null,13,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E73,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A35,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A35,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A35,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,4))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,J$44))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,K$44))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,L$44))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,M$44))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,N$44))","v":""}]
[null,14,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E74,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A36,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A36,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A36,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,4))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,J$44))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,K$44))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,L$44))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,M$44))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,N$44))","v":""}]
[null,15,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E75,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A37,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A37,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A37,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,4))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,J$44))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,K$44))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,L$44))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,M$44))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,N$44))","v":""}]
[]
[]
[]
["Met onderstaande knoppen kunt u snel over de hoofdonderdelen van de BIA navigeren. De kleur matcht met de band bovenin het scherm. \nDe knop 'Verder' hierboven volstaat echter om het hele proces te doorlopen."]

{"sheet":"Budgetimpact_Zorgverzekeraar2","index":18,"n_rows":87,"n_cols":14,"rows_kept":87,"cut":false,"hidden":false,"merged":[[2,0,2,14],[3,0,3,14],[5,2,5,3],[9,1,9,13],[52,2,52,3],[12,10,12,11],[12,8,12,9],[53,0,67,0],[53,2,53,3],[53,4,53,6],[54,2,54,3],[54,4,54,6],[55,2,55,3],[55,4,55,6],[56,2,56,3],[56,4,56,6],[57,2,57,3],[57,4,57,6],[58,2,58,3],[58,4,58,6],[59,2,59,3],[59,4,59,6],[61,2,61,3],[61,4,61,6],[62,2,62,3],[62,4,62,6],[60,2,60,3],[60,4,60,6],[63,2,63,3],[63,4,63,6],[64,2,64,3],[64,4,64,6],[65,2,65,3],[65,4,65,6],[75,2,75,3],[75,4,75,6],[76,2,76,3],[66,2,66,3],[66,4,66,6],[74,2,74,3],[74,4,74,6],[67,2,67,3],[67,4,67,6],[71,2,71,3],[71,4,71,6],[72,2,72,3],[72,4,72,6],[73,2,73,3],[73,4,73,6],[68,2,68,3],[68,4,68,6],[69,2,69,3],[69,4,69,6],[70,2,70,3],[70,4,70,6],[76,4,76,6],[77,2,77,3],[77,4,77,6],[86,0,86,16],[78,2,78,3],[78,4,78,6],[79,2,79,3],[79,4,79,6],[80,2,80,3],[80,4,80,6],[81,2,81,3],[81,4,81,6],[82,2,82,3],[82,4,82,6],[85,0,85,14],[68,0,82,0]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["BUDGETIMPACT ZORGVERZEKERAAR"]
[]
[null,"i","Navigatie"]
[]
[]
[]
[null,{"$f":"Populatie2!$C$17","v":"Scenario 2: Niet nader omschreven"}]
[]
[null,"i"]
[null,null,null,null,null,null,null,null,"ONZEKERHEID",null,"SENSITIVITEITSANALYSE i"]
[null,"SPECIFICATIE MATE VAN ONZEKERHEID / SENSITIVITEITSANALYSE",null,null,null,null,null,null,null,null,"MIN","MAX"]
[null,"i","Specificatie populatie",null,null,null,null,null,{"$f":"IF(Populatie2!$M$39=\"\",\"Onbekend!\",Populatie2!$M$39)","v":"Gemiddeld"},{"$f":"IF(I15=\"Klein\",1,IF(I15=\"Gemiddeld\",0,IF(I15=\"Groot\",-1,\"\")))","v":0},0.7,1.1000000000000001]
[null,"i","ALTERNATIEVE ZORG | Kosten interventiemix",null,null,null,null,null,{"$f":"IF(Toelichting_Interventies_alt2!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_alt2!$E$31)","v":"Groot"},{"$f":"IF(I16=\"Klein\",1,IF(I16=\"Gemiddeld\",0,IF(I16=\"Groot\",-1,\"\")))","v":-1},0.8,1.2]
[null,"i","REFERENTIE ZORG | Kosten interventiemix",null,null,null,null,null,{"$f":"IF(Toelichting_Interventies_ref2!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_ref2!$E$31)","v":"Klein"},{"$f":"IF(I17=\"Klein\",1,IF(I17=\"Gemiddeld\",0,IF(I17=\"Groot\",-1,\"\")))","v":1},0.9,1.3]
[]
[null,"IMPACT",null,null,null,null,null,null,"Totaal",{"$f":"IF(Startjaar=\"\",1,Startjaar)","v":2019},{"$f":"J19+1","v":2020},{"$f":"K19+1","v":2021},{"$f":"L19+1","v":2022},{"$f":"M19+1","v":2023}]
[null,null,"Totaal nieuwe patiënten",null,null,null,null,null,null,{"$f":"Populatie2!D$39","v":0},{"$f":"Populatie2!E$39","v":0},{"$f":"Populatie2!F$39","v":0},{"$f":"Populatie2!G$39","v":0},{"$f":"Populatie2!H$39","v":0}]
[null,"i","Marktaandeel",null,null,null,null,null,null,0.8,0.8,0.8,0.8,0.8]
[null,null,"Aantal startende zorggebruikers",null,null,null,null,null,null,{"$f":"J20*J21","v":0},{"$f":"K20*K21","v":0},{"$f":"L20*L21","v":0},{"$f":"M20*M21","v":0},{"$f":"N20*N21","v":0}]
[null,"i","Bruto verschil in HEALTHCARE uitgaven per patient onder Zorgverzekeringswet",null,null,null,null,null,null,{"$f":"SUM(J24,J27)","v":0},{"$f":"SUM(K24,K27)","v":0},{"$f":"SUM(L24,L27)","v":0},{"$f":"SUM(M24,M27)","v":0},{"$f":"SUM(N24,N27)","v":0}]
[null,null,null,"Structurele kosten",null,null,null,null,null,{"$f":"J25-J26","v":0},{"$f":"K25-K26","v":0},{"$f":"L25-L26","v":0},{"$f":"M25-M26","v":0},{"$f":"N25-N26","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$54:J$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(K$54:K$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(L$54:L$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(M$54:M$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(N$54:N$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Structureel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$69:J$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Structureel\")","v":0},{"$f":"SUMIFS(K$69:K$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Structureel\")","v":0},{"$f":"SUMIFS(L$69:L$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Structureel\")","v":0},{"$f":"SUMIFS(M$69:M$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Structureel\")","v":0},{"$f":"SUMIFS(N$69:N$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Structureel\")","v":0}]
[null,null,null,"Incidentele kosten",null,null,null,null,null,{"$f":"J28-J29","v":0},{"$f":"K28-K29","v":0},{"$f":"L28-L29","v":0},{"$f":"M28-M29","v":0},{"$f":"N28-N29","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$54:J$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Incidenteel\")","v":0},{"$f":"SUMIFS(K$54:K$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$54:L$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$54:M$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$54:N$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Incidenteel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$69:J$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Incidenteel\")","v":0},{"$f":"SUMIFS(K$69:K$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$69:L$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$69:M$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$69:N$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Incidenteel\")","v":0}]
[null,null,"Bruto verschil in HEALTHCARE uitgaven per patient onder Wet Langdurige Zorg",null,null,null,null,null,null,{"$f":"SUM(J31,J34)","v":0},{"$f":"SUM(K31,K34)","v":0},{"$f":"SUM(L31,L34)","v":0},{"$f":"SUM(M31,M34)","v":0},{"$f":"SUM(N31,N34)","v":0}]
[null,null,null,"Structurele kosten",null,null,null,null,null,{"$f":"J32-J33","v":0},{"$f":"K32-K33","v":0},{"$f":"L32-L33","v":0},{"$f":"M32-M33","v":0},{"$f":"N32-N33","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$54:J$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(K$54:K$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(L$54:L$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(M$54:M$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(N$54:N$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Structureel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$69:J$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Structureel\")","v":0},{"$f":"SUMIFS(K$69:K$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Structureel\")","v":0},{"$f":"SUMIFS(L$69:L$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Structureel\")","v":0},{"$f":"SUMIFS(M$69:M$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Structureel\")","v":0},{"$f":"SUMIFS(N$69:N$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Structureel\")","v":0}]
[null,null,null,"Incidentele kosten",null,null,null,null,null,{"$f":"J35-J36","v":0},{"$f":"K35-K36","v":0},{"$f":"L35-L36","v":0},{"$f":"M35-M36","v":0},{"$f":"N35-N36","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$54:J$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Incidenteel\")","v":0},{"$f":"SUMIFS(K$54:K$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$54:L$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$54:M$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$54:N$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Incidenteel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$69:J$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Incidenteel\")","v":0},{"$f":"SUMIFS(K$69:K$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$69:L$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$69:M$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$69:N$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Incidenteel\")","v":0}]
[null,null,"Totale budget-impact Zorgverzekeringswet",null,null,null,null,null,{"$f":"SUM(J37:N37)","v":0},{"$f":"SUM(J$22*J23)/1000","v":0},{"$f":"SUM(J$22*K23,K$22*J23)/1000","v":0},{"$f":"SUM(J$22*L23,K$22*K23,L$22*J23)/1000","v":0},{"$f":"SUM(J$22*M23,K$22*L23,L$22*K23,M$22*J23)/1000","v":0},{"$f":"SUM($J$22*N23,$K$22*M23,$L$22*L23,$M$22*K23,N22*J23)/1000","v":0}]
[null,null,"Totale budget-impact Wet Langdurige Zorg",null,null,null,null,null,{"$f":"SUM(J38:N38)","v":0},{"$f":"SUM(J$22*J30)/1000","v":0},{"$f":"SUM(J$22*K30,K$22*J30)/1000","v":0},{"$f":"SUM(J$22*L30,K$22*K30,L$22*J30)/1000","v":0},{"$f":"SUM(J$22*M30,K$22*L30,L$22*K30,M$22*J30)/1000","v":0},{"$f":"SUM($J$22*N30,$K$22*M30,$L$22*L30,$M$22*K30,N22*J30)/1000","v":0}]
[null,null,"Totaal impact HEALTHCARE (x€1.000)",null,null,null,null,null,{"$f":"SUM(J39:N39)","v":0},{"$f":"SUM(J37:J38)","v":0},{"$f":"SUM(K37:K38)","v":0},{"$f":"SUM(L37:L38)","v":0},{"$f":"SUM(M37:M38)","v":0},{"$f":"SUM(N37:N38)","v":0}]
[]
[null,"SENSITIVITEITSANALYSE"]
[null,"i","Populatie min-scenario",null,null,null,null,null,null,{"$f":"J$22*$K$15","v":0},{"$f":"K$22*$K$15","v":0},{"$f":"L$22*$K$15","v":0},{"$f":"M$22*$K$15","v":0},{"$f":"N$22*$K$15","v":0}]
[null,"i","Populatie max-scenario",null,null,null,null,null,null,{"$f":"J$22*$L$15","v":0},{"$f":"K$22*$L$15","v":0},{"$f":"L$22*$L$15","v":0},{"$f":"M$22*$L$15","v":0},{"$f":"N$22*$L$15","v":0}]
[null,"IMPACT HEALTHCARE",null,null,{"$f":"\"BANDBREEDTE: \"&TEXT(MAX(I47:I50),\"€0.0K\")&\" TOT \"&TEXT(MIN(I47:I50),\"€0.0K\")","v":"BANDBREEDTE: €00K TOT €00K"}]
[null,"i","Bruto verschil min-scenario: kosten referent minimaal, alternatief maximaal",null,null,null,null,null,null,{"$f":"SUM(J25*$L$16-J26*$K$17,J28*$L$16-J29*$K$17,J32*$L$16-J33*$K$17,J35*$L$16-J36*$K$17)","v":0},{"$f":"SUM(K25*$L$16-K26*$K$17,K28*$L$16-K29*$K$17,K32*$L$16-K33*$K$17,K35*$L$16-K36*$K$17)","v":0},{"$f":"SUM(L25*$L$16-L26*$K$17,L28*$L$16-L29*$K$17,L32*$L$16-L33*$K$17,L35*$L$16-L36*$K$17)","v":0},{"$f":"SUM(M25*$L$16-M26*$K$17,M28*$L$16-M29*$K$17,M32*$L$16-M33*$K$17,M35*$L$16-M36*$K$17)","v":0},{"$f":"SUM(N25*$L$16-N26*$K$17,N28*$L$16-N29*$K$17,N32*$L$16-N33*$K$17,N35*$L$16-N36*$K$17)","v":0}]
[null,"i","Bruto verschil max-scenario: kosten referent maximaal, alternatief minimaal",null,null,null,null,null,null,{"$f":"SUM(J25*$K$16-J26*$L$17,J28*$K$16-J29*$L$17,J32*$K$16-J33*$L$17,J35*$K$16-J36*$L$17)","v":0},{"$f":"SUM(K25*$K$16-K26*$L$17,K28*$K$16-K29*$L$17,K32*$K$16-K33*$L$17,K35*$K$16-K36*$L$17)","v":0},{"$f":"SUM(L25*$K$16-L26*$L$17,L28*$K$16-L29*$L$17,L32*$K$16-L33*$L$17,L35*$K$16-L36*$L$17)","v":0},{"$f":"SUM(M25*$K$16-M26*$L$17,M28*$K$16-M29*$L$17,M32*$K$16-M33*$L$17,M35*$K$16-M36*$L$17)","v":0},{"$f":"SUM(N25*$K$16-N26*$L$17,N28*$K$16-N29*$L$17,N32*$K$16-N33*$L$17,N35*$K$16-N36*$L$17)","v":0}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J47:N47)","v":0},{"$f":"SUM(J42*J45)/1000","v":0},{"$f":"SUM(J42*K45,K42*J45)/1000","v":0},{"$f":"SUM(J42*L45,K42*K45,L42*J45)/1000","v":0},{"$f":"SUM(J42*M45,K42*L45,L42*K45,M42*J45)/1000","v":0},{"$f":"SUM(J42*N45,K42*M45,L42*L45,M42*K45,N42*J45)/1000","v":0}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J48:N48)","v":0},{"$f":"SUM(J43*J45)/1000","v":0},{"$f":"SUM(J43*K45,K43*J45)/1000","v":0},{"$f":"SUM(J43*L45,K43*K45,L43*J45)/1000","v":0},{"$f":"SUM(J43*M45,K43*L45,L43*K45,M43*J45)/1000","v":0},{"$f":"SUM(J43*N45,K43*M45,L43*L45,M43*K45,N43*J45)/1000","v":0}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J49:N49)","v":0},{"$f":"SUM(J42*J46)/1000","v":0},{"$f":"SUM(J42*K46,K42*J46)/1000","v":0},{"$f":"SUM(J42*L46,K42*K46,L42*J46)/1000","v":0},{"$f":"SUM(J42*M46,K42*L46,L42*K46,M42*J46)/1000","v":0},{"$f":"SUM(J42*N46,K42*M46,L42*L46,M42*K46,N42*J46)/1000","v":0}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J50:N50)","v":0},{"$f":"SUM(J43*J46)/1000","v":0},{"$f":"SUM(J43*K46,K43*J46)/1000","v":0},{"$f":"SUM(J43*L46,K43*K46,L43*J46)/1000","v":0},{"$f":"SUM(J43*M46,K43*L46,L43*K46,M43*J46)/1000","v":0},{"$f":"SUM(J43*N46,K43*M46,L43*L46,M43*K46,N43*J46)/1000","v":0}]
[]
[null,"SPECIFICATIE BRUTO UITGAVEN PER PATIENT PER FOLLOW-UP JAAR",null,null,null,null,null,null,null,5,6,7,8,9]
[null,null,"Wet",null,"Sector",null,null,"Component (eerste 2 regels..)","Typering","Jaar 1","Jaar 2","Jaar 3","Jaar 4","Jaar 5"]
["Alternatieve zorg",1,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E54,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A23,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A23,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A23,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,4))","v":""},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,J$52))","v":""},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,K$52))","v":""},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,L$52))","v":""},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,M$52))","v":""},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,N$52))","v":""}]
[null,2,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E55,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A24,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A24,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A24,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,4))","v":""},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,J$52))","v":""},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,K$52))","v":""},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,L$52))","v":""},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,M$52))","v":""},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,N$52))","v":""}]
[null,3,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E56,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A25,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A25,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A25,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,4))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,J$52))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,K$52))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,L$52))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,M$52))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,N$52))","v":""}]
[null,4,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E57,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A26,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A26,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A26,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,4))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,J$52))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,K$52))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,L$52))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,M$52))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,N$52))","v":""}]
[null,5,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E58,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A27,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A27,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A27,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,4))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,J$52))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,K$52))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,L$52))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,M$52))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,N$52))","v":""}]
[null,6,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E59,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A28,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A28,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A28,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,4))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,J$52))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,K$52))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,L$52))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,M$52))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,N$52))","v":""}]
[null,7,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E60,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A29,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A29,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A29,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,4))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,J$52))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,K$52))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,L$52))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,M$52))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,N$52))","v":""}]
[null,8,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E61,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A30,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A30,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A30,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,4))","v":""},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,J$52))","v":""},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,K$52))","v":""},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,L$52))","v":""},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,M$52))","v":""},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,N$52))","v":""}]
[null,9,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E62,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A31,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A31,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A31,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,4))","v":""},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,J$52))","v":""},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,K$52))","v":""},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,L$52))","v":""},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,M$52))","v":""},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,N$52))","v":""}]
[null,10,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E63,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A32,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A32,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A32,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,4))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,J$52))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,K$52))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,L$52))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,M$52))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,N$52))","v":""}]
[null,11,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E64,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A33,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A33,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A33,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,4))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,J$52))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,K$52))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,L$52))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,M$52))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,N$52))","v":""}]
[null,12,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E65,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A34,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A34,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A34,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,4))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,J$52))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,K$52))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,L$52))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,M$52))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,N$52))","v":""}]
[null,13,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E66,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A35,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A35,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A35,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,4))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,J$52))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,K$52))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,L$52))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,M$52))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,N$52))","v":""}]
[null,14,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E67,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A36,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A36,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A36,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,4))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,J$52))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,K$52))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,L$52))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,M$52))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,N$52))","v":""}]
[null,15,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E68,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A37,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A37,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A37,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,4))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,J$52))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,K$52))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,L$52))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,M$52))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,N$52))","v":""}]
["Referentie zorg",1,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E69,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":"Zorgverzekeringswet"},null,{"$f":"IF(OFFSET(Interventies_ref2!$A23,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,2))","v":"Medisch-specialistische zorg"},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A23,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A23,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,4))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,J$52))","v":0},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,K$52))","v":0},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,L$52))","v":0},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,M$52))","v":0},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,N$52))","v":0}]
[null,2,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E70,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A24,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A24,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A24,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,4))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,J$52))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,K$52))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,L$52))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,M$52))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,N$52))","v":""}]
[null,3,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E71,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A25,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A25,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A25,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,4))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,J$52))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,K$52))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,L$52))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,M$52))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,N$52))","v":""}]
[null,4,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E72,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A26,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A26,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A26,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,4))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,J$52))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,K$52))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,L$52))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,M$52))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,N$52))","v":""}]
[null,5,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E73,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A27,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A27,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A27,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,4))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,J$52))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,K$52))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,L$52))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,M$52))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,N$52))","v":""}]
[null,6,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E74,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A28,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A28,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A28,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,4))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,J$52))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,K$52))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,L$52))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,M$52))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,N$52))","v":""}]
[null,7,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E75,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A29,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A29,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A29,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,4))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,J$52))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,K$52))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,L$52))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,M$52))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,N$52))","v":""}]
[null,8,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E76,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A30,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A30,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A30,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,4))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,J$52))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,K$52))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,L$52))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,M$52))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,N$52))","v":""}]
[null,9,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E77,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A31,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A31,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A31,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,4))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,J$52))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,K$52))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,L$52))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,M$52))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,N$52))","v":""}]
[null,10,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E78,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A32,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A32,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A32,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,4))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,J$52))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,K$52))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,L$52))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,M$52))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,N$52))","v":""}]
[null,11,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E79,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A33,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A33,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A33,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,4))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,J$52))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,K$52))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,L$52))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,M$52))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,N$52))","v":""}]
[null,12,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E80,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A34,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A34,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A34,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,4))","v":""},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,J$52))","v":""},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,K$52))","v":""},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,L$52))","v":""},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,M$52))","v":""},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,N$52))","v":""}]
[null,13,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E81,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A35,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A35,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A35,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,4))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,J$52))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,K$52))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,L$52))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,M$52))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,N$52))","v":""}]
[null,14,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E82,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A36,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A36,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A36,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,4))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,J$52))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,K$52))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,L$52))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,M$52))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,N$52))","v":""}]
[null,15,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E83,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A37,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A37,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A37,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,4))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,J$52))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,K$52))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,L$52))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,M$52))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,N$52))","v":""}]
[]
[]
[]
["Met onderstaande knoppen kunt u snel over de hoofdonderdelen van de BIA navigeren. De kleur matcht met de band bovenin het scherm. \nDe knop 'Verder' hierboven volstaat echter om het hele proces te doorlopen."]

{"sheet":"Budgetimpact_Overheid2","index":19,"n_rows":98,"n_cols":14,"rows_kept":98,"cut":false,"hidden":false,"merged":[[2,0,2,14],[3,0,3,14],[5,2,5,3],[9,1,9,13],[63,2,63,3],[12,10,12,11],[12,8,12,9],[64,0,78,0],[64,2,64,3],[64,4,64,6],[65,2,65,3],[65,4,65,6],[66,2,66,3],[66,4,66,6],[67,2,67,3],[67,4,67,6],[68,2,68,3],[68,4,68,6],[69,2,69,3],[69,4,69,6],[70,2,70,3],[70,4,70,6],[72,2,72,3],[72,4,72,6],[73,2,73,3],[73,4,73,6],[71,2,71,3],[71,4,71,6],[74,2,74,3],[74,4,74,6],[75,2,75,3],[75,4,75,6],[76,2,76,3],[76,4,76,6],[86,2,86,3],[86,4,86,6],[87,2,87,3],[77,2,77,3],[77,4,77,6],[85,2,85,3],[85,4,85,6],[78,2,78,3],[78,4,78,6],[82,2,82,3],[82,4,82,6],[83,2,83,3],[83,4,83,6],[84,2,84,3],[84,4,84,6],[79,2,79,3],[79,4,79,6],[80,2,80,3],[80,4,80,6],[81,2,81,3],[81,4,81,6],[87,4,87,6],[88,2,88,3],[88,4,88,6],[97,0,97,16],[89,2,89,3],[89,4,89,6],[90,2,90,3],[90,4,90,6],[91,2,91,3],[91,4,91,6],[92,2,92,3],[92,4,92,6],[93,2,93,3],[93,4,93,6],[96,0,96,14],[79,0,93,0]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["BUDGETIMPACT OVERHEID"]
[]
[null,"i","Navigatie"]
[]
[]
[]
[null,{"$f":"Populatie2!$C$17","v":"Scenario 2: Niet nader omschreven"}]
[]
[null,"i"]
[null,null,null,null,null,null,null,null,"ONZEKERHEID",null,"SENSITIVITEITSANALYSE i"]
[null,"SPECIFICATIE MATE VAN ONZEKERHEID / SENSITIVITEITSANALYSE",null,null,null,null,null,null,null,null,"MIN","MAX"]
[null,"i","Specificatie populatie",null,null,null,null,null,{"$f":"IF(Toelichting_Interventies_alt2!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_alt2!$E$31)","v":"Groot"},{"$f":"IF(I15=\"Klein\",1,IF(I15=\"Gemiddeld\",0,IF(I15=\"Groot\",-1,\"\")))","v":-1},0.7,1.1000000000000001]
[null,"i","ALTERNATIEVE ZORG | Kosten interventiemix",null,null,null,null,null,{"$f":"IF(Toelichting_Interventies_alt2!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_alt2!$E$31)","v":"Groot"},{"$f":"IF(I16=\"Klein\",1,IF(I16=\"Gemiddeld\",0,IF(I16=\"Groot\",-1,\"\")))","v":-1},0.8,1.2]
[null,"i","REFERENTIE ZORG | Kosten interventiemix",null,null,null,null,null,{"$f":"IF(Toelichting_Interventies_ref2!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_ref2!$E$31)","v":"Klein"},{"$f":"IF(I17=\"Klein\",1,IF(I17=\"Gemiddeld\",0,IF(I17=\"Groot\",-1,\"\")))","v":1},0.9,1.3]
[]
[null,"IMPACT",null,null,null,null,null,null,"Totaal",{"$f":"IF(Startjaar=\"\",1,Startjaar)","v":2019},{"$f":"J19+1","v":2020},{"$f":"K19+1","v":2021},{"$f":"L19+1","v":2022},{"$f":"M19+1","v":2023}]
[null,null,"Aantal startende zorggebruikers",null,null,null,null,null,null,{"$f":"Populatie2!D$39","v":0},{"$f":"Populatie2!E$39","v":0},{"$f":"Populatie2!F$39","v":0},{"$f":"Populatie2!G$39","v":0},{"$f":"Populatie2!H$39","v":0}]
[null,"i","Bruto verschil in HEALTHCARE uitgaven per patient onder Zorgverzekeringswet",null,null,null,null,null,null,{"$f":"SUM(J22,J25)","v":0},{"$f":"SUM(K22,K25)","v":0},{"$f":"SUM(L22,L25)","v":0},{"$f":"SUM(M22,M25)","v":0},{"$f":"SUM(N22,N25)","v":0}]
[null,null,null,"Structurele kosten",null,null,null,null,null,{"$f":"J23-J24","v":0},{"$f":"K23-K24","v":0},{"$f":"L23-L24","v":0},{"$f":"M23-M24","v":0},{"$f":"N23-N24","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$65:J$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(K$65:K$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(L$65:L$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(M$65:M$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(N$65:N$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Structureel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$80:J$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Structureel\")","v":0},{"$f":"SUMIFS(K$80:K$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Structureel\")","v":0},{"$f":"SUMIFS(L$80:L$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Structureel\")","v":0},{"$f":"SUMIFS(M$80:M$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Structureel\")","v":0},{"$f":"SUMIFS(N$80:N$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Structureel\")","v":0}]
[null,null,null,"Incidentele kosten",null,null,null,null,null,{"$f":"J26-J27","v":0},{"$f":"K26-K27","v":0},{"$f":"L26-L27","v":0},{"$f":"M26-M27","v":0},{"$f":"N26-N27","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$65:J$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Incidenteel\")","v":0},{"$f":"SUMIFS(K$65:K$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$65:L$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$65:M$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$65:N$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Incidenteel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$80:J$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Incidenteel\")","v":0},{"$f":"SUMIFS(K$80:K$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$80:L$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$80:M$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$80:N$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Incidenteel\")","v":0}]
[null,null,"Bruto verschil in HEALTHCARE uitgaven per patient onder Wet Langdurige Zorg",null,null,null,null,null,null,{"$f":"SUM(J29,J32)","v":0},{"$f":"SUM(K29,K32)","v":0},{"$f":"SUM(L29,L32)","v":0},{"$f":"SUM(M29,M32)","v":0},{"$f":"SUM(N29,N32)","v":0}]
[null,null,null,"Structurele kosten",null,null,null,null,null,{"$f":"J30-J31","v":0},{"$f":"K30-K31","v":0},{"$f":"L30-L31","v":0},{"$f":"M30-M31","v":0},{"$f":"N30-N31","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$65:J$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(K$65:K$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(L$65:L$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(M$65:M$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(N$65:N$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Structureel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$80:J$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Structureel\")","v":0},{"$f":"SUMIFS(K$80:K$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Structureel\")","v":0},{"$f":"SUMIFS(L$80:L$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Structureel\")","v":0},{"$f":"SUMIFS(M$80:M$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Structureel\")","v":0},{"$f":"SUMIFS(N$80:N$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Structureel\")","v":0}]
[null,null,null,"Incidentele kosten",null,null,null,null,null,{"$f":"J33-J34","v":0},{"$f":"K33-K34","v":0},{"$f":"L33-L34","v":0},{"$f":"M33-M34","v":0},{"$f":"N33-N34","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$65:J$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Incidenteel\")","v":0},{"$f":"SUMIFS(K$65:K$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$65:L$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$65:M$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$65:N$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Incidenteel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$80:J$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Incidenteel\")","v":0},{"$f":"SUMIFS(K$80:K$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$80:L$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$80:M$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$80:N$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Incidenteel\")","v":0}]
[null,null,"Bruto verschil in NON-HEALTHCARE uitgaven per patient",null,null,null,null,null,null,{"$f":"J36-J37","v":0},{"$f":"K36-K37","v":0},{"$f":"L36-L37","v":0},{"$f":"M36-M37","v":0},{"$f":"N36-N37","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$65:J$79,$E$65:$E$79,\"Non-Healthcare\")","v":0},{"$f":"SUMIFS(K$65:K$79,$E$65:$E$79,\"Non-Healthcare\")","v":0},{"$f":"SUMIFS(L$65:L$79,$E$65:$E$79,\"Non-Healthcare\")","v":0},{"$f":"SUMIFS(M$65:M$79,$E$65:$E$79,\"Non-Healthcare\")","v":0},{"$f":"SUMIFS(N$65:N$79,$E$65:$E$79,\"Non-Healthcare\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$80:J$94,$E$80:$E$94,\"Non-Healthcare\")","v":0},{"$f":"SUMIFS(K$80:K$94,$E$80:$E$94,\"Non-Healthcare\")","v":0},{"$f":"SUMIFS(L$80:L$94,$E$80:$E$94,\"Non-Healthcare\")","v":0},{"$f":"SUMIFS(M$80:M$94,$E$80:$E$94,\"Non-Healthcare\")","v":0},{"$f":"SUMIFS(N$80:N$94,$E$80:$E$94,\"Non-Healthcare\")","v":0}]
[null,null,"Totale budget-impact Zorgverzekeringswet",null,null,null,null,null,{"$f":"SUM(J38:N38)","v":0},{"$f":"SUM(J$20*J21)/1000","v":0},{"$f":"SUM(J$20*K21,K$20*J21)/1000","v":0},{"$f":"SUM(J$20*L21,K$20*K21,L$20*J21)/1000","v":0},{"$f":"SUM(J$20*M21,K$20*L21,L$20*K21,M$20*J21)/1000","v":0},{"$f":"SUM($J$20*N21,$K$20*M21,$L$20*L21,$M$20*K21,N20*J21)/1000","v":0}]
[null,null,"Totale budget-impact Wet Langdurige Zorg",null,null,null,null,null,{"$f":"SUM(J39:N39)","v":0},{"$f":"SUM(J$20*J28)/1000","v":0},{"$f":"SUM(J$20*K28,K$20*J28)/1000","v":0},{"$f":"SUM(J$20*L28,K$20*K28,L$20*J28)/1000","v":0},{"$f":"SUM(J$20*M28,K$20*L28,L$20*K28,M$20*J28)/1000","v":0},{"$f":"SUM($J$20*N28,$K$20*M28,$L$20*L28,$M$20*K28,N20*J28)/1000","v":0}]
[null,null,"Totaal impact HEALTHCARE (x€1.000)",null,null,null,null,null,{"$f":"SUM(J40:N40)","v":0},{"$f":"SUM(J38:J39)","v":0},{"$f":"SUM(K38:K39)","v":0},{"$f":"SUM(L38:L39)","v":0},{"$f":"SUM(M38:M39)","v":0},{"$f":"SUM(N38:N39)","v":0}]
[null,null,"Totaal impact NON-HEALTHCARE (x€1.000)",null,null,null,null,null,{"$f":"SUM(J41:N41)","v":0},{"$f":"SUM(J$20*J35)/1000","v":0},{"$f":"SUM(J$20*K35,K$20*J35)/1000","v":0},{"$f":"SUM(J$20*L35,K$20*K35,L$20*J35)/1000","v":0},{"$f":"SUM(J$20*M35,K$20*L35,L$20*K35,M$20*J35)/1000","v":0},{"$f":"SUM($J$20*N35,$K$20*M35,$L$20*L35,$M$20*K35,N21*J35)/1000","v":0}]
[null,null,"Totaal impact (x€1.000)",null,null,null,null,null,{"$f":"SUM(I40:I41)","v":0},0,0,0,0,0]
[]
[null,"SENSITIVITEITSANALYSE"]
[null,"i","Populatie min-scenario",null,null,null,null,null,null,{"$f":"J$20*$K$15","v":0},{"$f":"K$20*$K$15","v":0},{"$f":"L$20*$K$15","v":0},{"$f":"M$20*$K$15","v":0},{"$f":"N$20*$K$15","v":0}]
[null,"i","Populatie max-scenario",null,null,null,null,null,null,{"$f":"J$20*$L$15","v":0},{"$f":"K$20*$L$15","v":0},{"$f":"L$20*$L$15","v":0},{"$f":"M$20*$L$15","v":0},{"$f":"N$20*$L$15","v":0}]
[null,"IMPACT HEALTHCARE",null,null,{"$f":"\"BANDBREEDTE: \"&TEXT(MAX(I50:I53),\"€0.0K\")&\" TOT \"&TEXT(MIN(I50:I53),\"€0.0K\")","v":"BANDBREEDTE: €00K TOT €00K"}]
[null,"i","Bruto verschil min-scenario: kosten referent minimaal, alternatief maximaal",null,null,null,null,null,null,{"$f":"SUM(J23*$L$16-J24*$K$17,J26*$L$16-J27*$K$17,J30*$L$16-J31*$K$17,J33*$L$16-J34*$K$17)","v":0},{"$f":"SUM(K23*$L$16-K24*$K$17,K26*$L$16-K27*$K$17,K30*$L$16-K31*$K$17,K33*$L$16-K34*$K$17)","v":0},{"$f":"SUM(L23*$L$16-L24*$K$17,L26*$L$16-L27*$K$17,L30*$L$16-L31*$K$17,L33*$L$16-L34*$K$17)","v":0},{"$f":"SUM(M23*$L$16-M24*$K$17,M26*$L$16-M27*$K$17,M30*$L$16-M31*$K$17,M33*$L$16-M34*$K$17)","v":0},{"$f":"SUM(N23*$L$16-N24*$K$17,N26*$L$16-N27*$K$17,N30*$L$16-N31*$K$17,N33*$L$16-N34*$K$17)","v":0}]
[null,"i","Bruto verschil max-scenario: kosten referent maximaal, alternatief minimaal",null,null,null,null,null,null,{"$f":"SUM(J23*$K$16-J24*$L$17,J26*$K$16-J27*$L$17,J30*$K$16-J31*$L$17,J33*$K$16-J34*$L$17)","v":0},{"$f":"SUM(K23*$K$16-K24*$L$17,K26*$K$16-K27*$L$17,K30*$K$16-K31*$L$17,K33*$K$16-K34*$L$17)","v":0},{"$f":"SUM(L23*$K$16-L24*$L$17,L26*$K$16-L27*$L$17,L30*$K$16-L31*$L$17,L33*$K$16-L34*$L$17)","v":0},{"$f":"SUM(M23*$K$16-M24*$L$17,M26*$K$16-M27*$L$17,M30*$K$16-M31*$L$17,M33*$K$16-M34*$L$17)","v":0},{"$f":"SUM(N23*$K$16-N24*$L$17,N26*$K$16-N27*$L$17,N30*$K$16-N31*$L$17,N33*$K$16-N34*$L$17)","v":0}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J50:N50)","v":0},{"$f":"SUM(J45*J48)/1000","v":0},{"$f":"SUM(J45*K48,K45*J48)/1000","v":0},{"$f":"SUM(J45*L48,K45*K48,L45*J48)/1000","v":0},{"$f":"SUM(J45*M48,K45*L48,L45*K48,M45*J48)/1000","v":0},{"$f":"SUM(J45*N48,K45*M48,L45*L48,M45*K48,N45*J48)/1000","v":0}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J51:N51)","v":0},{"$f":"SUM(J46*J48)/1000","v":0},{"$f":"SUM(J46*K48,K46*J48)/1000","v":0},{"$f":"SUM(J46*L48,K46*K48,L46*J48)/1000","v":0},{"$f":"SUM(J46*M48,K46*L48,L46*K48,M46*J48)/1000","v":0},{"$f":"SUM(J46*N48,K46*M48,L46*L48,M46*K48,N46*J48)/1000","v":0}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J52:N52)","v":0},{"$f":"SUM(J45*J49)/1000","v":0},{"$f":"SUM(J45*K49,K45*J49)/1000","v":0},{"$f":"SUM(J45*L49,K45*K49,L45*J49)/1000","v":0},{"$f":"SUM(J45*M49,K45*L49,L45*K49,M45*J49)/1000","v":0},{"$f":"SUM(J45*N49,K45*M49,L45*L49,M45*K49,N45*J49)/1000","v":0}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J53:N53)","v":0},{"$f":"SUM(J46*J49)/1000","v":0},{"$f":"SUM(J46*K49,K46*J49)/1000","v":0},{"$f":"SUM(J46*L49,K46*K49,L46*J49)/1000","v":0},{"$f":"SUM(J46*M49,K46*L49,L46*K49,M46*J49)/1000","v":0},{"$f":"SUM(J46*N49,K46*M49,L46*L49,M46*K49,N46*J49)/1000","v":0}]
[null,"IMPACT NON-HEALTHCARE",null,null,{"$f":"\"BANDBREEDTE: \"&TEXT(MAX(I57:I60),\"€0.0K\")&\" TOT \"&TEXT(MIN(I57:I60),\"€0.0K\")","v":"BANDBREEDTE: €00K TOT €00K"}]
[null,"i","Bruto verschil min-scenario: kosten referent minimaal, alternatief maximaal",null,null,null,null,null,null,{"$f":"SUM(J36*$L$16-J37*$K$17)","v":0},{"$f":"SUM(K36*$L$16-K37*$K$17)","v":0},{"$f":"SUM(L36*$L$16-L37*$K$17)","v":0},{"$f":"SUM(M36*$L$16-M37*$K$17)","v":0},{"$f":"SUM(N36*$L$16-N37*$K$17)","v":0}]
[null,"i","Bruto verschil max-scenario: kosten referent maximaal, alternatief minimaal",null,null,null,null,null,null,{"$f":"SUM(J36*$K$16-J37*$L$17)","v":0},{"$f":"SUM(K36*$K$16-K37*$L$17)","v":0},{"$f":"SUM(L36*$K$16-L37*$L$17)","v":0},{"$f":"SUM(M36*$K$16-M37*$L$17)","v":0},{"$f":"SUM(N36*$K$16-N37*$L$17)","v":0}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J57:N57)","v":0},{"$f":"SUM(J45*J55)/1000","v":0},{"$f":"SUM(J45*K55,K45*J55)/1000","v":0},{"$f":"SUM(J45*L55,K45*K55,L45*J55)/1000","v":0},{"$f":"SUM(J45*M55,K45*L55,L45*K55,M45*J55)/1000","v":0},{"$f":"SUM(J45*N55,K45*M55,L45*L55,M45*K55,N45*J55)/1000","v":0}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J58:N58)","v":0},{"$f":"SUM(J46*J55)/1000","v":0},{"$f":"SUM(J46*K55,K46*J55)/1000","v":0},{"$f":"SUM(J46*L55,K46*K55,L46*J55)/1000","v":0},{"$f":"SUM(J46*M55,K46*L55,L46*K55,M46*J55)/1000","v":0},{"$f":"SUM(J46*N55,K46*M55,L46*L55,M46*K55,N46*J55)/1000","v":0}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J59:N59)","v":0},{"$f":"SUM(J45*J56)/1000","v":0},{"$f":"SUM(J45*K56,K45*J56)/1000","v":0},{"$f":"SUM(J45*L56,K45*K56,L45*J56)/1000","v":0},{"$f":"SUM(J45*M56,K45*L56,L45*K56,M45*J56)/1000","v":0},{"$f":"SUM(J45*N56,K45*M56,L45*L56,M45*K56,N45*J56)/1000","v":0}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J60:N60)","v":0},{"$f":"SUM(J46*J56)/1000","v":0},{"$f":"SUM(J46*K56,K46*J56)/1000","v":0},{"$f":"SUM(J46*L56,K46*K56,L46*J56)/1000","v":0},{"$f":"SUM(J46*M56,K46*L56,L46*K56,M46*J56)/1000","v":0},{"$f":"SUM(J46*N56,K46*M56,L46*L56,M46*K56,N46*J56)/1000","v":0}]
[null,"IMPACT TOTAAL",null,null,{"$f":"\"BANDBREEDTE: \"&TEXT(SUM(MAX(I57:I60),MAX(I50:I53)),\"€0.0K\")&\" TOT \"&TEXT(SUM(MIN(I57:I60),MIN(I50:I53)),\"€0.0K\")","v":"BANDBREEDTE: €00K TOT €00K"}]
[]
[null,"SPECIFICATIE BRUTO UITGAVEN PER PATIENT PER FOLLOW-UP JAAR",null,null,null,null,null,null,null,5,6,7,8,9]
[null,null,"Wet",null,"Sector",null,null,"Component (eerste 2 regels..)","Typering","Jaar 1","Jaar 2","Jaar 3","Jaar 4","Jaar 5"]
["Alternatieve zorg",1,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E65,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A23,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A23,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A23,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,4))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,J$63))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,K$63))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,L$63))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,M$63))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt2!$A23,0,N$63))","v":""}]
[null,2,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E66,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A24,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A24,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A24,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,4))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,J$63))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,K$63))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,L$63))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,M$63))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt2!$A24,0,N$63))","v":""}]
[null,3,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E67,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A25,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A25,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A25,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,4))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,J$63))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,K$63))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,L$63))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,M$63))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt2!$A25,0,N$63))","v":""}]
[null,4,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E68,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A26,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A26,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A26,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,4))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,J$63))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,K$63))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,L$63))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,M$63))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt2!$A26,0,N$63))","v":""}]
[null,5,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E69,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A27,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A27,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A27,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,4))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,J$63))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,K$63))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,L$63))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,M$63))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_alt2!$A27,0,N$63))","v":""}]
[null,6,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E70,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A28,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A28,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A28,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,4))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,J$63))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,K$63))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,L$63))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,M$63))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_alt2!$A28,0,N$63))","v":""}]
[null,7,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E71,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A29,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A29,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A29,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,4))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,J$63))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,K$63))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,L$63))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,M$63))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_alt2!$A29,0,N$63))","v":""}]
[null,8,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E72,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A30,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A30,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A30,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,4))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,J$63))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,K$63))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,L$63))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,M$63))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_alt2!$A30,0,N$63))","v":""}]
[null,9,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E73,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A31,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A31,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A31,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,4))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,J$63))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,K$63))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,L$63))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,M$63))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_alt2!$A31,0,N$63))","v":""}]
[null,10,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E74,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A32,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A32,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A32,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,4))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,J$63))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,K$63))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,L$63))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,M$63))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_alt2!$A32,0,N$63))","v":""}]
[null,11,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E75,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A33,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A33,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A33,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,4))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,J$63))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,K$63))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,L$63))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,M$63))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_alt2!$A33,0,N$63))","v":""}]
[null,12,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E76,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A34,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A34,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A34,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,4))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,J$63))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,K$63))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,L$63))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,M$63))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_alt2!$A34,0,N$63))","v":""}]
[null,13,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E77,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A35,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A35,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A35,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,4))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,J$63))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,K$63))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,L$63))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,M$63))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_alt2!$A35,0,N$63))","v":""}]
[null,14,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E78,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A36,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A36,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A36,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,4))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,J$63))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,K$63))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,L$63))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,M$63))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_alt2!$A36,0,N$63))","v":""}]
[null,15,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E79,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt2!$A37,0,2)=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt2!$A37,0,3)=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt2!$A37,0,4)=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,4))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,J$63))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,K$63))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,L$63))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,M$63))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_alt2!$A37,0,N$63))","v":""}]
["Referentie zorg",1,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E80,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":"Zorgverzekeringswet"},null,{"$f":"IF(OFFSET(Interventies_ref2!$A23,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,2))","v":"Medisch-specialistische zorg"},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A23,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A23,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,4))","v":""},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,J$63))","v":0},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,K$63))","v":0},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,L$63))","v":0},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,M$63))","v":0},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref2!$A23,0,N$63))","v":0}]
[null,2,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E81,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A24,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A24,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A24,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,4))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,J$63))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,K$63))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,L$63))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,M$63))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref2!$A24,0,N$63))","v":""}]
[null,3,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E82,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A25,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A25,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A25,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,4))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,J$63))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,K$63))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,L$63))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,M$63))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref2!$A25,0,N$63))","v":""}]
[null,4,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E83,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A26,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A26,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A26,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,4))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,J$63))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,K$63))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,L$63))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,M$63))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref2!$A26,0,N$63))","v":""}]
[null,5,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E84,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A27,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A27,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A27,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,4))","v":""},{"$f":"IF($C84=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,J$63))","v":""},{"$f":"IF($C84=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,K$63))","v":""},{"$f":"IF($C84=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,L$63))","v":""},{"$f":"IF($C84=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,M$63))","v":""},{"$f":"IF($C84=\"\",\"\",OFFSET(Interventies_ref2!$A27,0,N$63))","v":""}]
[null,6,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E85,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A28,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A28,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A28,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,4))","v":""},{"$f":"IF($C85=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,J$63))","v":""},{"$f":"IF($C85=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,K$63))","v":""},{"$f":"IF($C85=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,L$63))","v":""},{"$f":"IF($C85=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,M$63))","v":""},{"$f":"IF($C85=\"\",\"\",OFFSET(Interventies_ref2!$A28,0,N$63))","v":""}]
[null,7,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E86,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A29,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A29,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A29,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,4))","v":""},{"$f":"IF($C86=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,J$63))","v":""},{"$f":"IF($C86=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,K$63))","v":""},{"$f":"IF($C86=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,L$63))","v":""},{"$f":"IF($C86=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,M$63))","v":""},{"$f":"IF($C86=\"\",\"\",OFFSET(Interventies_ref2!$A29,0,N$63))","v":""}]
[null,8,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E87,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A30,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A30,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A30,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,4))","v":""},{"$f":"IF($C87=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,J$63))","v":""},{"$f":"IF($C87=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,K$63))","v":""},{"$f":"IF($C87=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,L$63))","v":""},{"$f":"IF($C87=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,M$63))","v":""},{"$f":"IF($C87=\"\",\"\",OFFSET(Interventies_ref2!$A30,0,N$63))","v":""}]
[null,9,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E88,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A31,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A31,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A31,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,4))","v":""},{"$f":"IF($C88=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,J$63))","v":""},{"$f":"IF($C88=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,K$63))","v":""},{"$f":"IF($C88=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,L$63))","v":""},{"$f":"IF($C88=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,M$63))","v":""},{"$f":"IF($C88=\"\",\"\",OFFSET(Interventies_ref2!$A31,0,N$63))","v":""}]
[null,10,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E89,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A32,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A32,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A32,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,4))","v":""},{"$f":"IF($C89=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,J$63))","v":""},{"$f":"IF($C89=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,K$63))","v":""},{"$f":"IF($C89=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,L$63))","v":""},{"$f":"IF($C89=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,M$63))","v":""},{"$f":"IF($C89=\"\",\"\",OFFSET(Interventies_ref2!$A32,0,N$63))","v":""}]
[null,11,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E90,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A33,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A33,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A33,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,4))","v":""},{"$f":"IF($C90=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,J$63))","v":""},{"$f":"IF($C90=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,K$63))","v":""},{"$f":"IF($C90=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,L$63))","v":""},{"$f":"IF($C90=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,M$63))","v":""},{"$f":"IF($C90=\"\",\"\",OFFSET(Interventies_ref2!$A33,0,N$63))","v":""}]
[null,12,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E91,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A34,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A34,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A34,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,4))","v":""},{"$f":"IF($C91=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,J$63))","v":""},{"$f":"IF($C91=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,K$63))","v":""},{"$f":"IF($C91=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,L$63))","v":""},{"$f":"IF($C91=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,M$63))","v":""},{"$f":"IF($C91=\"\",\"\",OFFSET(Interventies_ref2!$A34,0,N$63))","v":""}]
[null,13,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E92,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A35,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A35,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A35,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,4))","v":""},{"$f":"IF($C92=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,J$63))","v":""},{"$f":"IF($C92=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,K$63))","v":""},{"$f":"IF($C92=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,L$63))","v":""},{"$f":"IF($C92=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,M$63))","v":""},{"$f":"IF($C92=\"\",\"\",OFFSET(Interventies_ref2!$A35,0,N$63))","v":""}]
[null,14,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E93,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A36,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A36,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A36,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,4))","v":""},{"$f":"IF($C93=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,J$63))","v":""},{"$f":"IF($C93=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,K$63))","v":""},{"$f":"IF($C93=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,L$63))","v":""},{"$f":"IF($C93=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,M$63))","v":""},{"$f":"IF($C93=\"\",\"\",OFFSET(Interventies_ref2!$A36,0,N$63))","v":""}]
[null,15,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E94,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref2!$A37,0,2)=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref2!$A37,0,3)=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref2!$A37,0,4)=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,4))","v":""},{"$f":"IF($C94=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,J$63))","v":""},{"$f":"IF($C94=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,K$63))","v":""},{"$f":"IF($C94=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,L$63))","v":""},{"$f":"IF($C94=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,M$63))","v":""},{"$f":"IF($C94=\"\",\"\",OFFSET(Interventies_ref2!$A37,0,N$63))","v":""}]
[]
[]
[]
["Met onderstaande knoppen kunt u snel over de hoofdonderdelen van de BIA navigeren. De kleur matcht met de band bovenin het scherm. \nDe knop 'Verder' hierboven volstaat echter om het hele proces te doorlopen."]

{"sheet":"Budgetimpact_Zorgaanbieder3","index":20,"n_rows":79,"n_cols":14,"rows_kept":79,"cut":false,"hidden":false,"merged":[[2,0,2,14],[3,0,3,14],[5,2,5,3],[9,1,9,13],[44,2,44,3],[12,10,12,11],[12,8,12,9],[45,0,59,0],[45,2,45,3],[45,4,45,6],[46,2,46,3],[46,4,46,6],[47,2,47,3],[47,4,47,6],[48,2,48,3],[48,4,48,6],[49,2,49,3],[49,4,49,6],[50,2,50,3],[50,4,50,6],[51,2,51,3],[51,4,51,6],[53,2,53,3],[53,4,53,6],[54,2,54,3],[54,4,54,6],[52,2,52,3],[52,4,52,6],[55,2,55,3],[55,4,55,6],[56,2,56,3],[56,4,56,6],[57,2,57,3],[57,4,57,6],[67,2,67,3],[67,4,67,6],[68,2,68,3],[58,2,58,3],[58,4,58,6],[66,2,66,3],[66,4,66,6],[59,2,59,3],[59,4,59,6],[63,2,63,3],[63,4,63,6],[64,2,64,3],[64,4,64,6],[65,2,65,3],[65,4,65,6],[60,2,60,3],[60,4,60,6],[61,2,61,3],[61,4,61,6],[62,2,62,3],[62,4,62,6],[68,4,68,6],[69,2,69,3],[69,4,69,6],[78,0,78,16],[70,2,70,3],[70,4,70,6],[71,2,71,3],[71,4,71,6],[72,2,72,3],[72,4,72,6],[73,2,73,3],[73,4,73,6],[74,2,74,3],[74,4,74,6],[77,0,77,14],[60,0,74,0]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["BUDGETIMPACT ZORGAANBIEDER"]
[]
[null,"i","Navigatie"]
[]
[]
[]
[null,{"$f":"Populatie3!$C$17","v":"Scenario 3: Niet nader omschreven"}]
[]
[null,"i"]
[null,null,null,null,null,null,null,null,"ONZEKERHEID",null,"SENSITIVITEITSANALYSE i"]
[null,"SPECIFICATIE MATE VAN ONZEKERHEID / SENSITIVITEITSANALYSE",null,null,null,null,null,null,null,null,"MIN","MAX"]
[null,"i","Specificatie populatie",null,null,null,null,null,{"$f":"IF(Populatie3!$M$39=\"\",\"Onbekend!\",Populatie3!$M$39)","v":"Gemiddeld"},{"$f":"IF(I15=\"Klein\",1,IF(I15=\"Gemiddeld\",0,IF(I15=\"Groot\",-1,\"\")))","v":0},0.7,1.1000000000000001]
[null,"i","ALTERNATIEVE ZORG | Kosten interventiemix",null,null,null,null,null,{"$f":"IF(Toelichting_Interventies_alt3!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_alt3!$E$31)","v":"Groot"},{"$f":"IF(I16=\"Klein\",1,IF(I16=\"Gemiddeld\",0,IF(I16=\"Groot\",-1,\"\")))","v":-1},0.8,1.2]
[null,"i","REFERENTIE ZORG | Kosten interventiemix",null,null,null,null,null,{"$f":"IF(Toelichting_Interventies_ref3!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_ref3!$E$31)","v":"Klein"},{"$f":"IF(I17=\"Klein\",1,IF(I17=\"Gemiddeld\",0,IF(I17=\"Groot\",-1,\"\")))","v":1},0.9,1.3]
[]
[null,"IMPACT",null,null,null,null,null,null,"Totaal",{"$f":"IF(Startjaar=\"\",1,Startjaar)","v":2019},{"$f":"J19+1","v":2020},{"$f":"K19+1","v":2021},{"$f":"L19+1","v":2022},{"$f":"M19+1","v":2023}]
[null,null,"Totaal nieuwe patiënten",null,null,null,null,null,null,{"$f":"Populatie3!D$39","v":90},{"$f":"Populatie3!E$39","v":99},{"$f":"Populatie3!F$39","v":100},{"$f":"Populatie3!G$39","v":100},{"$f":"Populatie3!H$39","v":100}]
[null,"i","Marktaandeel",null,null,null,null,null,null,0.8,0.8,0.8,0.8,0.8]
[null,null,"Aantal startende zorggebruikers",null,null,null,null,null,null,{"$f":"J20*J21","v":72},{"$f":"K20*K21","v":79.2},{"$f":"L20*L21","v":80},{"$f":"M20*M21","v":80},{"$f":"N20*N21","v":80}]
[null,null,"Bruto verschil in STRUCTURELE HEALTHCARE UITGAVEN per patient",null,null,null,null,null,null,{"$f":"J24-J25","v":-1500},{"$f":"K24-K25","v":-100},{"$f":"L24-L25","v":-300},{"$f":"M24-M25","v":0},{"$f":"N24-N25","v":0}]
[null,"i","Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,null,{"$f":"SUMIFS(J46:J60,$I$46:$I$60,\"Structureel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(K46:K60,$I$46:$I$60,\"Structureel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(L46:L60,$I$46:$I$60,\"Structureel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(M46:M60,$I$46:$I$60,\"Structureel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(N46:N60,$I$46:$I$60,\"Structureel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0}]
[null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,null,{"$f":"SUMIFS(J61:J75,$I$61:$I$75,\"Structureel\",$E$61:$E$75,\"<>Non-healthcare\")","v":1500},{"$f":"SUMIFS(K61:K75,$I$61:$I$75,\"Structureel\",$E$61:$E$75,\"<>Non-healthcare\")","v":100},{"$f":"SUMIFS(L61:L75,$I$61:$I$75,\"Structureel\",$E$61:$E$75,\"<>Non-healthcare\")","v":300},{"$f":"SUMIFS(M61:M75,$I$61:$I$75,\"Structureel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(N61:N75,$I$61:$I$75,\"Structureel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0}]
[null,null,"Bruto verschil in INCIDENTELE HEALTHCARE UITGAVEN per patient",null,null,null,null,null,null,{"$f":"J27-J28","v":0},{"$f":"K27-K28","v":0},{"$f":"L27-L28","v":0},{"$f":"M27-M28","v":0},{"$f":"N27-N28","v":0}]
[null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,null,{"$f":"SUMIFS(J$46:J$60,$I$46:$I$60,\"Incidenteel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(K$46:K$60,$I$46:$I$60,\"Incidenteel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(L$46:L$60,$I$46:$I$60,\"Incidenteel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(M$46:M$60,$I$46:$I$60,\"Incidenteel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(N$46:N$60,$I$46:$I$60,\"Incidenteel\",$E$46:$E$60,\"<>Non-healthcare\")","v":0}]
[null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,null,{"$f":"SUMIFS(J$61:J$75,$I$61:$I$75,\"Incidenteel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(K$61:K$75,$I$61:$I$75,\"Incidenteel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(L$61:L$75,$I$61:$I$75,\"Incidenteel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(M$61:M$75,$I$61:$I$75,\"Incidenteel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0},{"$f":"SUMIFS(N$61:N$75,$I$61:$I$75,\"Incidenteel\",$E$61:$E$75,\"<>Non-healthcare\")","v":0}]
[null,null,"Totale budgetimpact STRUCTUREEL",null,null,null,null,null,{"$f":"SUM(J29:N29)","v":-687.28},{"$f":"SUM(J$22*J23)/1000","v":-108},{"$f":"SUM(J$22*K23,K$22*J23)/1000","v":-126},{"$f":"SUM(J$22*L23,K$22*K23,L$22*J23)/1000","v":-149.52000000000001},{"$f":"SUM(J$22*M23,K$22*L23,L$22*K23,M$22*J23)/1000","v":-151.76},{"$f":"SUM($J$22*N23,$K$22*M23,$L$22*L23,$M$22*K23,N22*J23)/1000","v":-152}]
[null,null,"Totale budgetimpact INCIDENTEEL",null,null,null,null,null,{"$f":"SUM(J30:N30)","v":0},{"$f":"SUM(J$22*J26)/1000","v":0},{"$f":"SUM(J$22*K26,K$22*J26)/1000","v":0},{"$f":"SUM(J$22*L26,K$22*K26,L$22*J26)/1000","v":0},{"$f":"SUM(J$22*M26,K$22*L26,L$22*K26,M$22*J26)/1000","v":0},{"$f":"SUM($J$22*N26,$K$22*M26,$L$22*L26,$M$22*K26,N22*J26)/1000","v":0}]
[null,null,"Totaal impact HEALTHCARE (x€1.000)",null,null,null,null,null,{"$f":"SUM(J31:N31)","v":-687.28},{"$f":"SUM(J29:J30)","v":-108},{"$f":"SUM(K29:K30)","v":-126},{"$f":"SUM(L29:L30)","v":-149.52000000000001},{"$f":"SUM(M29:M30)","v":-151.76},{"$f":"SUM(N29:N30)","v":-152}]
[]
[null,"SENSITIVITEITSANALYSE"]
[null,"i","Populatie min-scenario",null,null,null,null,null,null,{"$f":"J$22*$K$15","v":50.4},{"$f":"K$22*$K$15","v":55.44},{"$f":"L$22*$K$15","v":56},{"$f":"M$22*$K$15","v":56},{"$f":"N$22*$K$15","v":56}]
[null,"i","Populatie max-scenario",null,null,null,null,null,null,{"$f":"J$22*$L$15","v":79.2},{"$f":"K$22*$L$15","v":87.12},{"$f":"L$22*$L$15","v":88},{"$f":"M$22*$L$15","v":88},{"$f":"N$22*$L$15","v":88}]
[null,"IMPACT HEALTHCARE",null,null,{"$f":"\"BANDBREEDTE: \"&TEXT(MAX(I39:I42),\"€0.0K\")&\" TOT \"&TEXT(MIN(I39:I42),\"€0.0K\")","v":"BANDBREEDTE: -€433K TOT -€983K"}]
[null,"i","Bruto verschil min-scenario: kosten referent minimaal, alternatief maximaal",null,null,null,null,null,null,{"$f":"SUM(J24*$L$16-J25*$K$17,J27*$L$16-J28*$K$17)","v":-1350},{"$f":"SUM(K24*$L$16-K25*$K$17,K27*$L$16-K28*$K$17)","v":-90},{"$f":"SUM(L24*$L$16-L25*$K$17,L27*$L$16-L28*$K$17)","v":-270},{"$f":"SUM(M24*$L$16-M25*$K$17,M27*$L$16-M28*$K$17)","v":0},{"$f":"SUM(N24*$L$16-N25*$K$17,N27*$L$16-N28*$K$17)","v":0}]
[null,"i","Bruto verschil max-scenario: kosten referent maximaal, alternatief minimaal",null,null,null,null,null,null,{"$f":"SUM(J24*$K$16-J25*$L$17,J27*$K$16-J28*$L$17)","v":-1950},{"$f":"SUM(K24*$K$16-K25*$L$17,K27*$K$16-K28*$L$17)","v":-130},{"$f":"SUM(L24*$K$16-L25*$L$17,L27*$K$16-L28*$L$17)","v":-390},{"$f":"SUM(M24*$K$16-M25*$L$17,M27*$K$16-M28*$L$17)","v":0},{"$f":"SUM(N24*$K$16-N25*$L$17,N27*$K$16-N28*$L$17)","v":0}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J39:N39)","v":-432.9864},{"$f":"SUM(J34*J37)/1000","v":-68.040000000000006},{"$f":"SUM(J34*K37,K34*J37)/1000","v":-79.38},{"$f":"SUM(J34*L37,K34*K37,L34*J37)/1000","v":-94.197600000000008},{"$f":"SUM(J34*M37,K34*L37,L34*K37,M34*J37)/1000","v":-95.608800000000002},{"$f":"SUM(J34*N37,K34*M37,L34*L37,M34*K37,N34*J37)/1000","v":-95.76}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J40:N40)","v":-680.40719999999999},{"$f":"SUM(J35*J37)/1000","v":-106.92},{"$f":"SUM(J35*K37,K35*J37)/1000","v":-124.74},{"$f":"SUM(J35*L37,K35*K37,L35*J37)/1000","v":-148.0248},{"$f":"SUM(J35*M37,K35*L37,L35*K37,M35*J37)/1000","v":-150.2424},{"$f":"SUM(J35*N37,K35*M37,L35*L37,M35*K37,N35*J37)/1000","v":-150.47999999999999}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J41:N41)","v":-625.4248},{"$f":"SUM(J34*J38)/1000","v":-98.28},{"$f":"SUM(J34*K38,K34*J38)/1000","v":-114.66},{"$f":"SUM(J34*L38,K34*K38,L34*J38)/1000","v":-136.06320000000002},{"$f":"SUM(J34*M38,K34*L38,L34*K38,M34*J38)/1000","v":-138.10160000000002},{"$f":"SUM(J34*N38,K34*M38,L34*L38,M34*K38,N34*J38)/1000","v":-138.32}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J42:N42)","v":-982.81040000000007},{"$f":"SUM(J35*J38)/1000","v":-154.44},{"$f":"SUM(J35*K38,K35*J38)/1000","v":-180.18},{"$f":"SUM(J35*L38,K35*K38,L35*J38)/1000","v":-213.81360000000001},{"$f":"SUM(J35*M38,K35*L38,L35*K38,M35*J38)/1000","v":-217.01679999999999},{"$f":"SUM(J35*N38,K35*M38,L35*L38,M35*K38,N35*J38)/1000","v":-217.36}]
[]
[null,"SPECIFICATIE BRUTO UITGAVEN PER PATIENT PER FOLLOW-UP JAAR",null,null,null,null,null,null,null,5,6,7,8,9]
[null,null,"Wet",null,"Sector",null,null,"Component (eerste 2 regels..)","Typering","Jaar 1","Jaar 2","Jaar 3","Jaar 4","Jaar 5"]
["Alternatieve zorg",1,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E46,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":"Niet van toepassing"},null,{"$f":"IF(OFFSET(Interventies_alt3!$A23,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,2))","v":"Non-healthcare"},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A23,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,3))","v":"Testcomponent"},{"$f":"IF(OFFSET(Interventies_alt3!$A23,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,4))","v":"Structureel"},{"$f":"IF($C46=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,J$44))","v":1500},{"$f":"IF($C46=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,K$44))","v":100},{"$f":"IF($C46=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,L$44))","v":300},{"$f":"IF($C46=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,M$44))","v":0},{"$f":"IF($C46=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,N$44))","v":0}]
[null,2,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E47,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":"Zorgverzekeringswet"},null,{"$f":"IF(OFFSET(Interventies_alt3!$A24,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,2))","v":"Huisartsenzorg"},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A24,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,3))","v":"Testcomponent"},{"$f":"IF(OFFSET(Interventies_alt3!$A24,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,4))","v":"Incidenteel"},{"$f":"IF($C47=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,J$44))","v":0},{"$f":"IF($C47=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,K$44))","v":0},{"$f":"IF($C47=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,L$44))","v":0},{"$f":"IF($C47=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,M$44))","v":0},{"$f":"IF($C47=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,N$44))","v":0}]
[null,3,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E48,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A25,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A25,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A25,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,4))","v":""},{"$f":"IF($C48=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,J$44))","v":""},{"$f":"IF($C48=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,K$44))","v":""},{"$f":"IF($C48=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,L$44))","v":""},{"$f":"IF($C48=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,M$44))","v":""},{"$f":"IF($C48=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,N$44))","v":""}]
[null,4,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E49,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A26,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A26,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A26,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,4))","v":""},{"$f":"IF($C49=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,J$44))","v":""},{"$f":"IF($C49=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,K$44))","v":""},{"$f":"IF($C49=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,L$44))","v":""},{"$f":"IF($C49=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,M$44))","v":""},{"$f":"IF($C49=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,N$44))","v":""}]
[null,5,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E50,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A27,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A27,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A27,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,4))","v":""},{"$f":"IF($C50=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,J$44))","v":""},{"$f":"IF($C50=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,K$44))","v":""},{"$f":"IF($C50=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,L$44))","v":""},{"$f":"IF($C50=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,M$44))","v":""},{"$f":"IF($C50=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,N$44))","v":""}]
[null,6,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E51,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A28,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A28,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A28,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,4))","v":""},{"$f":"IF($C51=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,J$44))","v":""},{"$f":"IF($C51=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,K$44))","v":""},{"$f":"IF($C51=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,L$44))","v":""},{"$f":"IF($C51=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,M$44))","v":""},{"$f":"IF($C51=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,N$44))","v":""}]
[null,7,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E52,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A29,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A29,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A29,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,4))","v":""},{"$f":"IF($C52=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,J$44))","v":""},{"$f":"IF($C52=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,K$44))","v":""},{"$f":"IF($C52=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,L$44))","v":""},{"$f":"IF($C52=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,M$44))","v":""},{"$f":"IF($C52=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,N$44))","v":""}]
[null,8,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E53,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A30,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A30,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A30,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,4))","v":""},{"$f":"IF($C53=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,J$44))","v":""},{"$f":"IF($C53=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,K$44))","v":""},{"$f":"IF($C53=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,L$44))","v":""},{"$f":"IF($C53=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,M$44))","v":""},{"$f":"IF($C53=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,N$44))","v":""}]
[null,9,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E54,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A31,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A31,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A31,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,4))","v":""},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,J$44))","v":""},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,K$44))","v":""},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,L$44))","v":""},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,M$44))","v":""},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,N$44))","v":""}]
[null,10,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E55,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A32,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A32,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A32,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,4))","v":""},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,J$44))","v":""},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,K$44))","v":""},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,L$44))","v":""},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,M$44))","v":""},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,N$44))","v":""}]
[null,11,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E56,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A33,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A33,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A33,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,4))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,J$44))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,K$44))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,L$44))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,M$44))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,N$44))","v":""}]
[null,12,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E57,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A34,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A34,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A34,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,4))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,J$44))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,K$44))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,L$44))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,M$44))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,N$44))","v":""}]
[null,13,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E58,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A35,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A35,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A35,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,4))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,J$44))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,K$44))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,L$44))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,M$44))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,N$44))","v":""}]
[null,14,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E59,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A36,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A36,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A36,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,4))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,J$44))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,K$44))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,L$44))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,M$44))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,N$44))","v":""}]
[null,15,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E60,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A37,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A37,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A37,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,4))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,J$44))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,K$44))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,L$44))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,M$44))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,N$44))","v":""}]
["Referentie zorg",1,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E61,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":"Wet langdurige zorg"},null,{"$f":"IF(OFFSET(Interventies_ref3!$A23,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,2))","v":"Gehandicaptenzorg"},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A23,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,3))","v":"Iets"},{"$f":"IF(OFFSET(Interventies_ref3!$A23,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,4))","v":"Structureel"},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,J$44))","v":1500},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,K$44))","v":100},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,L$44))","v":300},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,M$44))","v":0},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,N$44))","v":0}]
[null,2,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E62,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":"Zorgverzekeringswet"},null,{"$f":"IF(OFFSET(Interventies_ref3!$A24,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,2))","v":"Huisartsenzorg"},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A24,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,3))","v":"Iets"},{"$f":"IF(OFFSET(Interventies_ref3!$A24,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,4))","v":"Incidenteel"},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,J$44))","v":0},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,K$44))","v":0},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,L$44))","v":0},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,M$44))","v":0},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,N$44))","v":0}]
[null,3,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E63,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A25,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A25,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A25,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,4))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,J$44))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,K$44))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,L$44))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,M$44))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,N$44))","v":""}]
[null,4,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E64,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A26,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A26,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A26,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,4))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,J$44))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,K$44))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,L$44))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,M$44))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,N$44))","v":""}]
[null,5,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E65,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A27,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A27,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A27,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,4))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,J$44))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,K$44))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,L$44))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,M$44))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,N$44))","v":""}]
[null,6,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E66,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A28,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A28,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A28,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,4))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,J$44))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,K$44))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,L$44))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,M$44))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,N$44))","v":""}]
[null,7,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E67,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A29,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A29,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A29,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,4))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,J$44))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,K$44))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,L$44))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,M$44))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,N$44))","v":""}]
[null,8,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E68,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A30,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A30,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A30,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,4))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,J$44))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,K$44))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,L$44))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,M$44))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,N$44))","v":""}]
[null,9,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E69,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A31,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A31,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A31,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,4))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,J$44))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,K$44))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,L$44))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,M$44))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,N$44))","v":""}]
[null,10,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E70,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A32,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A32,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A32,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,4))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,J$44))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,K$44))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,L$44))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,M$44))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,N$44))","v":""}]
[null,11,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E71,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A33,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A33,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A33,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,4))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,J$44))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,K$44))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,L$44))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,M$44))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,N$44))","v":""}]
[null,12,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E72,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A34,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A34,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A34,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,4))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,J$44))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,K$44))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,L$44))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,M$44))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,N$44))","v":""}]
[null,13,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E73,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A35,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A35,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A35,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,4))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,J$44))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,K$44))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,L$44))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,M$44))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,N$44))","v":""}]
[null,14,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E74,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A36,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A36,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A36,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,4))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,J$44))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,K$44))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,L$44))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,M$44))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,N$44))","v":""}]
[null,15,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E75,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A37,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A37,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A37,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,4))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,J$44))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,K$44))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,L$44))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,M$44))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,N$44))","v":""}]
[]
[]
[]
["Met onderstaande knoppen kunt u snel over de hoofdonderdelen van de BIA navigeren. De kleur matcht met de band bovenin het scherm. \nDe knop 'Verder' hierboven volstaat echter om het hele proces te doorlopen."]

{"sheet":"Budgetimpact_Zorgverzekeraar3","index":21,"n_rows":87,"n_cols":14,"rows_kept":87,"cut":false,"hidden":false,"merged":[[2,0,2,14],[3,0,3,14],[5,2,5,3],[9,1,9,13],[52,2,52,3],[12,10,12,11],[12,8,12,9],[53,0,67,0],[53,2,53,3],[53,4,53,6],[54,2,54,3],[54,4,54,6],[55,2,55,3],[55,4,55,6],[56,2,56,3],[56,4,56,6],[57,2,57,3],[57,4,57,6],[58,2,58,3],[58,4,58,6],[59,2,59,3],[59,4,59,6],[61,2,61,3],[61,4,61,6],[62,2,62,3],[62,4,62,6],[60,2,60,3],[60,4,60,6],[63,2,63,3],[63,4,63,6],[64,2,64,3],[64,4,64,6],[65,2,65,3],[65,4,65,6],[75,2,75,3],[75,4,75,6],[76,2,76,3],[66,2,66,3],[66,4,66,6],[74,2,74,3],[74,4,74,6],[67,2,67,3],[67,4,67,6],[71,2,71,3],[71,4,71,6],[72,2,72,3],[72,4,72,6],[73,2,73,3],[73,4,73,6],[68,2,68,3],[68,4,68,6],[69,2,69,3],[69,4,69,6],[70,2,70,3],[70,4,70,6],[76,4,76,6],[77,2,77,3],[77,4,77,6],[86,0,86,16],[78,2,78,3],[78,4,78,6],[79,2,79,3],[79,4,79,6],[80,2,80,3],[80,4,80,6],[81,2,81,3],[81,4,81,6],[82,2,82,3],[82,4,82,6],[85,0,85,14],[68,0,82,0]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["BUDGETIMPACT ZORGVERZEKERAAR"]
[]
[null,"i","Navigatie"]
[]
[]
[]
[null,{"$f":"Populatie3!$C$17","v":"Scenario 3: Niet nader omschreven"}]
[]
[null,"i"]
[null,null,null,null,null,null,null,null,"ONZEKERHEID",null,"SENSITIVITEITSANALYSE i"]
[null,"SPECIFICATIE MATE VAN ONZEKERHEID / SENSITIVITEITSANALYSE",null,null,null,null,null,null,null,null,"MIN","MAX"]
[null,"i","Specificatie populatie",null,null,null,null,null,{"$f":"IF(Populatie3!$M$39=\"\",\"Onbekend!\",Populatie3!$M$39)","v":"Gemiddeld"},{"$f":"IF(I15=\"Klein\",1,IF(I15=\"Gemiddeld\",0,IF(I15=\"Groot\",-1,\"\")))","v":0},0.7,1.1000000000000001]
[null,"i","ALTERNATIEVE ZORG | Kosten interventiemix",null,null,null,null,null,{"$f":"IF(Toelichting_Interventies_alt3!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_alt3!$E$31)","v":"Groot"},{"$f":"IF(I16=\"Klein\",1,IF(I16=\"Gemiddeld\",0,IF(I16=\"Groot\",-1,\"\")))","v":-1},0.8,1.2]
[null,"i","REFERENTIE ZORG | Kosten interventiemix",null,null,null,null,null,{"$f":"IF(Toelichting_Interventies_ref3!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_ref3!$E$31)","v":"Klein"},{"$f":"IF(I17=\"Klein\",1,IF(I17=\"Gemiddeld\",0,IF(I17=\"Groot\",-1,\"\")))","v":1},0.9,1.3]
[]
[null,"IMPACT",null,null,null,null,null,null,"Totaal",{"$f":"IF(Startjaar=\"\",1,Startjaar)","v":2019},{"$f":"J19+1","v":2020},{"$f":"K19+1","v":2021},{"$f":"L19+1","v":2022},{"$f":"M19+1","v":2023}]
[null,null,"Totaal nieuwe patiënten",null,null,null,null,null,null,{"$f":"Populatie3!D$39","v":90},{"$f":"Populatie3!E$39","v":99},{"$f":"Populatie3!F$39","v":100},{"$f":"Populatie3!G$39","v":100},{"$f":"Populatie3!H$39","v":100}]
[null,"i","Marktaandeel",null,null,null,null,null,null,0.8,0.8,0.8,0.8,0.8]
[null,null,"Aantal startende zorggebruikers",null,null,null,null,null,null,{"$f":"J20*J21","v":72},{"$f":"K20*K21","v":79.2},{"$f":"L20*L21","v":80},{"$f":"M20*M21","v":80},{"$f":"N20*N21","v":80}]
[null,"i","Bruto verschil in HEALTHCARE uitgaven per patient onder Zorgverzekeringswet",null,null,null,null,null,null,{"$f":"SUM(J24,J27)","v":0},{"$f":"SUM(K24,K27)","v":0},{"$f":"SUM(L24,L27)","v":0},{"$f":"SUM(M24,M27)","v":0},{"$f":"SUM(N24,N27)","v":0}]
[null,null,null,"Structurele kosten",null,null,null,null,null,{"$f":"J25-J26","v":0},{"$f":"K25-K26","v":0},{"$f":"L25-L26","v":0},{"$f":"M25-M26","v":0},{"$f":"N25-N26","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$54:J$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(K$54:K$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(L$54:L$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(M$54:M$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(N$54:N$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Structureel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$69:J$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Structureel\")","v":0},{"$f":"SUMIFS(K$69:K$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Structureel\")","v":0},{"$f":"SUMIFS(L$69:L$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Structureel\")","v":0},{"$f":"SUMIFS(M$69:M$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Structureel\")","v":0},{"$f":"SUMIFS(N$69:N$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Structureel\")","v":0}]
[null,null,null,"Incidentele kosten",null,null,null,null,null,{"$f":"J28-J29","v":0},{"$f":"K28-K29","v":0},{"$f":"L28-L29","v":0},{"$f":"M28-M29","v":0},{"$f":"N28-N29","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$54:J$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Incidenteel\")","v":0},{"$f":"SUMIFS(K$54:K$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$54:L$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$54:M$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$54:N$68,$C$54:$C$68,\"Zorgverzekeringswet\",$I$54:$I$68,\"Incidenteel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$69:J$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Incidenteel\")","v":0},{"$f":"SUMIFS(K$69:K$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$69:L$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$69:M$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$69:N$83,$C$69:$C$83,\"Zorgverzekeringswet\",$I$69:$I$83,\"Incidenteel\")","v":0}]
[null,null,"Bruto verschil in HEALTHCARE uitgaven per patient onder Wet Langdurige Zorg",null,null,null,null,null,null,{"$f":"SUM(J31,J34)","v":-1500},{"$f":"SUM(K31,K34)","v":-100},{"$f":"SUM(L31,L34)","v":-300},{"$f":"SUM(M31,M34)","v":0},{"$f":"SUM(N31,N34)","v":0}]
[null,null,null,"Structurele kosten",null,null,null,null,null,{"$f":"J32-J33","v":-1500},{"$f":"K32-K33","v":-100},{"$f":"L32-L33","v":-300},{"$f":"M32-M33","v":0},{"$f":"N32-N33","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$54:J$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(K$54:K$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(L$54:L$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(M$54:M$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Structureel\")","v":0},{"$f":"SUMIFS(N$54:N$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Structureel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$69:J$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Structureel\")","v":1500},{"$f":"SUMIFS(K$69:K$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Structureel\")","v":100},{"$f":"SUMIFS(L$69:L$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Structureel\")","v":300},{"$f":"SUMIFS(M$69:M$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Structureel\")","v":0},{"$f":"SUMIFS(N$69:N$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Structureel\")","v":0}]
[null,null,null,"Incidentele kosten",null,null,null,null,null,{"$f":"J35-J36","v":0},{"$f":"K35-K36","v":0},{"$f":"L35-L36","v":0},{"$f":"M35-M36","v":0},{"$f":"N35-N36","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$54:J$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Incidenteel\")","v":0},{"$f":"SUMIFS(K$54:K$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$54:L$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$54:M$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$54:N$68,$C$54:$C$68,\"Wet Langdurige Zorg\",$I$54:$I$68,\"Incidenteel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$69:J$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Incidenteel\")","v":0},{"$f":"SUMIFS(K$69:K$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$69:L$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$69:M$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$69:N$83,$C$69:$C$83,\"Wet Langdurige Zorg\",$I$69:$I$83,\"Incidenteel\")","v":0}]
[null,null,"Totale budget-impact Zorgverzekeringswet",null,null,null,null,null,{"$f":"SUM(J37:N37)","v":0},{"$f":"SUM(J$22*J23)/1000","v":0},{"$f":"SUM(J$22*K23,K$22*J23)/1000","v":0},{"$f":"SUM(J$22*L23,K$22*K23,L$22*J23)/1000","v":0},{"$f":"SUM(J$22*M23,K$22*L23,L$22*K23,M$22*J23)/1000","v":0},{"$f":"SUM($J$22*N23,$K$22*M23,$L$22*L23,$M$22*K23,N22*J23)/1000","v":0}]
[null,null,"Totale budget-impact Wet Langdurige Zorg",null,null,null,null,null,{"$f":"SUM(J38:N38)","v":-687.28},{"$f":"SUM(J$22*J30)/1000","v":-108},{"$f":"SUM(J$22*K30,K$22*J30)/1000","v":-126},{"$f":"SUM(J$22*L30,K$22*K30,L$22*J30)/1000","v":-149.52000000000001},{"$f":"SUM(J$22*M30,K$22*L30,L$22*K30,M$22*J30)/1000","v":-151.76},{"$f":"SUM($J$22*N30,$K$22*M30,$L$22*L30,$M$22*K30,N22*J30)/1000","v":-152}]
[null,null,"Totaal impact HEALTHCARE (x€1.000)",null,null,null,null,null,{"$f":"SUM(J39:N39)","v":-687.28},{"$f":"SUM(J37:J38)","v":-108},{"$f":"SUM(K37:K38)","v":-126},{"$f":"SUM(L37:L38)","v":-149.52000000000001},{"$f":"SUM(M37:M38)","v":-151.76},{"$f":"SUM(N37:N38)","v":-152}]
[]
[null,"SENSITIVITEITSANALYSE"]
[null,"i","Populatie min-scenario",null,null,null,null,null,null,{"$f":"J$22*$K$15","v":50.4},{"$f":"K$22*$K$15","v":55.44},{"$f":"L$22*$K$15","v":56},{"$f":"M$22*$K$15","v":56},{"$f":"N$22*$K$15","v":56}]
[null,"i","Populatie max-scenario",null,null,null,null,null,null,{"$f":"J$22*$L$15","v":79.2},{"$f":"K$22*$L$15","v":87.12},{"$f":"L$22*$L$15","v":88},{"$f":"M$22*$L$15","v":88},{"$f":"N$22*$L$15","v":88}]
[null,"IMPACT HEALTHCARE",null,null,{"$f":"\"BANDBREEDTE: \"&TEXT(MAX(I47:I50),\"€0.0K\")&\" TOT \"&TEXT(MIN(I47:I50),\"€0.0K\")","v":"BANDBREEDTE: -€433K TOT -€983K"}]
[null,"i","Bruto verschil min-scenario: kosten referent minimaal, alternatief maximaal",null,null,null,null,null,null,{"$f":"SUM(J25*$L$16-J26*$K$17,J28*$L$16-J29*$K$17,J32*$L$16-J33*$K$17,J35*$L$16-J36*$K$17)","v":-1350},{"$f":"SUM(K25*$L$16-K26*$K$17,K28*$L$16-K29*$K$17,K32*$L$16-K33*$K$17,K35*$L$16-K36*$K$17)","v":-90},{"$f":"SUM(L25*$L$16-L26*$K$17,L28*$L$16-L29*$K$17,L32*$L$16-L33*$K$17,L35*$L$16-L36*$K$17)","v":-270},{"$f":"SUM(M25*$L$16-M26*$K$17,M28*$L$16-M29*$K$17,M32*$L$16-M33*$K$17,M35*$L$16-M36*$K$17)","v":0},{"$f":"SUM(N25*$L$16-N26*$K$17,N28*$L$16-N29*$K$17,N32*$L$16-N33*$K$17,N35*$L$16-N36*$K$17)","v":0}]
[null,"i","Bruto verschil max-scenario: kosten referent maximaal, alternatief minimaal",null,null,null,null,null,null,{"$f":"SUM(J25*$K$16-J26*$L$17,J28*$K$16-J29*$L$17,J32*$K$16-J33*$L$17,J35*$K$16-J36*$L$17)","v":-1950},{"$f":"SUM(K25*$K$16-K26*$L$17,K28*$K$16-K29*$L$17,K32*$K$16-K33*$L$17,K35*$K$16-K36*$L$17)","v":-130},{"$f":"SUM(L25*$K$16-L26*$L$17,L28*$K$16-L29*$L$17,L32*$K$16-L33*$L$17,L35*$K$16-L36*$L$17)","v":-390},{"$f":"SUM(M25*$K$16-M26*$L$17,M28*$K$16-M29*$L$17,M32*$K$16-M33*$L$17,M35*$K$16-M36*$L$17)","v":0},{"$f":"SUM(N25*$K$16-N26*$L$17,N28*$K$16-N29*$L$17,N32*$K$16-N33*$L$17,N35*$K$16-N36*$L$17)","v":0}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J47:N47)","v":-432.9864},{"$f":"SUM(J42*J45)/1000","v":-68.040000000000006},{"$f":"SUM(J42*K45,K42*J45)/1000","v":-79.38},{"$f":"SUM(J42*L45,K42*K45,L42*J45)/1000","v":-94.197600000000008},{"$f":"SUM(J42*M45,K42*L45,L42*K45,M42*J45)/1000","v":-95.608800000000002},{"$f":"SUM(J42*N45,K42*M45,L42*L45,M42*K45,N42*J45)/1000","v":-95.76}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J48:N48)","v":-680.40719999999999},{"$f":"SUM(J43*J45)/1000","v":-106.92},{"$f":"SUM(J43*K45,K43*J45)/1000","v":-124.74},{"$f":"SUM(J43*L45,K43*K45,L43*J45)/1000","v":-148.0248},{"$f":"SUM(J43*M45,K43*L45,L43*K45,M43*J45)/1000","v":-150.2424},{"$f":"SUM(J43*N45,K43*M45,L43*L45,M43*K45,N43*J45)/1000","v":-150.47999999999999}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J49:N49)","v":-625.4248},{"$f":"SUM(J42*J46)/1000","v":-98.28},{"$f":"SUM(J42*K46,K42*J46)/1000","v":-114.66},{"$f":"SUM(J42*L46,K42*K46,L42*J46)/1000","v":-136.06320000000002},{"$f":"SUM(J42*M46,K42*L46,L42*K46,M42*J46)/1000","v":-138.10160000000002},{"$f":"SUM(J42*N46,K42*M46,L42*L46,M42*K46,N42*J46)/1000","v":-138.32}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J50:N50)","v":-982.81040000000007},{"$f":"SUM(J43*J46)/1000","v":-154.44},{"$f":"SUM(J43*K46,K43*J46)/1000","v":-180.18},{"$f":"SUM(J43*L46,K43*K46,L43*J46)/1000","v":-213.81360000000001},{"$f":"SUM(J43*M46,K43*L46,L43*K46,M43*J46)/1000","v":-217.01679999999999},{"$f":"SUM(J43*N46,K43*M46,L43*L46,M43*K46,N43*J46)/1000","v":-217.36}]
[]
[null,"SPECIFICATIE BRUTO UITGAVEN PER PATIENT PER FOLLOW-UP JAAR",null,null,null,null,null,null,null,5,6,7,8,9]
[null,null,"Wet",null,"Sector",null,null,"Component (eerste 2 regels..)","Typering","Jaar 1","Jaar 2","Jaar 3","Jaar 4","Jaar 5"]
["Alternatieve zorg",1,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E54,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":"Niet van toepassing"},null,{"$f":"IF(OFFSET(Interventies_alt3!$A23,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,2))","v":"Non-healthcare"},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A23,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,3))","v":"Testcomponent"},{"$f":"IF(OFFSET(Interventies_alt3!$A23,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,4))","v":"Structureel"},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,J$52))","v":1500},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,K$52))","v":100},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,L$52))","v":300},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,M$52))","v":0},{"$f":"IF($C54=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,N$52))","v":0}]
[null,2,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E55,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":"Zorgverzekeringswet"},null,{"$f":"IF(OFFSET(Interventies_alt3!$A24,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,2))","v":"Huisartsenzorg"},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A24,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,3))","v":"Testcomponent"},{"$f":"IF(OFFSET(Interventies_alt3!$A24,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,4))","v":"Incidenteel"},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,J$52))","v":0},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,K$52))","v":0},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,L$52))","v":0},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,M$52))","v":0},{"$f":"IF($C55=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,N$52))","v":0}]
[null,3,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E56,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A25,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A25,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A25,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,4))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,J$52))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,K$52))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,L$52))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,M$52))","v":""},{"$f":"IF($C56=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,N$52))","v":""}]
[null,4,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E57,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A26,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A26,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A26,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,4))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,J$52))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,K$52))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,L$52))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,M$52))","v":""},{"$f":"IF($C57=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,N$52))","v":""}]
[null,5,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E58,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A27,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A27,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A27,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,4))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,J$52))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,K$52))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,L$52))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,M$52))","v":""},{"$f":"IF($C58=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,N$52))","v":""}]
[null,6,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E59,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A28,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A28,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A28,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,4))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,J$52))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,K$52))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,L$52))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,M$52))","v":""},{"$f":"IF($C59=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,N$52))","v":""}]
[null,7,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E60,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A29,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A29,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A29,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,4))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,J$52))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,K$52))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,L$52))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,M$52))","v":""},{"$f":"IF($C60=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,N$52))","v":""}]
[null,8,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E61,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A30,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A30,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A30,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,4))","v":""},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,J$52))","v":""},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,K$52))","v":""},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,L$52))","v":""},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,M$52))","v":""},{"$f":"IF($C61=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,N$52))","v":""}]
[null,9,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E62,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A31,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A31,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A31,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,4))","v":""},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,J$52))","v":""},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,K$52))","v":""},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,L$52))","v":""},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,M$52))","v":""},{"$f":"IF($C62=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,N$52))","v":""}]
[null,10,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E63,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A32,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A32,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A32,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,4))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,J$52))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,K$52))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,L$52))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,M$52))","v":""},{"$f":"IF($C63=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,N$52))","v":""}]
[null,11,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E64,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A33,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A33,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A33,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,4))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,J$52))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,K$52))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,L$52))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,M$52))","v":""},{"$f":"IF($C64=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,N$52))","v":""}]
[null,12,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E65,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A34,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A34,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A34,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,4))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,J$52))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,K$52))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,L$52))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,M$52))","v":""},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,N$52))","v":""}]
[null,13,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E66,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A35,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A35,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A35,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,4))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,J$52))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,K$52))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,L$52))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,M$52))","v":""},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,N$52))","v":""}]
[null,14,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E67,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A36,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A36,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A36,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,4))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,J$52))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,K$52))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,L$52))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,M$52))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,N$52))","v":""}]
[null,15,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E68,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A37,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A37,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A37,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,4))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,J$52))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,K$52))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,L$52))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,M$52))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,N$52))","v":""}]
["Referentie zorg",1,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E69,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":"Wet langdurige zorg"},null,{"$f":"IF(OFFSET(Interventies_ref3!$A23,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,2))","v":"Gehandicaptenzorg"},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A23,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,3))","v":"Iets"},{"$f":"IF(OFFSET(Interventies_ref3!$A23,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,4))","v":"Structureel"},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,J$52))","v":1500},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,K$52))","v":100},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,L$52))","v":300},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,M$52))","v":0},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,N$52))","v":0}]
[null,2,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E70,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":"Zorgverzekeringswet"},null,{"$f":"IF(OFFSET(Interventies_ref3!$A24,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,2))","v":"Huisartsenzorg"},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A24,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,3))","v":"Iets"},{"$f":"IF(OFFSET(Interventies_ref3!$A24,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,4))","v":"Incidenteel"},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,J$52))","v":0},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,K$52))","v":0},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,L$52))","v":0},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,M$52))","v":0},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,N$52))","v":0}]
[null,3,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E71,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A25,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A25,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A25,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,4))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,J$52))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,K$52))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,L$52))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,M$52))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,N$52))","v":""}]
[null,4,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E72,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A26,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A26,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A26,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,4))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,J$52))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,K$52))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,L$52))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,M$52))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,N$52))","v":""}]
[null,5,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E73,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A27,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A27,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A27,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,4))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,J$52))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,K$52))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,L$52))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,M$52))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,N$52))","v":""}]
[null,6,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E74,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A28,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A28,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A28,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,4))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,J$52))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,K$52))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,L$52))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,M$52))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,N$52))","v":""}]
[null,7,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E75,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A29,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A29,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A29,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,4))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,J$52))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,K$52))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,L$52))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,M$52))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,N$52))","v":""}]
[null,8,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E76,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A30,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A30,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A30,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,4))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,J$52))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,K$52))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,L$52))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,M$52))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,N$52))","v":""}]
[null,9,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E77,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A31,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A31,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A31,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,4))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,J$52))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,K$52))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,L$52))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,M$52))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,N$52))","v":""}]
[null,10,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E78,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A32,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A32,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A32,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,4))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,J$52))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,K$52))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,L$52))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,M$52))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,N$52))","v":""}]
[null,11,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E79,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A33,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A33,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A33,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,4))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,J$52))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,K$52))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,L$52))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,M$52))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,N$52))","v":""}]
[null,12,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E80,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A34,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A34,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A34,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,4))","v":""},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,J$52))","v":""},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,K$52))","v":""},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,L$52))","v":""},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,M$52))","v":""},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,N$52))","v":""}]
[null,13,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E81,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A35,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A35,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A35,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,4))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,J$52))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,K$52))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,L$52))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,M$52))","v":""},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,N$52))","v":""}]
[null,14,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E82,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A36,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A36,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A36,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,4))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,J$52))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,K$52))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,L$52))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,M$52))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,N$52))","v":""}]
[null,15,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E83,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A37,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A37,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A37,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,4))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,J$52))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,K$52))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,L$52))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,M$52))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,N$52))","v":""}]
[]
[]
[]
["Met onderstaande knoppen kunt u snel over de hoofdonderdelen van de BIA navigeren. De kleur matcht met de band bovenin het scherm. \nDe knop 'Verder' hierboven volstaat echter om het hele proces te doorlopen."]

{"sheet":"Budgetimpact_Overheid3","index":22,"n_rows":98,"n_cols":14,"rows_kept":98,"cut":false,"hidden":false,"merged":[[2,0,2,14],[3,0,3,14],[5,2,5,3],[9,1,9,13],[63,2,63,3],[12,10,12,11],[12,8,12,9],[64,0,78,0],[64,2,64,3],[64,4,64,6],[65,2,65,3],[65,4,65,6],[66,2,66,3],[66,4,66,6],[67,2,67,3],[67,4,67,6],[68,2,68,3],[68,4,68,6],[69,2,69,3],[69,4,69,6],[70,2,70,3],[70,4,70,6],[72,2,72,3],[72,4,72,6],[73,2,73,3],[73,4,73,6],[71,2,71,3],[71,4,71,6],[74,2,74,3],[74,4,74,6],[75,2,75,3],[75,4,75,6],[76,2,76,3],[76,4,76,6],[86,2,86,3],[86,4,86,6],[87,2,87,3],[77,2,77,3],[77,4,77,6],[85,2,85,3],[85,4,85,6],[78,2,78,3],[78,4,78,6],[82,2,82,3],[82,4,82,6],[83,2,83,3],[83,4,83,6],[84,2,84,3],[84,4,84,6],[79,2,79,3],[79,4,79,6],[80,2,80,3],[80,4,80,6],[81,2,81,3],[81,4,81,6],[87,4,87,6],[88,2,88,3],[88,4,88,6],[97,0,97,16],[89,2,89,3],[89,4,89,6],[90,2,90,3],[90,4,90,6],[91,2,91,3],[91,4,91,6],[92,2,92,3],[92,4,92,6],[93,2,93,3],[93,4,93,6],[96,0,96,14],[79,0,93,0]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["BUDGETIMPACT OVERHEID"]
[]
[null,"i","Navigatie"]
[]
[]
[]
[null,{"$f":"Populatie3!$C$17","v":"Scenario 3: Niet nader omschreven"}]
[]
[null,"i"]
[null,null,null,null,null,null,null,null,"ONZEKERHEID",null,"SENSITIVITEITSANALYSE i"]
[null,"SPECIFICATIE MATE VAN ONZEKERHEID / SENSITIVITEITSANALYSE",null,null,null,null,null,null,null,null,"MIN","MAX"]
[null,"i","Specificatie populatie",null,null,null,null,null,{"$f":"IF(Toelichting_Interventies_alt3!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_alt3!$E$31)","v":"Groot"},{"$f":"IF(I15=\"Klein\",1,IF(I15=\"Gemiddeld\",0,IF(I15=\"Groot\",-1,\"\")))","v":-1},0.7,1.1000000000000001]
[null,"i","ALTERNATIEVE ZORG | Kosten interventiemix",null,null,null,null,null,{"$f":"IF(Toelichting_Interventies_alt3!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_alt3!$E$31)","v":"Groot"},{"$f":"IF(I16=\"Klein\",1,IF(I16=\"Gemiddeld\",0,IF(I16=\"Groot\",-1,\"\")))","v":-1},0.8,1.2]
[null,"i","REFERENTIE ZORG | Kosten interventiemix",null,null,null,null,null,{"$f":"IF(Toelichting_Interventies_ref3!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_ref3!$E$31)","v":"Klein"},{"$f":"IF(I17=\"Klein\",1,IF(I17=\"Gemiddeld\",0,IF(I17=\"Groot\",-1,\"\")))","v":1},0.9,1.3]
[]
[null,"IMPACT",null,null,null,null,null,null,"Totaal",{"$f":"IF(Startjaar=\"\",1,Startjaar)","v":2019},{"$f":"J19+1","v":2020},{"$f":"K19+1","v":2021},{"$f":"L19+1","v":2022},{"$f":"M19+1","v":2023}]
[null,null,"Aantal startende zorggebruikers",null,null,null,null,null,null,{"$f":"Populatie3!D$39","v":90},{"$f":"Populatie3!E$39","v":99},{"$f":"Populatie3!F$39","v":100},{"$f":"Populatie3!G$39","v":100},{"$f":"Populatie3!H$39","v":100}]
[null,"i","Bruto verschil in HEALTHCARE uitgaven per patient onder Zorgverzekeringswet",null,null,null,null,null,null,{"$f":"SUM(J22,J25)","v":0},{"$f":"SUM(K22,K25)","v":0},{"$f":"SUM(L22,L25)","v":0},{"$f":"SUM(M22,M25)","v":0},{"$f":"SUM(N22,N25)","v":0}]
[null,null,null,"Structurele kosten",null,null,null,null,null,{"$f":"J23-J24","v":0},{"$f":"K23-K24","v":0},{"$f":"L23-L24","v":0},{"$f":"M23-M24","v":0},{"$f":"N23-N24","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$65:J$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(K$65:K$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(L$65:L$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(M$65:M$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(N$65:N$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Structureel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$80:J$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Structureel\")","v":0},{"$f":"SUMIFS(K$80:K$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Structureel\")","v":0},{"$f":"SUMIFS(L$80:L$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Structureel\")","v":0},{"$f":"SUMIFS(M$80:M$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Structureel\")","v":0},{"$f":"SUMIFS(N$80:N$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Structureel\")","v":0}]
[null,null,null,"Incidentele kosten",null,null,null,null,null,{"$f":"J26-J27","v":0},{"$f":"K26-K27","v":0},{"$f":"L26-L27","v":0},{"$f":"M26-M27","v":0},{"$f":"N26-N27","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$65:J$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Incidenteel\")","v":0},{"$f":"SUMIFS(K$65:K$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$65:L$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$65:M$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$65:N$79,$C$65:$C$79,\"Zorgverzekeringswet\",$I$65:$I$79,\"Incidenteel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$80:J$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Incidenteel\")","v":0},{"$f":"SUMIFS(K$80:K$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$80:L$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$80:M$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$80:N$94,$C$80:$C$94,\"Zorgverzekeringswet\",$I$80:$I$94,\"Incidenteel\")","v":0}]
[null,null,"Bruto verschil in HEALTHCARE uitgaven per patient onder Wet Langdurige Zorg",null,null,null,null,null,null,{"$f":"SUM(J29,J32)","v":-1500},{"$f":"SUM(K29,K32)","v":-100},{"$f":"SUM(L29,L32)","v":-300},{"$f":"SUM(M29,M32)","v":0},{"$f":"SUM(N29,N32)","v":0}]
[null,null,null,"Structurele kosten",null,null,null,null,null,{"$f":"J30-J31","v":-1500},{"$f":"K30-K31","v":-100},{"$f":"L30-L31","v":-300},{"$f":"M30-M31","v":0},{"$f":"N30-N31","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$65:J$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(K$65:K$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(L$65:L$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(M$65:M$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Structureel\")","v":0},{"$f":"SUMIFS(N$65:N$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Structureel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$80:J$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Structureel\")","v":1500},{"$f":"SUMIFS(K$80:K$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Structureel\")","v":100},{"$f":"SUMIFS(L$80:L$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Structureel\")","v":300},{"$f":"SUMIFS(M$80:M$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Structureel\")","v":0},{"$f":"SUMIFS(N$80:N$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Structureel\")","v":0}]
[null,null,null,"Incidentele kosten",null,null,null,null,null,{"$f":"J33-J34","v":0},{"$f":"K33-K34","v":0},{"$f":"L33-L34","v":0},{"$f":"M33-M34","v":0},{"$f":"N33-N34","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$65:J$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Incidenteel\")","v":0},{"$f":"SUMIFS(K$65:K$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$65:L$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$65:M$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$65:N$79,$C$65:$C$79,\"Wet Langdurige Zorg\",$I$65:$I$79,\"Incidenteel\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$80:J$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Incidenteel\")","v":0},{"$f":"SUMIFS(K$80:K$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Incidenteel\")","v":0},{"$f":"SUMIFS(L$80:L$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Incidenteel\")","v":0},{"$f":"SUMIFS(M$80:M$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Incidenteel\")","v":0},{"$f":"SUMIFS(N$80:N$94,$C$80:$C$94,\"Wet Langdurige Zorg\",$I$80:$I$94,\"Incidenteel\")","v":0}]
[null,null,"Bruto verschil in NON-HEALTHCARE uitgaven per patient",null,null,null,null,null,null,{"$f":"J36-J37","v":1500},{"$f":"K36-K37","v":100},{"$f":"L36-L37","v":300},{"$f":"M36-M37","v":0},{"$f":"N36-N37","v":0}]
[null,null,null,"Bruto uitgaven alternatieve zorg (per follow-up jaar!)",null,null,null,null,null,{"$f":"SUMIFS(J$65:J$79,$E$65:$E$79,\"Non-Healthcare\")","v":1500},{"$f":"SUMIFS(K$65:K$79,$E$65:$E$79,\"Non-Healthcare\")","v":100},{"$f":"SUMIFS(L$65:L$79,$E$65:$E$79,\"Non-Healthcare\")","v":300},{"$f":"SUMIFS(M$65:M$79,$E$65:$E$79,\"Non-Healthcare\")","v":0},{"$f":"SUMIFS(N$65:N$79,$E$65:$E$79,\"Non-Healthcare\")","v":0}]
[null,null,null,"Bruto uitgaven referentiezorg",null,null,null,null,null,{"$f":"SUMIFS(J$80:J$94,$E$80:$E$94,\"Non-Healthcare\")","v":0},{"$f":"SUMIFS(K$80:K$94,$E$80:$E$94,\"Non-Healthcare\")","v":0},{"$f":"SUMIFS(L$80:L$94,$E$80:$E$94,\"Non-Healthcare\")","v":0},{"$f":"SUMIFS(M$80:M$94,$E$80:$E$94,\"Non-Healthcare\")","v":0},{"$f":"SUMIFS(N$80:N$94,$E$80:$E$94,\"Non-Healthcare\")","v":0}]
[null,null,"Totale budget-impact Zorgverzekeringswet",null,null,null,null,null,{"$f":"SUM(J38:N38)","v":0},{"$f":"SUM(J$20*J21)/1000","v":0},{"$f":"SUM(J$20*K21,K$20*J21)/1000","v":0},{"$f":"SUM(J$20*L21,K$20*K21,L$20*J21)/1000","v":0},{"$f":"SUM(J$20*M21,K$20*L21,L$20*K21,M$20*J21)/1000","v":0},{"$f":"SUM($J$20*N21,$K$20*M21,$L$20*L21,$M$20*K21,N20*J21)/1000","v":0}]
[null,null,"Totale budget-impact Wet Langdurige Zorg",null,null,null,null,null,{"$f":"SUM(J39:N39)","v":-859.09999999999991},{"$f":"SUM(J$20*J28)/1000","v":-135},{"$f":"SUM(J$20*K28,K$20*J28)/1000","v":-157.5},{"$f":"SUM(J$20*L28,K$20*K28,L$20*J28)/1000","v":-186.9},{"$f":"SUM(J$20*M28,K$20*L28,L$20*K28,M$20*J28)/1000","v":-189.7},{"$f":"SUM($J$20*N28,$K$20*M28,$L$20*L28,$M$20*K28,N20*J28)/1000","v":-190}]
[null,null,"Totaal impact HEALTHCARE (x€1.000)",null,null,null,null,null,{"$f":"SUM(J40:N40)","v":-859.09999999999991},{"$f":"SUM(J38:J39)","v":-135},{"$f":"SUM(K38:K39)","v":-157.5},{"$f":"SUM(L38:L39)","v":-186.9},{"$f":"SUM(M38:M39)","v":-189.7},{"$f":"SUM(N38:N39)","v":-190}]
[null,null,"Totaal impact NON-HEALTHCARE (x€1.000)",null,null,null,null,null,{"$f":"SUM(J41:N41)","v":709.09999999999991},{"$f":"SUM(J$20*J35)/1000","v":135},{"$f":"SUM(J$20*K35,K$20*J35)/1000","v":157.5},{"$f":"SUM(J$20*L35,K$20*K35,L$20*J35)/1000","v":186.9},{"$f":"SUM(J$20*M35,K$20*L35,L$20*K35,M$20*J35)/1000","v":189.7},{"$f":"SUM($J$20*N35,$K$20*M35,$L$20*L35,$M$20*K35,N21*J35)/1000","v":40}]
[null,null,"Totaal impact (x€1.000)",null,null,null,null,null,{"$f":"SUM(I40:I41)","v":-150},0,0,0,0,-150]
[]
[null,"SENSITIVITEITSANALYSE"]
[null,"i","Populatie min-scenario",null,null,null,null,null,null,{"$f":"J$20*$K$15","v":62.999999999999993},{"$f":"K$20*$K$15","v":69.3},{"$f":"L$20*$K$15","v":70},{"$f":"M$20*$K$15","v":70},{"$f":"N$20*$K$15","v":70}]
[null,"i","Populatie max-scenario",null,null,null,null,null,null,{"$f":"J$20*$L$15","v":99.000000000000014},{"$f":"K$20*$L$15","v":108.9},{"$f":"L$20*$L$15","v":110.00000000000001},{"$f":"M$20*$L$15","v":110.00000000000001},{"$f":"N$20*$L$15","v":110.00000000000001}]
[null,"IMPACT HEALTHCARE",null,null,{"$f":"\"BANDBREEDTE: \"&TEXT(MAX(I50:I53),\"€0.0K\")&\" TOT \"&TEXT(MIN(I50:I53),\"€0.0K\")","v":"BANDBREEDTE: -€541K TOT -€1.229K"}]
[null,"i","Bruto verschil min-scenario: kosten referent minimaal, alternatief maximaal",null,null,null,null,null,null,{"$f":"SUM(J23*$L$16-J24*$K$17,J26*$L$16-J27*$K$17,J30*$L$16-J31*$K$17,J33*$L$16-J34*$K$17)","v":-1350},{"$f":"SUM(K23*$L$16-K24*$K$17,K26*$L$16-K27*$K$17,K30*$L$16-K31*$K$17,K33*$L$16-K34*$K$17)","v":-90},{"$f":"SUM(L23*$L$16-L24*$K$17,L26*$L$16-L27*$K$17,L30*$L$16-L31*$K$17,L33*$L$16-L34*$K$17)","v":-270},{"$f":"SUM(M23*$L$16-M24*$K$17,M26*$L$16-M27*$K$17,M30*$L$16-M31*$K$17,M33*$L$16-M34*$K$17)","v":0},{"$f":"SUM(N23*$L$16-N24*$K$17,N26*$L$16-N27*$K$17,N30*$L$16-N31*$K$17,N33*$L$16-N34*$K$17)","v":0}]
[null,"i","Bruto verschil max-scenario: kosten referent maximaal, alternatief minimaal",null,null,null,null,null,null,{"$f":"SUM(J23*$K$16-J24*$L$17,J26*$K$16-J27*$L$17,J30*$K$16-J31*$L$17,J33*$K$16-J34*$L$17)","v":-1950},{"$f":"SUM(K23*$K$16-K24*$L$17,K26*$K$16-K27*$L$17,K30*$K$16-K31*$L$17,K33*$K$16-K34*$L$17)","v":-130},{"$f":"SUM(L23*$K$16-L24*$L$17,L26*$K$16-L27*$L$17,L30*$K$16-L31*$L$17,L33*$K$16-L34*$L$17)","v":-390},{"$f":"SUM(M23*$K$16-M24*$L$17,M26*$K$16-M27*$L$17,M30*$K$16-M31*$L$17,M33*$K$16-M34*$L$17)","v":0},{"$f":"SUM(N23*$K$16-N24*$L$17,N26*$K$16-N27*$L$17,N30*$K$16-N31*$L$17,N33*$K$16-N34*$L$17)","v":0}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J50:N50)","v":-541.23300000000006},{"$f":"SUM(J45*J48)/1000","v":-85.049999999999983},{"$f":"SUM(J45*K48,K45*J48)/1000","v":-99.224999999999994},{"$f":"SUM(J45*L48,K45*K48,L45*J48)/1000","v":-117.747},{"$f":"SUM(J45*M48,K45*L48,L45*K48,M45*J48)/1000","v":-119.511},{"$f":"SUM(J45*N48,K45*M48,L45*L48,M45*K48,N45*J48)/1000","v":-119.7}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J51:N51)","v":-850.50900000000013},{"$f":"SUM(J46*J48)/1000","v":-133.65000000000003},{"$f":"SUM(J46*K48,K46*J48)/1000","v":-155.92500000000001},{"$f":"SUM(J46*L48,K46*K48,L46*J48)/1000","v":-185.03100000000003},{"$f":"SUM(J46*M48,K46*L48,L46*K48,M46*J48)/1000","v":-187.80300000000003},{"$f":"SUM(J46*N48,K46*M48,L46*L48,M46*K48,N46*J48)/1000","v":-188.10000000000002}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J52:N52)","v":-781.78099999999995},{"$f":"SUM(J45*J49)/1000","v":-122.84999999999998},{"$f":"SUM(J45*K49,K45*J49)/1000","v":-143.32499999999999},{"$f":"SUM(J45*L49,K45*K49,L45*J49)/1000","v":-170.07900000000001},{"$f":"SUM(J45*M49,K45*L49,L45*K49,M45*J49)/1000","v":-172.62700000000001},{"$f":"SUM(J45*N49,K45*M49,L45*L49,M45*K49,N45*J49)/1000","v":-172.9}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J53:N53)","v":-1228.5130000000001},{"$f":"SUM(J46*J49)/1000","v":-193.05000000000004},{"$f":"SUM(J46*K49,K46*J49)/1000","v":-225.22499999999999},{"$f":"SUM(J46*L49,K46*K49,L46*J49)/1000","v":-267.26700000000005},{"$f":"SUM(J46*M49,K46*L49,L46*K49,M46*J49)/1000","v":-271.27100000000002},{"$f":"SUM(J46*N49,K46*M49,L46*L49,M46*K49,N46*J49)/1000","v":-271.70000000000005}]
[null,"IMPACT NON-HEALTHCARE",null,null,{"$f":"\"BANDBREEDTE: \"&TEXT(MAX(I57:I60),\"€0.0K\")&\" TOT \"&TEXT(MIN(I57:I60),\"€0.0K\")","v":"BANDBREEDTE: €1.134K TOT €481K"}]
[null,"i","Bruto verschil min-scenario: kosten referent minimaal, alternatief maximaal",null,null,null,null,null,null,{"$f":"SUM(J36*$L$16-J37*$K$17)","v":1800},{"$f":"SUM(K36*$L$16-K37*$K$17)","v":120},{"$f":"SUM(L36*$L$16-L37*$K$17)","v":360},{"$f":"SUM(M36*$L$16-M37*$K$17)","v":0},{"$f":"SUM(N36*$L$16-N37*$K$17)","v":0}]
[null,"i","Bruto verschil max-scenario: kosten referent maximaal, alternatief minimaal",null,null,null,null,null,null,{"$f":"SUM(J36*$K$16-J37*$L$17)","v":1200},{"$f":"SUM(K36*$K$16-K37*$L$17)","v":80},{"$f":"SUM(L36*$K$16-L37*$L$17)","v":240},{"$f":"SUM(M36*$K$16-M37*$L$17)","v":0},{"$f":"SUM(N36*$K$16-N37*$L$17)","v":0}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J57:N57)","v":721.64400000000012},{"$f":"SUM(J45*J55)/1000","v":113.39999999999999},{"$f":"SUM(J45*K55,K45*J55)/1000","v":132.30000000000001},{"$f":"SUM(J45*L55,K45*K55,L45*J55)/1000","v":156.99600000000001},{"$f":"SUM(J45*M55,K45*L55,L45*K55,M45*J55)/1000","v":159.34800000000001},{"$f":"SUM(J45*N55,K45*M55,L45*L55,M45*K55,N45*J55)/1000","v":159.6}]
[null,null,"Sensitiviteitsanalyse min-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J58:N58)","v":1134.0119999999999},{"$f":"SUM(J46*J55)/1000","v":178.20000000000002},{"$f":"SUM(J46*K55,K46*J55)/1000","v":207.9},{"$f":"SUM(J46*L55,K46*K55,L46*J55)/1000","v":246.70800000000003},{"$f":"SUM(J46*M55,K46*L55,L46*K55,M46*J55)/1000","v":250.40400000000002},{"$f":"SUM(J46*N55,K46*M55,L46*L55,M46*K55,N46*J55)/1000","v":250.80000000000004}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie min (x€1000)",null,null,null,null,null,{"$f":"SUM(J59:N59)","v":481.096},{"$f":"SUM(J45*J56)/1000","v":75.59999999999998},{"$f":"SUM(J45*K56,K45*J56)/1000","v":88.2},{"$f":"SUM(J45*L56,K45*K56,L45*J56)/1000","v":104.664},{"$f":"SUM(J45*M56,K45*L56,L45*K56,M45*J56)/1000","v":106.232},{"$f":"SUM(J45*N56,K45*M56,L45*L56,M45*K56,N45*J56)/1000","v":106.4}]
[null,null,"Sensitiviteitsanalyse max-scenario kosten, populatie max (x€1000)",null,null,null,null,null,{"$f":"SUM(J60:N60)","v":756.00800000000004},{"$f":"SUM(J46*J56)/1000","v":118.80000000000001},{"$f":"SUM(J46*K56,K46*J56)/1000","v":138.6},{"$f":"SUM(J46*L56,K46*K56,L46*J56)/1000","v":164.47200000000004},{"$f":"SUM(J46*M56,K46*L56,L46*K56,M46*J56)/1000","v":166.93600000000004},{"$f":"SUM(J46*N56,K46*M56,L46*L56,M46*K56,N46*J56)/1000","v":167.20000000000002}]
[null,"IMPACT TOTAAL",null,null,{"$f":"\"BANDBREEDTE: \"&TEXT(SUM(MAX(I57:I60),MAX(I50:I53)),\"€0.0K\")&\" TOT \"&TEXT(SUM(MIN(I57:I60),MIN(I50:I53)),\"€0.0K\")","v":"BANDBREEDTE: €593K TOT -€747K"}]
[]
[null,"SPECIFICATIE BRUTO UITGAVEN PER PATIENT PER FOLLOW-UP JAAR",null,null,null,null,null,null,null,5,6,7,8,9]
[null,null,"Wet",null,"Sector",null,null,"Component (eerste 2 regels..)","Typering","Jaar 1","Jaar 2","Jaar 3","Jaar 4","Jaar 5"]
["Alternatieve zorg",1,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E65,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":"Niet van toepassing"},null,{"$f":"IF(OFFSET(Interventies_alt3!$A23,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,2))","v":"Non-healthcare"},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A23,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,3))","v":"Testcomponent"},{"$f":"IF(OFFSET(Interventies_alt3!$A23,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,4))","v":"Structureel"},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,J$63))","v":1500},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,K$63))","v":100},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,L$63))","v":300},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,M$63))","v":0},{"$f":"IF($C65=\"\",\"\",OFFSET(Interventies_alt3!$A23,0,N$63))","v":0}]
[null,2,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E66,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":"Zorgverzekeringswet"},null,{"$f":"IF(OFFSET(Interventies_alt3!$A24,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,2))","v":"Huisartsenzorg"},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A24,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,3))","v":"Testcomponent"},{"$f":"IF(OFFSET(Interventies_alt3!$A24,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,4))","v":"Incidenteel"},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,J$63))","v":0},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,K$63))","v":0},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,L$63))","v":0},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,M$63))","v":0},{"$f":"IF($C66=\"\",\"\",OFFSET(Interventies_alt3!$A24,0,N$63))","v":0}]
[null,3,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E67,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A25,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A25,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A25,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,4))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,J$63))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,K$63))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,L$63))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,M$63))","v":""},{"$f":"IF($C67=\"\",\"\",OFFSET(Interventies_alt3!$A25,0,N$63))","v":""}]
[null,4,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E68,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A26,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A26,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A26,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,4))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,J$63))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,K$63))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,L$63))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,M$63))","v":""},{"$f":"IF($C68=\"\",\"\",OFFSET(Interventies_alt3!$A26,0,N$63))","v":""}]
[null,5,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E69,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A27,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A27,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A27,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,4))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,J$63))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,K$63))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,L$63))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,M$63))","v":""},{"$f":"IF($C69=\"\",\"\",OFFSET(Interventies_alt3!$A27,0,N$63))","v":""}]
[null,6,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E70,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A28,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A28,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A28,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,4))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,J$63))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,K$63))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,L$63))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,M$63))","v":""},{"$f":"IF($C70=\"\",\"\",OFFSET(Interventies_alt3!$A28,0,N$63))","v":""}]
[null,7,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E71,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A29,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A29,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A29,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,4))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,J$63))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,K$63))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,L$63))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,M$63))","v":""},{"$f":"IF($C71=\"\",\"\",OFFSET(Interventies_alt3!$A29,0,N$63))","v":""}]
[null,8,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E72,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A30,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A30,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A30,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,4))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,J$63))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,K$63))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,L$63))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,M$63))","v":""},{"$f":"IF($C72=\"\",\"\",OFFSET(Interventies_alt3!$A30,0,N$63))","v":""}]
[null,9,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E73,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A31,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A31,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A31,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,4))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,J$63))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,K$63))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,L$63))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,M$63))","v":""},{"$f":"IF($C73=\"\",\"\",OFFSET(Interventies_alt3!$A31,0,N$63))","v":""}]
[null,10,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E74,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A32,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A32,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A32,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,4))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,J$63))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,K$63))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,L$63))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,M$63))","v":""},{"$f":"IF($C74=\"\",\"\",OFFSET(Interventies_alt3!$A32,0,N$63))","v":""}]
[null,11,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E75,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A33,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A33,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A33,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,4))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,J$63))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,K$63))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,L$63))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,M$63))","v":""},{"$f":"IF($C75=\"\",\"\",OFFSET(Interventies_alt3!$A33,0,N$63))","v":""}]
[null,12,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E76,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A34,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A34,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A34,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,4))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,J$63))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,K$63))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,L$63))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,M$63))","v":""},{"$f":"IF($C76=\"\",\"\",OFFSET(Interventies_alt3!$A34,0,N$63))","v":""}]
[null,13,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E77,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A35,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A35,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A35,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,4))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,J$63))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,K$63))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,L$63))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,M$63))","v":""},{"$f":"IF($C77=\"\",\"\",OFFSET(Interventies_alt3!$A35,0,N$63))","v":""}]
[null,14,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E78,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A36,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A36,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A36,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,4))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,J$63))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,K$63))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,L$63))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,M$63))","v":""},{"$f":"IF($C78=\"\",\"\",OFFSET(Interventies_alt3!$A36,0,N$63))","v":""}]
[null,15,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E79,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_alt3!$A37,0,2)=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_alt3!$A37,0,3)=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_alt3!$A37,0,4)=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,4))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,J$63))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,K$63))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,L$63))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,M$63))","v":""},{"$f":"IF($C79=\"\",\"\",OFFSET(Interventies_alt3!$A37,0,N$63))","v":""}]
["Referentie zorg",1,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E80,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":"Wet langdurige zorg"},null,{"$f":"IF(OFFSET(Interventies_ref3!$A23,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,2))","v":"Gehandicaptenzorg"},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A23,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,3))","v":"Iets"},{"$f":"IF(OFFSET(Interventies_ref3!$A23,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,4))","v":"Structureel"},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,J$63))","v":1500},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,K$63))","v":100},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,L$63))","v":300},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,M$63))","v":0},{"$f":"IF($C80=\"\",\"\",OFFSET(Interventies_ref3!$A23,0,N$63))","v":0}]
[null,2,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E81,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":"Zorgverzekeringswet"},null,{"$f":"IF(OFFSET(Interventies_ref3!$A24,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,2))","v":"Huisartsenzorg"},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A24,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,3))","v":"Iets"},{"$f":"IF(OFFSET(Interventies_ref3!$A24,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,4))","v":"Incidenteel"},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,J$63))","v":0},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,K$63))","v":0},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,L$63))","v":0},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,M$63))","v":0},{"$f":"IF($C81=\"\",\"\",OFFSET(Interventies_ref3!$A24,0,N$63))","v":0}]
[null,3,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E82,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A25,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A25,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A25,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,4))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,J$63))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,K$63))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,L$63))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,M$63))","v":""},{"$f":"IF($C82=\"\",\"\",OFFSET(Interventies_ref3!$A25,0,N$63))","v":""}]
[null,4,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E83,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A26,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A26,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A26,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,4))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,J$63))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,K$63))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,L$63))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,M$63))","v":""},{"$f":"IF($C83=\"\",\"\",OFFSET(Interventies_ref3!$A26,0,N$63))","v":""}]
[null,5,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E84,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A27,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A27,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A27,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,4))","v":""},{"$f":"IF($C84=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,J$63))","v":""},{"$f":"IF($C84=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,K$63))","v":""},{"$f":"IF($C84=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,L$63))","v":""},{"$f":"IF($C84=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,M$63))","v":""},{"$f":"IF($C84=\"\",\"\",OFFSET(Interventies_ref3!$A27,0,N$63))","v":""}]
[null,6,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E85,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A28,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A28,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A28,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,4))","v":""},{"$f":"IF($C85=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,J$63))","v":""},{"$f":"IF($C85=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,K$63))","v":""},{"$f":"IF($C85=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,L$63))","v":""},{"$f":"IF($C85=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,M$63))","v":""},{"$f":"IF($C85=\"\",\"\",OFFSET(Interventies_ref3!$A28,0,N$63))","v":""}]
[null,7,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E86,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A29,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A29,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A29,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,4))","v":""},{"$f":"IF($C86=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,J$63))","v":""},{"$f":"IF($C86=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,K$63))","v":""},{"$f":"IF($C86=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,L$63))","v":""},{"$f":"IF($C86=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,M$63))","v":""},{"$f":"IF($C86=\"\",\"\",OFFSET(Interventies_ref3!$A29,0,N$63))","v":""}]
[null,8,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E87,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A30,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A30,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A30,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,4))","v":""},{"$f":"IF($C87=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,J$63))","v":""},{"$f":"IF($C87=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,K$63))","v":""},{"$f":"IF($C87=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,L$63))","v":""},{"$f":"IF($C87=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,M$63))","v":""},{"$f":"IF($C87=\"\",\"\",OFFSET(Interventies_ref3!$A30,0,N$63))","v":""}]
[null,9,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E88,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A31,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A31,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A31,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,4))","v":""},{"$f":"IF($C88=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,J$63))","v":""},{"$f":"IF($C88=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,K$63))","v":""},{"$f":"IF($C88=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,L$63))","v":""},{"$f":"IF($C88=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,M$63))","v":""},{"$f":"IF($C88=\"\",\"\",OFFSET(Interventies_ref3!$A31,0,N$63))","v":""}]
[null,10,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E89,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A32,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A32,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A32,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,4))","v":""},{"$f":"IF($C89=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,J$63))","v":""},{"$f":"IF($C89=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,K$63))","v":""},{"$f":"IF($C89=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,L$63))","v":""},{"$f":"IF($C89=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,M$63))","v":""},{"$f":"IF($C89=\"\",\"\",OFFSET(Interventies_ref3!$A32,0,N$63))","v":""}]
[null,11,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E90,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A33,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A33,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A33,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,4))","v":""},{"$f":"IF($C90=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,J$63))","v":""},{"$f":"IF($C90=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,K$63))","v":""},{"$f":"IF($C90=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,L$63))","v":""},{"$f":"IF($C90=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,M$63))","v":""},{"$f":"IF($C90=\"\",\"\",OFFSET(Interventies_ref3!$A33,0,N$63))","v":""}]
[null,12,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E91,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A34,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A34,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A34,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,4))","v":""},{"$f":"IF($C91=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,J$63))","v":""},{"$f":"IF($C91=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,K$63))","v":""},{"$f":"IF($C91=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,L$63))","v":""},{"$f":"IF($C91=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,M$63))","v":""},{"$f":"IF($C91=\"\",\"\",OFFSET(Interventies_ref3!$A34,0,N$63))","v":""}]
[null,13,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E92,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A35,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A35,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A35,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,4))","v":""},{"$f":"IF($C92=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,J$63))","v":""},{"$f":"IF($C92=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,K$63))","v":""},{"$f":"IF($C92=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,L$63))","v":""},{"$f":"IF($C92=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,M$63))","v":""},{"$f":"IF($C92=\"\",\"\",OFFSET(Interventies_ref3!$A35,0,N$63))","v":""}]
[null,14,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E93,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A36,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A36,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A36,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,4))","v":""},{"$f":"IF($C93=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,J$63))","v":""},{"$f":"IF($C93=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,K$63))","v":""},{"$f":"IF($C93=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,L$63))","v":""},{"$f":"IF($C93=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,M$63))","v":""},{"$f":"IF($C93=\"\",\"\",OFFSET(Interventies_ref3!$A36,0,N$63))","v":""}]
[null,15,{"$f":"IFERROR(INDEX(Sectoroverzicht!$B$3:$B$31,MATCH(E94,Sectoroverzicht!$C$3:$C$31,0),1),\"\")","v":""},null,{"$f":"IF(OFFSET(Interventies_ref3!$A37,0,2)=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,2))","v":""},null,null,{"$f":"IF(OFFSET(Interventies_ref3!$A37,0,3)=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,3))","v":""},{"$f":"IF(OFFSET(Interventies_ref3!$A37,0,4)=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,4))","v":""},{"$f":"IF($C94=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,J$63))","v":""},{"$f":"IF($C94=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,K$63))","v":""},{"$f":"IF($C94=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,L$63))","v":""},{"$f":"IF($C94=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,M$63))","v":""},{"$f":"IF($C94=\"\",\"\",OFFSET(Interventies_ref3!$A37,0,N$63))","v":""}]
[]
[]
[]
["Met onderstaande knoppen kunt u snel over de hoofdonderdelen van de BIA navigeren. De kleur matcht met de band bovenin het scherm. \nDe knop 'Verder' hierboven volstaat echter om het hele proces te doorlopen."]

{"sheet":"Printscherm_Zorgaanbieder","index":23,"n_rows":52,"n_cols":12,"rows_kept":52,"cut":false,"hidden":false,"merged":[[56,0,56,13],[50,0,50,12],[2,0,2,12],[3,0,3,12],[12,2,12,3],[6,3,6,11],[8,3,8,11],[16,2,16,10],[17,2,17,10],[46,0,47,12],[20,6,20,8],[20,9,20,11],[43,11,43,12],[51,0,51,13],[44,11,44,12],[45,11,45,12],[41,11,42,12],[18,2,18,10],[0,0,1,16383],[10,3,10,11]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["SAMENVATTING ZORGAANBIEDER"]
[]
[null,"Project"]
[null,"Titel",null,{"$f":"IF(Voorblad!D11=\"\",\"Niet gespecificeerd\",Voorblad!D11)","v":"Cost-effectiveness of Early Surgery versus Conservative Treatment with Optional Delayed Meniscectomy for Patients over 50 years. A Randomized Controlled Trial."}]
[]
[null,"Nummer",null,{"$f":"IF(Voorblad!D13=\"\",\"Niet gespecificeerd\",Voorblad!D13)","v":"xxx"}]
[]
[null,"Projectleider",null,{"$f":"IF(Voorblad!D15=\"\",\"Niet gespecificeerd\",Voorblad!D15)","v":"xxx"}]
[]
[null,"i","Navigatie"]
[]
[]
[null,"i","Scenario-omschrijving"]
[null,null,{"$f":"Voorblad!O20","v":"Hoofdscenario: Realistisch scenario: 50% van de in totaal 18.000 patiënten tussen de 45 en 70 jaar die per jaar worden behandeld aan een meniscuslaesie (referente zorg) kunnen middels fysiotherapie worden behandeld (alternatieve zorg)"}]
[null,null,{"$f":"Voorblad!O21","v":"Scenario 2: Niet nader omschreven"}]
[null,null,{"$f":"Voorblad!O22","v":"Scenario 3: Niet nader omschreven"}]
[]
[null,null,null,null,null,null,"ONZEKERHEID",null,null,"SENSITIVITEITSANALYSE i"]
[null,"SPECIFICATIE MATE VAN ONZEKERHEID",null,null,null,null,"Hoofdscenario","Scenario 2","Scenario 3","Hoofdscenario","Scenario 2","Scenario 3"]
[null,"i","Specificatie populatie",null,null,null,{"$f":"IF(Populatie1!$M$39=\"\",\"Onbekend!\",Populatie1!$M$39)","v":"Gemiddeld"},{"$f":"IF(Populatie2!$M$39=\"\",\"Onbekend!\",Populatie2!$M$39)","v":"Gemiddeld"},{"$f":"IF(Populatie3!$M$39=\"\",\"Onbekend!\",Populatie3!$M$39)","v":"Gemiddeld"},{"$f":"TEXT(Budgetimpact_Zorgaanbieder1!$K15,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Zorgaanbieder1!$L15,\"0,0%\")","v":"90,0% - 110,0%"},{"$f":"TEXT(Budgetimpact_Zorgaanbieder2!$K15,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Zorgaanbieder2!$L15,\"0,0%\")","v":"70,0% - 110,0%"},{"$f":"TEXT(Budgetimpact_Zorgaanbieder3!$K15,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Zorgaanbieder3!$L15,\"0,0%\")","v":"70,0% - 110,0%"}]
[null,"i","ALTERNATIEVE ZORG | Kosten interventiemix",null,null,null,{"$f":"IF(Toelichting_Interventies_alt1!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_alt1!$E$31)","v":"Klein"},{"$f":"IF(Toelichting_Interventies_alt2!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_alt2!$E$31)","v":"Groot"},{"$f":"IF(Toelichting_Interventies_alt3!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_alt3!$E$31)","v":"Groot"},{"$f":"TEXT(Budgetimpact_Zorgaanbieder1!$K16,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Zorgaanbieder1!$L16,\"0,0%\")","v":"90,0% - 130,0%"},{"$f":"TEXT(Budgetimpact_Zorgaanbieder2!$K16,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Zorgaanbieder2!$L16,\"0,0%\")","v":"80,0% - 120,0%"},{"$f":"TEXT(Budgetimpact_Zorgaanbieder3!$K16,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Zorgaanbieder3!$L16,\"0,0%\")","v":"80,0% - 120,0%"}]
[null,"i","REFERENTIE ZORG | Kosten interventiemix",null,null,null,{"$f":"IF(Toelichting_Interventies_ref1!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_ref1!$E$31)","v":"Klein"},{"$f":"IF(Toelichting_Interventies_ref2!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_ref2!$E$31)","v":"Klein"},{"$f":"IF(Toelichting_Interventies_ref3!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_ref3!$E$31)","v":"Klein"},{"$f":"TEXT(Budgetimpact_Zorgaanbieder1!$K17,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Zorgaanbieder1!$L17,\"0,0%\")","v":"80,0% - 120,0%"},{"$f":"TEXT(Budgetimpact_Zorgaanbieder2!$K17,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Zorgaanbieder2!$L17,\"0,0%\")","v":"90,0% - 130,0%"},{"$f":"TEXT(Budgetimpact_Zorgaanbieder3!$K17,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Zorgaanbieder3!$L17,\"0,0%\")","v":"90,0% - 130,0%"}]
[]
[null,null,null,null,null,{"$f":"IF(Startjaar=\"\",1,Startjaar)","v":2019},{"$f":"F27+1","v":2020},{"$f":"G27+1","v":2021},{"$f":"H27+1","v":2022},{"$f":"I27+1","v":2023},"Totaal"]
[null,"i","Startende populatie"]
[null,null," ","Hoofdscenario",null,{"$f":"Budgetimpact_Zorgaanbieder1!$J$22","v":180},{"$f":"Budgetimpact_Zorgaanbieder1!$K$22","v":450},{"$f":"Budgetimpact_Zorgaanbieder1!$L$22","v":540},{"$f":"Budgetimpact_Zorgaanbieder1!$M$22","v":720},{"$f":"Budgetimpact_Zorgaanbieder1!$N$22","v":900}]
[null,null,null,"Scenario 2",null,{"$f":"Budgetimpact_Zorgaanbieder2!$J$22","v":0},{"$f":"Budgetimpact_Zorgaanbieder2!$K$22","v":0},{"$f":"Budgetimpact_Zorgaanbieder2!$L$22","v":0},{"$f":"Budgetimpact_Zorgaanbieder2!$M$22","v":0},{"$f":"Budgetimpact_Zorgaanbieder2!$N$22","v":0}]
[null,null,null,"Scenario 3",null,{"$f":"Budgetimpact_Zorgaanbieder3!$J$22","v":72},{"$f":"Budgetimpact_Zorgaanbieder3!$K$22","v":79.2},{"$f":"Budgetimpact_Zorgaanbieder3!$L$22","v":80},{"$f":"Budgetimpact_Zorgaanbieder3!$M$22","v":80},{"$f":"Budgetimpact_Zorgaanbieder3!$N$22","v":80}]
[]
[null,"i","Impact structureel (x€1000)"]
[null,null,null,"Hoofdscenario",null,{"$f":"Budgetimpact_Zorgaanbieder1!$J$29","v":0},{"$f":"Budgetimpact_Zorgaanbieder1!$K$29","v":0},{"$f":"Budgetimpact_Zorgaanbieder1!$L$29","v":0},{"$f":"Budgetimpact_Zorgaanbieder1!$M$29","v":0},{"$f":"Budgetimpact_Zorgaanbieder1!$N$29","v":0}]
[null,null,null,"Scenario 2",null,{"$f":"Budgetimpact_Zorgaanbieder2!$J$29","v":0},{"$f":"Budgetimpact_Zorgaanbieder2!$K$29","v":0},{"$f":"Budgetimpact_Zorgaanbieder2!$L$29","v":0},{"$f":"Budgetimpact_Zorgaanbieder2!$M$29","v":0},{"$f":"Budgetimpact_Zorgaanbieder2!$N$29","v":0}]
[null,null,null,"Scenario 3",null,{"$f":"Budgetimpact_Zorgaanbieder3!$J$29","v":-108},{"$f":"Budgetimpact_Zorgaanbieder3!$K$29","v":-126},{"$f":"Budgetimpact_Zorgaanbieder3!$L$29","v":-149.52000000000001},{"$f":"Budgetimpact_Zorgaanbieder3!$M$29","v":-151.76},{"$f":"Budgetimpact_Zorgaanbieder3!$N$29","v":-152}]
[]
[null,"i","Impact incidenteel (x€1000)"]
[null,null,null,"Hoofdscenario",null,{"$f":"Budgetimpact_Zorgaanbieder1!$J$30","v":-425.52},{"$f":"Budgetimpact_Zorgaanbieder1!$K$30","v":-1063.8},{"$f":"Budgetimpact_Zorgaanbieder1!$L$30","v":-1276.56},{"$f":"Budgetimpact_Zorgaanbieder1!$M$30","v":-1702.08},{"$f":"Budgetimpact_Zorgaanbieder1!$N$30","v":-2127.6}]
[null,null,null,"Scenario 2",null,{"$f":"Budgetimpact_Zorgaanbieder2!$J$30","v":0},{"$f":"Budgetimpact_Zorgaanbieder2!$K$30","v":0},{"$f":"Budgetimpact_Zorgaanbieder2!$L$30","v":0},{"$f":"Budgetimpact_Zorgaanbieder2!$M$30","v":0},{"$f":"Budgetimpact_Zorgaanbieder2!$N$30","v":0}]
[null,null,null,"Scenario 3",null,{"$f":"Budgetimpact_Zorgaanbieder3!$J$30","v":0},{"$f":"Budgetimpact_Zorgaanbieder3!$K$30","v":0},{"$f":"Budgetimpact_Zorgaanbieder3!$L$30","v":0},{"$f":"Budgetimpact_Zorgaanbieder3!$M$30","v":0},{"$f":"Budgetimpact_Zorgaanbieder3!$N$30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"SENSITIVITEIT\nBANDBREEDTE"]
[null,"i","Budget impact (x€1000)"]
[null,null,null,"Hoofdscenario",null,{"$f":"Budgetimpact_Zorgaanbieder1!$J$31","v":-425.52},{"$f":"Budgetimpact_Zorgaanbieder1!$K$31","v":-1063.8},{"$f":"Budgetimpact_Zorgaanbieder1!$L$31","v":-1276.56},{"$f":"Budgetimpact_Zorgaanbieder1!$M$31","v":-1702.08},{"$f":"Budgetimpact_Zorgaanbieder1!$N$31","v":-2127.6},{"$f":"Budgetimpact_Zorgaanbieder1!$I$31","v":-6595.5599999999995},{"$f":"IF(K44=0,\"\",RIGHT(Budgetimpact_Zorgaanbieder1!$E$36,LEN(Budgetimpact_Zorgaanbieder1!$E$36)-13))","v":"-€3.697K TOT -€9.478K"}]
[null,null,null,"Scenario 2",null,{"$f":"Budgetimpact_Zorgaanbieder2!$J$31","v":0},{"$f":"Budgetimpact_Zorgaanbieder2!$K$31","v":0},{"$f":"Budgetimpact_Zorgaanbieder2!$L$31","v":0},{"$f":"Budgetimpact_Zorgaanbieder2!$M$31","v":0},{"$f":"Budgetimpact_Zorgaanbieder2!$N$31","v":0},{"$f":"Budgetimpact_Zorgaanbieder2!$I$31","v":0},{"$f":"IF(K45=0,\"\",RIGHT(Budgetimpact_Zorgaanbieder2!$E$36,LEN(Budgetimpact_Zorgaanbieder2!$E$36)-13))","v":""}]
[null,null,null,"Scenario 3",null,{"$f":"Budgetimpact_Zorgaanbieder3!$J$31","v":-108},{"$f":"Budgetimpact_Zorgaanbieder3!$K$31","v":-126},{"$f":"Budgetimpact_Zorgaanbieder3!$L$31","v":-149.52000000000001},{"$f":"Budgetimpact_Zorgaanbieder3!$M$31","v":-151.76},{"$f":"Budgetimpact_Zorgaanbieder3!$N$31","v":-152},{"$f":"Budgetimpact_Zorgaanbieder3!$I$31","v":-687.28},{"$f":"IF(K46=0,\"\",RIGHT(Budgetimpact_Zorgaanbieder3!$E$36,LEN(Budgetimpact_Zorgaanbieder3!$E$36)-13))","v":"-€433K TOT -€983K"}]
["U heeft de gehele BIA-tool doorlopen. Het is raadzaam om de tool op te slaan en af te sluiten via de knoppen rechtsbovenin het scherm. \nU heeft ook de mogelijkheid om de gehele BIA of deze samenvatting te printen via de knoppen hieronder."]
[]
[]
[]
[]
["Met onderstaande knoppen kunt u snel over de hoofdonderdelen van de BIA navigeren. De kleur matcht met de band bovenin het scherm. \nDe knop 'Verder' hierboven volstaat echter om het hele proces te doorlopen."]

{"sheet":"Printscherm_Zorgverzekeraar","index":24,"n_rows":52,"n_cols":12,"rows_kept":52,"cut":false,"hidden":false,"merged":[[41,11,42,12],[43,11,43,12],[44,11,44,12],[45,11,45,12],[0,0,1,12],[51,0,51,13],[56,0,56,13],[12,2,12,3],[2,0,2,12],[3,0,3,12],[6,3,6,11],[8,3,8,11],[10,3,10,11],[50,0,50,12],[16,2,16,10],[17,2,17,10],[18,2,18,10],[46,0,47,12],[20,6,20,8],[20,9,20,11]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["SAMENVATTING ZORGVERZEKERAAR"]
[]
[null,"Project"]
[null,"Titel",null,{"$f":"Printscherm_Zorgaanbieder!D7","v":"Cost-effectiveness of Early Surgery versus Conservative Treatment with Optional Delayed Meniscectomy for Patients over 50 years. A Randomized Controlled Trial."}]
[]
[null,"Nummer",null,{"$f":"Printscherm_Zorgaanbieder!D9","v":"xxx"}]
[]
[null,"Projectleider",null,{"$f":"Printscherm_Zorgaanbieder!D11","v":"xxx"}]
[]
[null,"i","Navigatie"]
[]
[]
[null,"i","Scenario-omschrijving"]
[null,null,{"$f":"Voorblad!O20","v":"Hoofdscenario: Realistisch scenario: 50% van de in totaal 18.000 patiënten tussen de 45 en 70 jaar die per jaar worden behandeld aan een meniscuslaesie (referente zorg) kunnen middels fysiotherapie worden behandeld (alternatieve zorg)"}]
[null,null,{"$f":"Voorblad!O21","v":"Scenario 2: Niet nader omschreven"}]
[null,null,{"$f":"Voorblad!O22","v":"Scenario 3: Niet nader omschreven"}]
[]
[null,null,null,null,null,null,"ONZEKERHEID",null,null,"SENSITIVITEITSANALYSE i"]
[null,"SPECIFICATIE MATE VAN ONZEKERHEID",null,null,null,null,"Hoofdscenario","Scenario 2","Scenario 3","Hoofdscenario","Scenario 2","Scenario 3"]
[null,"i","Specificatie populatie",null,null,null,{"$f":"IF(Populatie1!$M$39=\"\",\"Onbekend!\",Populatie1!$M$39)","v":"Gemiddeld"},{"$f":"IF(Populatie2!$M$39=\"\",\"Onbekend!\",Populatie2!$M$39)","v":"Gemiddeld"},{"$f":"IF(Populatie3!$M$39=\"\",\"Onbekend!\",Populatie3!$M$39)","v":"Gemiddeld"},{"$f":"TEXT(Budgetimpact_Zorgverzekeraar1!$K15,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Zorgverzekeraar1!$L15,\"0,0%\")","v":"70,0% - 110,0%"},{"$f":"TEXT(Budgetimpact_Zorgverzekeraar2!$K15,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Zorgverzekeraar2!$L15,\"0,0%\")","v":"70,0% - 110,0%"},{"$f":"TEXT(Budgetimpact_Zorgverzekeraar3!$K15,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Zorgverzekeraar3!$L15,\"0,0%\")","v":"70,0% - 110,0%"}]
[null,"i","ALTERNATIEVE ZORG | Kosten interventiemix",null,null,null,{"$f":"IF(Toelichting_Interventies_alt1!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_alt1!$E$31)","v":"Klein"},{"$f":"IF(Toelichting_Interventies_alt2!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_alt2!$E$31)","v":"Groot"},{"$f":"IF(Toelichting_Interventies_alt3!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_alt3!$E$31)","v":"Groot"},{"$f":"TEXT(Budgetimpact_Zorgverzekeraar1!$K16,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Zorgverzekeraar1!$L16,\"0,0%\")","v":"80,0% - 120,0%"},{"$f":"TEXT(Budgetimpact_Zorgverzekeraar2!$K16,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Zorgverzekeraar2!$L16,\"0,0%\")","v":"80,0% - 120,0%"},{"$f":"TEXT(Budgetimpact_Zorgverzekeraar3!$K16,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Zorgverzekeraar3!$L16,\"0,0%\")","v":"80,0% - 120,0%"}]
[null,"i","REFERENTIE ZORG | Kosten interventiemix",null,null,null,{"$f":"IF(Toelichting_Interventies_ref1!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_ref1!$E$31)","v":"Klein"},{"$f":"IF(Toelichting_Interventies_ref2!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_ref2!$E$31)","v":"Klein"},{"$f":"IF(Toelichting_Interventies_ref3!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_ref3!$E$31)","v":"Klein"},{"$f":"TEXT(Budgetimpact_Zorgverzekeraar1!$K17,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Zorgverzekeraar1!$L17,\"0,0%\")","v":"90,0% - 130,0%"},{"$f":"TEXT(Budgetimpact_Zorgverzekeraar2!$K17,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Zorgverzekeraar2!$L17,\"0,0%\")","v":"90,0% - 130,0%"},{"$f":"TEXT(Budgetimpact_Zorgverzekeraar3!$K17,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Zorgverzekeraar3!$L17,\"0,0%\")","v":"90,0% - 130,0%"}]
[]
[null,null,null,null,null,{"$f":"IF(Startjaar=\"\",1,Startjaar)","v":2019},{"$f":"F27+1","v":2020},{"$f":"G27+1","v":2021},{"$f":"H27+1","v":2022},{"$f":"I27+1","v":2023},"Totaal"]
[null,"i","Startende populatie"]
[null,null,null,"Hoofdscenario",null,{"$f":"Budgetimpact_Zorgverzekeraar1!$J$22","v":1260},{"$f":"Budgetimpact_Zorgverzekeraar1!$K$22","v":3150},{"$f":"Budgetimpact_Zorgverzekeraar1!$L$22","v":3779.9999999999995},{"$f":"Budgetimpact_Zorgverzekeraar1!$M$22","v":5040},{"$f":"Budgetimpact_Zorgverzekeraar1!$N$22","v":6300}]
[null,null,null,"Scenario 2",null,{"$f":"Budgetimpact_Zorgverzekeraar2!$J$22","v":0},{"$f":"Budgetimpact_Zorgverzekeraar2!$K$22","v":0},{"$f":"Budgetimpact_Zorgverzekeraar2!$L$22","v":0},{"$f":"Budgetimpact_Zorgverzekeraar2!$M$22","v":0},{"$f":"Budgetimpact_Zorgverzekeraar2!$N$22","v":0}]
[null,null,null,"Scenario 3",null,{"$f":"Budgetimpact_Zorgverzekeraar3!$J$22","v":72},{"$f":"Budgetimpact_Zorgverzekeraar3!$K$22","v":79.2},{"$f":"Budgetimpact_Zorgverzekeraar3!$L$22","v":80},{"$f":"Budgetimpact_Zorgverzekeraar3!$M$22","v":80},{"$f":"Budgetimpact_Zorgverzekeraar3!$N$22","v":80}]
[]
[null,"i","Budgetimpact ZVW (x€1000)"]
[null,null,null,"Hoofdscenario",null,{"$f":"Budgetimpact_Zorgverzekeraar1!$J$37","v":-2978.64},{"$f":"Budgetimpact_Zorgverzekeraar1!$K$37","v":-7446.6},{"$f":"Budgetimpact_Zorgverzekeraar1!$L$37","v":-8935.9199999999983},{"$f":"Budgetimpact_Zorgverzekeraar1!$M$37","v":-11914.56},{"$f":"Budgetimpact_Zorgverzekeraar1!$N$37","v":-14893.2}]
[null,null,null,"Scenario 2",null,{"$f":"Budgetimpact_Zorgverzekeraar2!$J$37","v":0},{"$f":"Budgetimpact_Zorgverzekeraar2!$K$37","v":0},{"$f":"Budgetimpact_Zorgverzekeraar2!$L$37","v":0},{"$f":"Budgetimpact_Zorgverzekeraar2!$M$37","v":0},{"$f":"Budgetimpact_Zorgverzekeraar2!$N$37","v":0}]
[null,null,null,"Scenario 3",null,{"$f":"Budgetimpact_Zorgverzekeraar3!$J$37","v":0},{"$f":"Budgetimpact_Zorgverzekeraar3!$K$37","v":0},{"$f":"Budgetimpact_Zorgverzekeraar3!$L$37","v":0},{"$f":"Budgetimpact_Zorgverzekeraar3!$M$37","v":0},{"$f":"Budgetimpact_Zorgverzekeraar3!$N$37","v":0}]
[]
[null,"i","Budgetimpact WLZ (x€1000)"]
[null,null,null,"Hoofdscenario",null,{"$f":"Budgetimpact_Zorgverzekeraar1!$J$38","v":0},{"$f":"Budgetimpact_Zorgverzekeraar1!$K$38","v":0},{"$f":"Budgetimpact_Zorgverzekeraar1!$L$38","v":0},{"$f":"Budgetimpact_Zorgverzekeraar1!$M$38","v":0},{"$f":"Budgetimpact_Zorgverzekeraar1!$N$38","v":0}]
[null,null,null,"Scenario 2",null,{"$f":"Budgetimpact_Zorgverzekeraar2!$J$38","v":0},{"$f":"Budgetimpact_Zorgverzekeraar2!$K$38","v":0},{"$f":"Budgetimpact_Zorgverzekeraar2!$L$38","v":0},{"$f":"Budgetimpact_Zorgverzekeraar2!$M$38","v":0},{"$f":"Budgetimpact_Zorgverzekeraar2!$N$38","v":0}]
[null,null,null,"Scenario 3",null,{"$f":"Budgetimpact_Zorgverzekeraar3!$J$38","v":-108},{"$f":"Budgetimpact_Zorgverzekeraar3!$K$38","v":-126},{"$f":"Budgetimpact_Zorgverzekeraar3!$L$38","v":-149.52000000000001},{"$f":"Budgetimpact_Zorgverzekeraar3!$M$38","v":-151.76},{"$f":"Budgetimpact_Zorgverzekeraar3!$N$38","v":-152}]
[null,null,null,null,null,null,null,null,null,null,null,"SENSITIVITEIT\nBANDBREEDTE"]
[null,"i","Totale budgetimpact"]
[null,null,null,"Hoofdscenario",null,{"$f":"Budgetimpact_Zorgverzekeraar1!$J$39","v":-2978.64},{"$f":"Budgetimpact_Zorgverzekeraar1!$K$39","v":-7446.6},{"$f":"Budgetimpact_Zorgverzekeraar1!$L$39","v":-8935.9199999999983},{"$f":"Budgetimpact_Zorgverzekeraar1!$M$39","v":-11914.56},{"$f":"Budgetimpact_Zorgverzekeraar1!$N$39","v":-14893.2},{"$f":"Budgetimpact_Zorgverzekeraar1!$I$39","v":-46168.92},{"$f":"IF(K44=0,\"\",RIGHT(Budgetimpact_Zorgverzekeraar1!$E$44,LEN(Budgetimpact_Zorgverzekeraar1!$E$44)-13))","v":"-€25.650K TOT -€75.023K"}]
[null,null,null,"Scenario 2",null,{"$f":"Budgetimpact_Zorgverzekeraar2!$J$39","v":0},{"$f":"Budgetimpact_Zorgverzekeraar2!$K$39","v":0},{"$f":"Budgetimpact_Zorgverzekeraar2!$L$39","v":0},{"$f":"Budgetimpact_Zorgverzekeraar2!$M$39","v":0},{"$f":"Budgetimpact_Zorgverzekeraar2!$N$39","v":0},{"$f":"Budgetimpact_Zorgverzekeraar2!$I$39","v":0},{"$f":"IF(K45=0,\"\",RIGHT(Budgetimpact_Zorgverzekeraar2!$E$44,LEN(Budgetimpact_Zorgverzekeraar2!$E$44)-13))","v":""}]
[null,null,null,"Scenario 3",null,{"$f":"Budgetimpact_Zorgverzekeraar3!$J$39","v":-108},{"$f":"Budgetimpact_Zorgverzekeraar3!$K$39","v":-126},{"$f":"Budgetimpact_Zorgverzekeraar3!$L$39","v":-149.52000000000001},{"$f":"Budgetimpact_Zorgverzekeraar3!$M$39","v":-151.76},{"$f":"Budgetimpact_Zorgverzekeraar3!$N$39","v":-152},{"$f":"Budgetimpact_Zorgverzekeraar3!$I$39","v":-687.28},{"$f":"IF(K46=0,\"\",RIGHT(Budgetimpact_Zorgverzekeraar3!$E$44,LEN(Budgetimpact_Zorgverzekeraar3!$E$44)-13))","v":"-€433K TOT -€983K"}]
["U heeft de gehele BIA-tool doorlopen. Het is raadzaam om de tool op te slaan en af te sluiten via de knoppen rechtsbovenin het scherm. \nU heeft ook de mogelijkheid om de gehele BIA of deze samenvatting te printen via de knoppen hieronder."]
[]
[]
[]
[]
["Met onderstaande knoppen kunt u snel over de hoofdonderdelen van de BIA navigeren. De kleur matcht met de band bovenin het scherm. \nDe knop 'Verder' hierboven volstaat echter om het hele proces te doorlopen."]

{"sheet":"Printscherm_Overheid","index":25,"n_rows":57,"n_cols":12,"rows_kept":57,"cut":false,"hidden":false,"merged":[[46,11,47,12],[48,11,48,12],[49,11,49,12],[50,11,50,12],[0,0,1,12],[56,0,56,13],[51,0,52,13],[2,0,2,12],[3,0,3,12],[12,2,12,3],[6,3,6,11],[8,3,8,11],[10,3,10,11],[55,0,55,12],[16,2,16,10],[17,2,17,10],[18,2,18,10],[20,6,20,8],[20,9,20,11]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["SAMENVATTING OVERHEID"]
[]
[null,"Project"]
[null,"Titel",null,{"$f":"Printscherm_Zorgaanbieder!D7","v":"Cost-effectiveness of Early Surgery versus Conservative Treatment with Optional Delayed Meniscectomy for Patients over 50 years. A Randomized Controlled Trial."}]
[]
[null,"Nummer",null,{"$f":"Printscherm_Zorgaanbieder!D9","v":"xxx"}]
[]
[null,"Projectleider",null,{"$f":"Printscherm_Zorgaanbieder!D11","v":"xxx"}]
[]
[null,"i","Navigatie"]
[]
[]
[null,"i","Scenario-omschrijving"]
[null,null,{"$f":"Voorblad!O20","v":"Hoofdscenario: Realistisch scenario: 50% van de in totaal 18.000 patiënten tussen de 45 en 70 jaar die per jaar worden behandeld aan een meniscuslaesie (referente zorg) kunnen middels fysiotherapie worden behandeld (alternatieve zorg)"}]
[null,null,{"$f":"Voorblad!O21","v":"Scenario 2: Niet nader omschreven"}]
[null,null,{"$f":"Voorblad!O22","v":"Scenario 3: Niet nader omschreven"}]
[]
[null,null,null,null,null,null,"ONZEKERHEID",null,null,"SENSITIVITEITSANALYSE i"]
[null,"SPECIFICATIE MATE VAN ONZEKERHEID",null,null,null,null,"Hoofdscenario","Scenario 2","Scenario 3","Hoofdscenario","Scenario 2","Scenario 3"]
[null,"i","Specificatie populatie",null,null,null,{"$f":"IF(Populatie1!$M$39=\"\",\"Onbekend!\",Populatie1!$M$39)","v":"Gemiddeld"},{"$f":"IF(Populatie2!$M$39=\"\",\"Onbekend!\",Populatie2!$M$39)","v":"Gemiddeld"},{"$f":"IF(Populatie3!$M$39=\"\",\"Onbekend!\",Populatie3!$M$39)","v":"Gemiddeld"},{"$f":"TEXT(Budgetimpact_Overheid1!$K15,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Overheid1!$L15,\"0,0%\")","v":"70,0% - 110,0%"},{"$f":"TEXT(Budgetimpact_Overheid2!$K15,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Overheid2!$L15,\"0,0%\")","v":"70,0% - 110,0%"},{"$f":"TEXT(Budgetimpact_Overheid3!$K15,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Overheid3!$L15,\"0,0%\")","v":"70,0% - 110,0%"}]
[null,"i","ALTERNATIEVE ZORG | Kosten interventiemix",null,null,null,{"$f":"IF(Toelichting_Interventies_alt1!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_alt1!$E$31)","v":"Klein"},{"$f":"IF(Toelichting_Interventies_alt2!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_alt2!$E$31)","v":"Groot"},{"$f":"IF(Toelichting_Interventies_alt3!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_alt3!$E$31)","v":"Groot"},{"$f":"TEXT(Budgetimpact_Overheid1!$K16,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Overheid1!$L16,\"0,0%\")","v":"80,0% - 120,0%"},{"$f":"TEXT(Budgetimpact_Overheid2!$K16,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Overheid2!$L16,\"0,0%\")","v":"80,0% - 120,0%"},{"$f":"TEXT(Budgetimpact_Overheid3!$K16,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Overheid3!$L16,\"0,0%\")","v":"80,0% - 120,0%"}]
[null,"i","REFERENTIE ZORG | Kosten interventiemix",null,null,null,{"$f":"IF(Toelichting_Interventies_ref1!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_ref1!$E$31)","v":"Klein"},{"$f":"IF(Toelichting_Interventies_ref2!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_ref2!$E$31)","v":"Klein"},{"$f":"IF(Toelichting_Interventies_ref3!$E$31=\"\",\"Onbekend!\",Toelichting_Interventies_ref3!$E$31)","v":"Klein"},{"$f":"TEXT(Budgetimpact_Overheid1!$K17,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Overheid1!$L17,\"0,0%\")","v":"90,0% - 130,0%"},{"$f":"TEXT(Budgetimpact_Overheid2!$K17,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Overheid2!$L17,\"0,0%\")","v":"90,0% - 130,0%"},{"$f":"TEXT(Budgetimpact_Overheid3!$K17,\"0,0%\")&\" - \"&TEXT(Budgetimpact_Overheid3!$L17,\"0,0%\")","v":"90,0% - 130,0%"}]
[]
[null,null,null,null,null,{"$f":"IF(Startjaar=\"\",1,Startjaar)","v":2019},{"$f":"F27+1","v":2020},{"$f":"G27+1","v":2021},{"$f":"H27+1","v":2022},{"$f":"I27+1","v":2023},"Totaal"]
[null,"i","Startende populatie"]
[null,null,null,"Hoofdscenario",null,{"$f":"Budgetimpact_Overheid1!$J$20","v":3600},{"$f":"Budgetimpact_Overheid1!$K$20","v":9000},{"$f":"Budgetimpact_Overheid1!$L$20","v":10800},{"$f":"Budgetimpact_Overheid1!$M$20","v":14400},{"$f":"Budgetimpact_Overheid1!$N$20","v":18000}]
[null,null,null,"Scenario 2",null,{"$f":"Budgetimpact_Overheid2!$J$20","v":0},{"$f":"Budgetimpact_Overheid2!$K$20","v":0},{"$f":"Budgetimpact_Overheid2!$L$20","v":0},{"$f":"Budgetimpact_Overheid2!$M$20","v":0},{"$f":"Budgetimpact_Overheid2!$N$20","v":0}]
[null,null,null,"Scenario 3",null,{"$f":"Budgetimpact_Overheid3!$J$20","v":90},{"$f":"Budgetimpact_Overheid3!$K$20","v":99},{"$f":"Budgetimpact_Overheid3!$L$20","v":100},{"$f":"Budgetimpact_Overheid3!$M$20","v":100},{"$f":"Budgetimpact_Overheid3!$N$20","v":100}]
[]
[null,"i","Budgetimpact ZVW (x€1000)"]
[null,null,null,"Hoofdscenario",null,{"$f":"Budgetimpact_Overheid1!$J$38","v":-8510.4},{"$f":"Budgetimpact_Overheid1!$K$38","v":-21276},{"$f":"Budgetimpact_Overheid1!$L$38","v":-25531.200000000001},{"$f":"Budgetimpact_Overheid1!$M$38","v":-34041.599999999999},{"$f":"Budgetimpact_Overheid1!$N$38","v":-42552}]
[null,null,null,"Scenario 2",null,{"$f":"Budgetimpact_Overheid2!$J$38","v":0},{"$f":"Budgetimpact_Overheid2!$K$38","v":0},{"$f":"Budgetimpact_Overheid2!$L$38","v":0},{"$f":"Budgetimpact_Overheid2!$M$38","v":0},{"$f":"Budgetimpact_Overheid2!$N$38","v":0}]
[null,null,null,"Scenario 3",null,{"$f":"Budgetimpact_Overheid3!$J$38","v":0},{"$f":"Budgetimpact_Overheid3!$K$38","v":0},{"$f":"Budgetimpact_Overheid3!$L$38","v":0},{"$f":"Budgetimpact_Overheid3!$M$38","v":0},{"$f":"Budgetimpact_Overheid3!$N$38","v":0}]
[]
[null,"i","Budgetimpact WLZ (x€1000)"]
[null,null,null,"Hoofdscenario",null,{"$f":"Budgetimpact_Overheid1!$J$39","v":0},{"$f":"Budgetimpact_Overheid1!$K$39","v":0},{"$f":"Budgetimpact_Overheid1!$L$39","v":0},{"$f":"Budgetimpact_Overheid1!$M$39","v":0},{"$f":"Budgetimpact_Overheid1!$N$39","v":0}]
[null,null,null,"Scenario 2",null,{"$f":"Budgetimpact_Overheid2!$J$39","v":0},{"$f":"Budgetimpact_Overheid2!$K$39","v":0},{"$f":"Budgetimpact_Overheid2!$L$39","v":0},{"$f":"Budgetimpact_Overheid2!$M$39","v":0},{"$f":"Budgetimpact_Overheid2!$N$39","v":0}]
[null,null,null,"Scenario 3",null,{"$f":"Budgetimpact_Overheid3!$J$39","v":-135},{"$f":"Budgetimpact_Overheid3!$K$39","v":-157.5},{"$f":"Budgetimpact_Overheid3!$L$39","v":-186.9},{"$f":"Budgetimpact_Overheid3!$M$39","v":-189.7},{"$f":"Budgetimpact_Overheid3!$N$39","v":-190}]
[]
[null,"i","Budgetimpact Non-Healthcare (x€1000)"]
[null,null,null,"Hoofdscenario",null,{"$f":"Budgetimpact_Overheid1!$J$41","v":0},{"$f":"Budgetimpact_Overheid1!$K$41","v":0},{"$f":"Budgetimpact_Overheid1!$L$41","v":0},{"$f":"Budgetimpact_Overheid1!$M$41","v":0},{"$f":"Budgetimpact_Overheid1!$N$41","v":0}]
[null,null,null,"Scenario 2",null,{"$f":"Budgetimpact_Overheid2!$J$41","v":0},{"$f":"Budgetimpact_Overheid2!$K$41","v":0},{"$f":"Budgetimpact_Overheid2!$L$41","v":0},{"$f":"Budgetimpact_Overheid2!$M$41","v":0},{"$f":"Budgetimpact_Overheid2!$N$41","v":0}]
[null,null,null,"Scenario 3",null,{"$f":"Budgetimpact_Overheid3!$J$41","v":135},{"$f":"Budgetimpact_Overheid3!$K$41","v":157.5},{"$f":"Budgetimpact_Overheid3!$L$41","v":186.9},{"$f":"Budgetimpact_Overheid3!$M$41","v":189.7},{"$f":"Budgetimpact_Overheid3!$N$41","v":40}]
[null,null,null,null,null,null,null,null,null,null,null,"SENSITIVITEIT\nBANDBREEDTE"]
[null,"i","Totale budgetimpact (x€1000)"]
[null,null,null,"Hoofdscenario",null,{"$f":"Budgetimpact_Overheid1!$J$42","v":-8510.4},{"$f":"Budgetimpact_Overheid1!$K$42","v":-21276},{"$f":"Budgetimpact_Overheid1!$L$42","v":-25531.200000000001},{"$f":"Budgetimpact_Overheid1!$M$42","v":-34041.599999999999},{"$f":"Budgetimpact_Overheid1!$N$42","v":-42552},{"$f":"Budgetimpact_Overheid1!$I$42","v":-131911.20000000001},{"$f":"IF(K49=0,\"\",RIGHT(Budgetimpact_Overheid1!$E$61,LEN(Budgetimpact_Overheid1!$E$61)-13))","v":"-€73.284K TOT -€214.351K"}]
[null,null,null,"Scenario 2",null,{"$f":"Budgetimpact_Overheid2!$J$42","v":0},{"$f":"Budgetimpact_Overheid2!$K$42","v":0},{"$f":"Budgetimpact_Overheid2!$L$42","v":0},{"$f":"Budgetimpact_Overheid2!$M$42","v":0},{"$f":"Budgetimpact_Overheid2!$N$42","v":0},{"$f":"Budgetimpact_Overheid2!$I$42","v":0},{"$f":"IF(K50=0,\"\",RIGHT(Budgetimpact_Overheid2!$E$61,LEN(Budgetimpact_Overheid2!$E$61)-13))","v":""}]
[null,null,null,"Scenario 3",null,{"$f":"Budgetimpact_Overheid3!$J$42","v":0},{"$f":"Budgetimpact_Overheid3!$K$42","v":0},{"$f":"Budgetimpact_Overheid3!$L$42","v":0},{"$f":"Budgetimpact_Overheid3!$M$42","v":0},{"$f":"Budgetimpact_Overheid3!$N$42","v":-150},{"$f":"Budgetimpact_Overheid3!$I$42","v":-150},{"$f":"IF(K51=0,\"\",RIGHT(Budgetimpact_Overheid3!$E$61,LEN(Budgetimpact_Overheid3!$E$61)-13))","v":"€593K TOT -€747K"}]
["U heeft de gehele BIA-tool doorlopen. Het is raadzaam om de tool op te slaan en af te sluiten via de knoppen rechtsbovenin het scherm. \nU heeft ook de mogelijkheid om de gehele BIA of deze samenvatting te printen via de knoppen hieronder."]
[]
[]
[]
[]
["Met onderstaande knoppen kunt u snel over de hoofdonderdelen van de BIA navigeren. De kleur matcht met de band bovenin het scherm. \nDe knop 'Verder' hierboven volstaat echter om het hele proces te doorlopen."]

{"sheet":"Toelichting_Populatie1","index":26,"n_rows":24,"n_cols":7,"rows_kept":24,"cut":false,"hidden":false,"merged":[[26,0,26,7],[2,0,2,7],[3,0,3,7],[9,2,9,6],[13,3,13,4],[5,2,6,6]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["BRONVERMELDING & TOELICHTING"]
[]
[null,null,"Op deze pagina kunt u uw invoer met betrekking tot de populatie startende patienten toelichten. Vervolgens keert u via de knop 'terug' weer terug naar de pagina waarop de gegevens worden ingevoerd. Ten aanzien van het specificeren van de onzerkerheid, vindt u de methodologie op pagina 22 en 23 van de leidraad."]
[]
[]
[null,"i","Omschrijving scenario"]
[null,null,{"$f":"Populatie1!$C$17","v":"Hoofdscenario: Realistisch scenario: 50% van de in totaal 18.000 patiënten tussen de 45 en 70 jaar die per jaar worden behandeld aan een meniscuslaesie (referente zorg) kunnen middels fysiotherapie worden behandeld (alternatieve zorg)"}]
[]
[null,null,"Bij de navolgende scenario's kunt u de hier ingevulde waardes automatisch laten overnemen door middel van een knop op deze plaats"]
[]
[null,null,null,"Onzekerheid",null,"Toelichting","Bron"]
[null,null,"INCIDENTIE"]
[null,null,"Potentieel nieuw startende patiënten",{"$f":"IF(E16=\"Klein\",1,IF(E16=\"Gemiddeld\",0,IF(E16=\"Groot\",-1,\"\")))","v":1},{"$f":"IF(Populatie1!M22=\"\",\"Onbekend!\",Populatie1!M22)","v":"Klein"},"De incidentie is gebasseerd op exacte\nonderzoekscijfers over de jaren heen o.b.v. een review studie minder dan 10 jaar oud o.b.v. een populatie die goed vergelijkbaar is met die van de Nederlandse populatie.","Rongen, J. J., van Tienen, T. G., Buma, P., & Hannink, G. (2018). Meniscus surgery is still widely performed in the treatment of degenerative meniscus tears in the Netherlands. Knee Surgery, Sports Traumatology, Arthroscopy, 26(4), 1123-1129."]
[null,null,"Fractie behandelbaar",{"$f":"IF(E17=\"Klein\",1,IF(E17=\"Gemiddeld\",0,IF(E17=\"Groot\",-1,\"\")))","v":-1},{"$f":"IF(Populatie1!M23=\"\",\"Onbekend!\",Populatie1!M23)","v":"Groot"},"Onzekerheid over fractie behandelbaar is groot aangezien deze is geschat en niet gebaseerd op empirische onderzoeksgegevens","n.v.t."]
[null,null,"STUWMEER"]
[null,null,"Potentieel overstappende patiënten",{"$f":"IF(E19=\"Klein\",1,IF(E19=\"Gemiddeld\",0,IF(E19=\"Groot\",-1,\"\")))","v":-1},{"$f":"IF(Populatie1!M27=\"\",\"Onbekend!\",Populatie1!M27)","v":"Groot"},"Onzekerheid over deze subpopulatie is groot aangezien deze is geschat en niet gebaseerd op empirische onderzoeksgegevens","n.v.t."]
[null,null,"Fractie behandelbaar",-1,{"$f":"IF(Populatie1!M28=\"\",\"Onbekend!\",Populatie1!M28)","v":"Groot"},"Onzekerheid over fractie behandelbaar is groot aangezien deze is geschat en niet gebaseerd op empirische onderzoeksgegevens","n.v.t."]
[null,null,"EINDTOTAAL"]
[null,null,"Implementatiecapaciteit",0,{"$f":"IF(Populatie1!M35=\"\",\"Onbekend!\",Populatie1!M35)","v":"Gemiddeld"},"O.b.v. capaciteitsramingen van fysiotherapie lijkt er geen beperking te zijn om meer fysiotherapie te geven. Andere factoren zullen implementatie tijdelijk beperken, b.v. terugvallende honoraria voor specialisten, daarom graduele toename","n.v.t."]
[null,null,"Percentage naar wachtlijst",-1,{"$f":"IF(Populatie1!M37=\"\",\"Onbekend!\",Populatie1!M37)","v":"Groot"},"Onzekerheid over percentage naar wachtlijst is groot aangezien deze is geschat en niet is gebaseerd op empirische onderzoeksgegevens","n.v.t."]
[null,null,"Eindtotaal feitelijk startende patiënten",0,{"$f":"IF(Populatie1!M39=\"\",\"Onbekend!\",Populatie1!M39)","v":"Gemiddeld"},"De bepalende factor voor het eindtotaal is de implementatiecapaciteit. De onzekerheid\nhiervoor is gemiddeld.","n.v.t."]

{"sheet":"Toelichting_Populatie2","index":27,"n_rows":24,"n_cols":7,"rows_kept":24,"cut":false,"hidden":false,"merged":[[26,0,26,7],[2,0,2,7],[3,0,3,7],[5,2,6,6],[9,2,9,6],[13,3,13,4]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["BRONVERMELDING & TOELICHTING"]
[]
[null,null,"Op deze pagina kunt u uw invoer met betrekking tot de populatie startende patienten toelichten. Vervolgens keert u via de knop 'terug' weer terug naar de pagina waarop de gegevens worden ingevoerd. Ten aanzien van het specificeren van de onzerkerheid, vindt u de methodologie op pagina 22 en 23 van de leidraad."]
[]
[]
[null,"i","Omschrijving scenario"]
[null,null,{"$f":"Populatie2!$C$17","v":"Scenario 2: Niet nader omschreven"}]
[]
[null,"i"]
[]
[null,null,null,"Onzekerheid",null,"Toelichting","Bron"]
[null,null,"INCIDENTIE"]
[null,null,"Potentieel nieuw startende patiënten",{"$f":"IF(E16=\"Klein\",1,IF(E16=\"Gemiddeld\",0,IF(E16=\"Groot\",-1,\"\")))","v":0},{"$f":"IF(Populatie2!M22=\"\",\"Onbekend!\",Populatie2!M22)","v":"Gemiddeld"},"Test1"]
[null,null,"Fractie behandelbaar",{"$f":"IF(E17=\"Klein\",1,IF(E17=\"Gemiddeld\",0,IF(E17=\"Groot\",-1,\"\")))","v":1},{"$f":"IF(Populatie2!M23=\"\",\"Onbekend!\",Populatie2!M23)","v":"Klein"}]
[null,null,"STUWMEER"]
[null,null,"Potentieel overstappende patiënten",{"$f":"IF(E19=\"Klein\",1,IF(E19=\"Gemiddeld\",0,IF(E19=\"Groot\",-1,\"\")))","v":""},{"$f":"IF(Populatie2!M27=\"\",\"Onbekend!\",Populatie2!M27)","v":"Onbekend!"}]
[null,null,"Fractie behandelbaar","",{"$f":"IF(Populatie2!M28=\"\",\"Onbekend!\",Populatie2!M28)","v":"Onbekend!"}]
[null,null,"EINDTOTAAL"]
[null,null,"Implementatiecapaciteit","",{"$f":"IF(Populatie2!M35=\"\",\"Onbekend!\",Populatie2!M35)","v":"Onbekend!"}]
[null,null,"Percentage naar wachtlijst","",{"$f":"IF(Populatie2!M37=\"\",\"Onbekend!\",Populatie2!M37)","v":"Onbekend!"}]
[null,null,"Eindtotaal feitelijk startende patiënten",0,{"$f":"IF(Populatie2!M39=\"\",\"Onbekend!\",Populatie2!M39)","v":"Gemiddeld"},null,"Test"]

{"sheet":"Toelichting_Populatie3","index":28,"n_rows":24,"n_cols":7,"rows_kept":24,"cut":false,"hidden":false,"merged":[[26,0,26,7],[2,0,2,7],[3,0,3,7],[5,2,6,6],[9,2,9,6],[13,3,13,4]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["BRONVERMELDING & TOELICHTING"]
[]
[null,null,"Op deze pagina kunt u uw invoer met betrekking tot de populatie startende patienten toelichten. Vervolgens keert u via de knop 'terug' weer terug naar de pagina waarop de gegevens worden ingevoerd. Ten aanzien van het specificeren van de onzerkerheid, vindt u de methodologie op pagina 22 en 23 van de leidraad."]
[]
[]
[null,"i","Omschrijving scenario"]
[null,null,{"$f":"Populatie3!$C$17","v":"Scenario 3: Niet nader omschreven"}]
[]
[null,"i"]
[]
[null,null,null,"Onzekerheid",null,"Toelichting","Bron"]
[null,null,"INCIDENTIE"]
[null,null,"Potentieel nieuw startende patiënten",{"$f":"IF(E16=\"Klein\",1,IF(E16=\"Gemiddeld\",0,IF(E16=\"Groot\",-1,\"\")))","v":0},{"$f":"IF(Populatie3!M22=\"\",\"Onbekend!\",Populatie3!M22)","v":"Gemiddeld"},"Test1"]
[null,null,"Fractie behandelbaar",{"$f":"IF(E17=\"Klein\",1,IF(E17=\"Gemiddeld\",0,IF(E17=\"Groot\",-1,\"\")))","v":1},{"$f":"IF(Populatie3!M23=\"\",\"Onbekend!\",Populatie3!M23)","v":"Klein"}]
[null,null,"STUWMEER"]
[null,null,"Potentieel overstappende patiënten",{"$f":"IF(E19=\"Klein\",1,IF(E19=\"Gemiddeld\",0,IF(E19=\"Groot\",-1,\"\")))","v":""},{"$f":"IF(Populatie3!M27=\"\",\"Onbekend!\",Populatie3!M27)","v":"Onbekend!"}]
[null,null,"Fractie behandelbaar","",{"$f":"IF(Populatie3!M28=\"\",\"Onbekend!\",Populatie3!M28)","v":"Onbekend!"}]
[null,null,"EINDTOTAAL"]
[null,null,"Implementatiecapaciteit","",{"$f":"IF(Populatie3!M35=\"\",\"Onbekend!\",Populatie3!M35)","v":"Onbekend!"}]
[null,null,"Percentage naar wachtlijst","",{"$f":"IF(Populatie3!M37=\"\",\"Onbekend!\",Populatie3!M37)","v":"Onbekend!"}]
[null,null,"Eindtotaal feitelijk startende patiënten",0,{"$f":"IF(Populatie3!M39=\"\",\"Onbekend!\",Populatie3!M39)","v":"Gemiddeld"},null,"Test"]

{"sheet":"Toelichting_Interventies_alt1","index":29,"n_rows":31,"n_cols":7,"rows_kept":31,"cut":false,"hidden":false,"merged":[[32,0,32,7],[13,3,13,4],[2,0,2,7],[3,0,3,7],[5,2,6,6],[9,2,9,6]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["BRONVERMELDING & TOELICHTING"]
[]
[null,null,"Op deze pagina kunt u uw invoer met betrekking tot de zorginterventies binnen de alternatieve zorg toelichten. Dat geldt zowel voor de opgave van de bedragen, als voor de specificatie van de proportionele spreiding. De gespecificeerde onzekerheid van deze twee onderdelen komen terug in de tweede en derde kolom. De eerste kolom herhaalt de omschrjiving van de interventie zoals die gegeven is op de pagina waar u de interventiemix heeft gespecificeerd.\n\nN.B. Het is belangrijk dat u onder op deze pagina ook een eindoordeel geeft over de onzekerheid van de totale opgave qua interventiemix van de alternatieve zorg. Deze zal uiteindelijk terugkomen op de eindpagina's met de budgetimpact. De methodologie vindt u op pagina 22 en 23 van de leidraad.\nTenslotte keert u via de knop 'terug' weer terug naar de pagina waarop de gegevens worden ingevoerd."]
[]
[]
[null,"i","Omschrijving scenario"]
[null,null,{"$f":"Populatie1!$C$17","v":"Hoofdscenario: Realistisch scenario: 50% van de in totaal 18.000 patiënten tussen de 45 en 70 jaar die per jaar worden behandeld aan een meniscuslaesie (referente zorg) kunnen middels fysiotherapie worden behandeld (alternatieve zorg)"}]
[]
[null,null,"Bij de navolgende scenario's kunt u de hier ingevulde waardes automatisch laten overnemen door middel van een knop op deze plaats"]
[]
[null,null,"Component","Onzekerheid",null,"Toelichting","Bron"]
[null,1,{"$f":"IF(OFFSET(Interventies_alt1!A23,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A23,0,3))","v":"Fysiotherapie"},{"$f":"IF(E15=\"Klein\",1,IF(E15=\"Gemiddeld\",0,IF(E15=\"Groot\",-1,\"\")))","v":1},{"$f":"IF(C15=\"\",\"\",IF(Interventies_alt1!P23=\"\",\"Onbekend!\",Interventies_alt1!P23))","v":"Klein"},"Dit cijfer is afkomstig uit de (hoofd)interventiestudie waar deze BIA op gebaseerd is en betreft dus reëel gemaakte kosten voor de behandeling van de hier relevante populatie","Contact met het onderzoeksteam"]
[null,2,{"$f":"IF(OFFSET(Interventies_alt1!A24,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A24,0,3))","v":""},"",{"$f":"IF(C16=\"\",\"\",IF(Interventies_alt1!P24=\"\",\"Onbekend!\",Interventies_alt1!P24))","v":""}]
[null,3,{"$f":"IF(OFFSET(Interventies_alt1!A25,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A25,0,3))","v":""},"",{"$f":"IF(C17=\"\",\"\",IF(Interventies_alt1!P25=\"\",\"Onbekend!\",Interventies_alt1!P25))","v":""}]
[null,4,{"$f":"IF(OFFSET(Interventies_alt1!A26,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A26,0,3))","v":""},"",{"$f":"IF(C18=\"\",\"\",IF(Interventies_alt1!P26=\"\",\"Onbekend!\",Interventies_alt1!P26))","v":""}]
[null,5,{"$f":"IF(OFFSET(Interventies_alt1!A27,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A27,0,3))","v":""},"",{"$f":"IF(C19=\"\",\"\",IF(Interventies_alt1!P27=\"\",\"Onbekend!\",Interventies_alt1!P27))","v":""}]
[null,6,{"$f":"IF(OFFSET(Interventies_alt1!A28,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A28,0,3))","v":""},"",{"$f":"IF(C20=\"\",\"\",IF(Interventies_alt1!P28=\"\",\"Onbekend!\",Interventies_alt1!P28))","v":""}]
[null,7,{"$f":"IF(OFFSET(Interventies_alt1!A29,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A29,0,3))","v":""},"",{"$f":"IF(C21=\"\",\"\",IF(Interventies_alt1!P29=\"\",\"Onbekend!\",Interventies_alt1!P29))","v":""}]
[null,8,{"$f":"IF(OFFSET(Interventies_alt1!A30,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A30,0,3))","v":""},"",{"$f":"IF(C22=\"\",\"\",IF(Interventies_alt1!P30=\"\",\"Onbekend!\",Interventies_alt1!P30))","v":""}]
[null,9,{"$f":"IF(OFFSET(Interventies_alt1!A31,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A31,0,3))","v":""},"",{"$f":"IF(C23=\"\",\"\",IF(Interventies_alt1!P31=\"\",\"Onbekend!\",Interventies_alt1!P31))","v":""}]
[null,10,{"$f":"IF(OFFSET(Interventies_alt1!A32,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A32,0,3))","v":""},"",{"$f":"IF(C24=\"\",\"\",IF(Interventies_alt1!P32=\"\",\"Onbekend!\",Interventies_alt1!P32))","v":""}]
[null,11,{"$f":"IF(OFFSET(Interventies_alt1!A33,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A33,0,3))","v":""},"",{"$f":"IF(C25=\"\",\"\",IF(Interventies_alt1!P33=\"\",\"Onbekend!\",Interventies_alt1!P33))","v":""}]
[null,12,{"$f":"IF(OFFSET(Interventies_alt1!A34,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A34,0,3))","v":""},"",{"$f":"IF(C26=\"\",\"\",IF(Interventies_alt1!P34=\"\",\"Onbekend!\",Interventies_alt1!P34))","v":""}]
[null,13,{"$f":"IF(OFFSET(Interventies_alt1!A35,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A35,0,3))","v":""},"",{"$f":"IF(C27=\"\",\"\",IF(Interventies_alt1!P35=\"\",\"Onbekend!\",Interventies_alt1!P35))","v":""}]
[null,14,{"$f":"IF(OFFSET(Interventies_alt1!A36,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A36,0,3))","v":""},"",{"$f":"IF(C28=\"\",\"\",IF(Interventies_alt1!P36=\"\",\"Onbekend!\",Interventies_alt1!P36))","v":""}]
[null,15,{"$f":"IF(OFFSET(Interventies_alt1!A37,0,3)=\"\",\"\",OFFSET(Interventies_alt1!A37,0,3))","v":""},"",{"$f":"IF(C29=\"\",\"\",IF(Interventies_alt1!P37=\"\",\"Onbekend!\",Interventies_alt1!P37))","v":""}]
[null,null,"EINDOORDEEL",{"$f":"IF(E31=\"Klein\",1,IF(E31=\"Gemiddeld\",0,IF(E31=\"Groot\",-1,\"\")))","v":1},"Klein"]
[null,null,null,null,{"$f":"IF(OFFSET(E31,-1,0)=\"\",\"\",OFFSET(E31,-1,0))","v":"Klein"}]

{"sheet":"Toelichting_Interventies_alt2","index":30,"n_rows":31,"n_cols":7,"rows_kept":31,"cut":false,"hidden":false,"merged":[[32,0,32,7],[2,0,2,7],[3,0,3,7],[5,2,6,6],[9,2,9,6],[13,3,13,4]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["BRONVERMELDING & TOELICHTING"]
[]
[null,null,"Op deze pagina kunt u uw invoer met betrekking tot de zorginterventies binnen de alternatieve zorg toelichten. Dat geldt zowel voor de opgave van de bedragen, als voor de specificatie van de proportionele spreiding. De gespecificeerde onzekerheid van deze twee onderdelen komen terug in de tweede en derde kolom. De eerste kolom herhaalt de omschrjiving van de interventie zoals die gegeven is op de pagina waar u de interventiemix heeft gespecificeerd.\n\nN.B. Het is belangrijk dat u onder op deze pagina ook een eindoordeel geeft over de onzekerheid van de totale opgave qua interventiemix van de alternatieve zorg. Deze zal uiteindelijk terugkomen op de eindpagina's met de budgetimpact. De methodologie vindt u op pagina 22 en 23 van de leidraad.\nTenslotte keert u via de knop 'terug' weer terug naar de pagina waarop de gegevens worden ingevoerd."]
[]
[]
[null,"i","Omschrijving scenario"]
[null,null,{"$f":"Populatie2!$C$17","v":"Scenario 2: Niet nader omschreven"}]
[]
[null,"i"]
[]
[null,null,"Component","Onzekerheid",null,"Toelichting","Bron"]
[null,1,{"$f":"IF(OFFSET(Interventies_alt2!A23,0,3)=\"\",\"\",OFFSET(Interventies_alt2!A23,0,3))","v":""},{"$f":"IF(E15=\"Klein\",1,IF(E15=\"Gemiddeld\",0,IF(E15=\"Groot\",-1,\"\")))","v":""},{"$f":"IF(C15=\"\",\"\",IF(Interventies_alt2!P23=\"\",\"Onbekend!\",Interventies_alt2!P23))","v":""}]
[null,2,{"$f":"IF(OFFSET(Interventies_alt2!A24,0,3)=\"\",\"\",OFFSET(Interventies_alt2!A24,0,3))","v":""},"",{"$f":"IF(C16=\"\",\"\",IF(Interventies_alt2!P24=\"\",\"Onbekend!\",Interventies_alt2!P24))","v":""}]
[null,3,{"$f":"IF(OFFSET(Interventies_alt2!A25,0,3)=\"\",\"\",OFFSET(Interventies_alt2!A25,0,3))","v":""},"",{"$f":"IF(C17=\"\",\"\",IF(Interventies_alt2!P25=\"\",\"Onbekend!\",Interventies_alt2!P25))","v":""}]
[null,4,{"$f":"IF(OFFSET(Interventies_alt2!A26,0,3)=\"\",\"\",OFFSET(Interventies_alt2!A26,0,3))","v":""},"",{"$f":"IF(C18=\"\",\"\",IF(Interventies_alt2!P26=\"\",\"Onbekend!\",Interventies_alt2!P26))","v":""}]
[null,5,{"$f":"IF(OFFSET(Interventies_alt2!A27,0,3)=\"\",\"\",OFFSET(Interventies_alt2!A27,0,3))","v":""},"",{"$f":"IF(C19=\"\",\"\",IF(Interventies_alt2!P27=\"\",\"Onbekend!\",Interventies_alt2!P27))","v":""}]
[null,6,{"$f":"IF(OFFSET(Interventies_alt2!A28,0,3)=\"\",\"\",OFFSET(Interventies_alt2!A28,0,3))","v":""},"",{"$f":"IF(C20=\"\",\"\",IF(Interventies_alt2!P28=\"\",\"Onbekend!\",Interventies_alt2!P28))","v":""}]
[null,7,{"$f":"IF(OFFSET(Interventies_alt2!A29,0,3)=\"\",\"\",OFFSET(Interventies_alt2!A29,0,3))","v":""},"",{"$f":"IF(C21=\"\",\"\",IF(Interventies_alt2!P29=\"\",\"Onbekend!\",Interventies_alt2!P29))","v":""}]
[null,8,{"$f":"IF(OFFSET(Interventies_alt2!A30,0,3)=\"\",\"\",OFFSET(Interventies_alt2!A30,0,3))","v":""},"",{"$f":"IF(C22=\"\",\"\",IF(Interventies_alt2!P30=\"\",\"Onbekend!\",Interventies_alt2!P30))","v":""}]
[null,9,{"$f":"IF(OFFSET(Interventies_alt2!A31,0,3)=\"\",\"\",OFFSET(Interventies_alt2!A31,0,3))","v":""},"",{"$f":"IF(C23=\"\",\"\",IF(Interventies_alt2!P31=\"\",\"Onbekend!\",Interventies_alt2!P31))","v":""}]
[null,10,{"$f":"IF(OFFSET(Interventies_alt2!A32,0,3)=\"\",\"\",OFFSET(Interventies_alt2!A32,0,3))","v":""},"",{"$f":"IF(C24=\"\",\"\",IF(Interventies_alt2!P32=\"\",\"Onbekend!\",Interventies_alt2!P32))","v":""}]
[null,11,{"$f":"IF(OFFSET(Interventies_alt2!A33,0,3)=\"\",\"\",OFFSET(Interventies_alt2!A33,0,3))","v":""},"",{"$f":"IF(C25=\"\",\"\",IF(Interventies_alt2!P33=\"\",\"Onbekend!\",Interventies_alt2!P33))","v":""}]
[null,12,{"$f":"IF(OFFSET(Interventies_alt2!A34,0,3)=\"\",\"\",OFFSET(Interventies_alt2!A34,0,3))","v":""},"",{"$f":"IF(C26=\"\",\"\",IF(Interventies_alt2!P34=\"\",\"Onbekend!\",Interventies_alt2!P34))","v":""}]
[null,13,{"$f":"IF(OFFSET(Interventies_alt2!A35,0,3)=\"\",\"\",OFFSET(Interventies_alt2!A35,0,3))","v":""},"",{"$f":"IF(C27=\"\",\"\",IF(Interventies_alt2!P35=\"\",\"Onbekend!\",Interventies_alt2!P35))","v":""}]
[null,14,{"$f":"IF(OFFSET(Interventies_alt2!A36,0,3)=\"\",\"\",OFFSET(Interventies_alt2!A36,0,3))","v":""},"",{"$f":"IF(C28=\"\",\"\",IF(Interventies_alt2!P36=\"\",\"Onbekend!\",Interventies_alt2!P36))","v":""}]
[null,15,{"$f":"IF(OFFSET(Interventies_alt2!A37,0,3)=\"\",\"\",OFFSET(Interventies_alt2!A37,0,3))","v":""},"",{"$f":"IF(C29=\"\",\"\",IF(Interventies_alt2!P37=\"\",\"Onbekend!\",Interventies_alt2!P37))","v":""}]
[null,null,"EINDOORDEEL",{"$f":"IF(E31=\"Klein\",1,IF(E31=\"Gemiddeld\",0,IF(E31=\"Groot\",-1,\"\")))","v":-1},"Groot"]
[null,null,null,null,{"$f":"IF(OFFSET(E31,-1,0)=\"\",\"\",OFFSET(E31,-1,0))","v":"Groot"}]

{"sheet":"Toelichting_Interventies_alt3","index":31,"n_rows":31,"n_cols":7,"rows_kept":31,"cut":false,"hidden":false,"merged":[[32,0,32,7],[2,0,2,7],[3,0,3,7],[5,2,6,6],[9,2,9,6],[13,3,13,4]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["BRONVERMELDING & TOELICHTING"]
[]
[null,null,"Op deze pagina kunt u uw invoer met betrekking tot de zorginterventies binnen de alternatieve zorg toelichten. Dat geldt zowel voor de opgave van de bedragen, als voor de specificatie van de proportionele spreiding. De gespecificeerde onzekerheid van deze twee onderdelen komen terug in de tweede en derde kolom. De eerste kolom herhaalt de omschrjiving van de interventie zoals die gegeven is op de pagina waar u de interventiemix heeft gespecificeerd.\n\nN.B. Het is belangrijk dat u onder op deze pagina ook een eindoordeel geeft over de onzekerheid van de totale opgave qua interventiemix van de alternatieve zorg. Deze zal uiteindelijk terugkomen op de eindpagina's met de budgetimpact. De methodologie vindt u op pagina 22 en 23 van de leidraad.\nTenslotte keert u via de knop 'terug' weer terug naar de pagina waarop de gegevens worden ingevoerd."]
[]
[]
[null,"i","Omschrijving scenario"]
[null,null,{"$f":"Populatie3!$C$17","v":"Scenario 3: Niet nader omschreven"}]
[]
[null,"i"]
[]
[null,null,"Component","Onzekerheid",null,"Toelichting","Bron"]
[null,1,{"$f":"IF(OFFSET(Interventies_alt3!A23,0,3)=\"\",\"\",OFFSET(Interventies_alt3!A23,0,3))","v":"Testcomponent"},{"$f":"IF(E15=\"Klein\",1,IF(E15=\"Gemiddeld\",0,IF(E15=\"Groot\",-1,\"\")))","v":1},{"$f":"IF(C15=\"\",\"\",IF(Interventies_alt3!P23=\"\",\"Onbekend!\",Interventies_alt3!P23))","v":"Klein"},"Test"]
[null,2,{"$f":"IF(OFFSET(Interventies_alt3!A24,0,3)=\"\",\"\",OFFSET(Interventies_alt3!A24,0,3))","v":"Testcomponent"},"",{"$f":"IF(C16=\"\",\"\",IF(Interventies_alt3!P24=\"\",\"Onbekend!\",Interventies_alt3!P24))","v":"Onbekend!"}]
[null,3,{"$f":"IF(OFFSET(Interventies_alt3!A25,0,3)=\"\",\"\",OFFSET(Interventies_alt3!A25,0,3))","v":""},"",{"$f":"IF(C17=\"\",\"\",IF(Interventies_alt3!P25=\"\",\"Onbekend!\",Interventies_alt3!P25))","v":""}]
[null,4,{"$f":"IF(OFFSET(Interventies_alt3!A26,0,3)=\"\",\"\",OFFSET(Interventies_alt3!A26,0,3))","v":""},"",{"$f":"IF(C18=\"\",\"\",IF(Interventies_alt3!P26=\"\",\"Onbekend!\",Interventies_alt3!P26))","v":""}]
[null,5,{"$f":"IF(OFFSET(Interventies_alt3!A27,0,3)=\"\",\"\",OFFSET(Interventies_alt3!A27,0,3))","v":""},"",{"$f":"IF(C19=\"\",\"\",IF(Interventies_alt3!P27=\"\",\"Onbekend!\",Interventies_alt3!P27))","v":""}]
[null,6,{"$f":"IF(OFFSET(Interventies_alt3!A28,0,3)=\"\",\"\",OFFSET(Interventies_alt3!A28,0,3))","v":""},"",{"$f":"IF(C20=\"\",\"\",IF(Interventies_alt3!P28=\"\",\"Onbekend!\",Interventies_alt3!P28))","v":""}]
[null,7,{"$f":"IF(OFFSET(Interventies_alt3!A29,0,3)=\"\",\"\",OFFSET(Interventies_alt3!A29,0,3))","v":""},"",{"$f":"IF(C21=\"\",\"\",IF(Interventies_alt3!P29=\"\",\"Onbekend!\",Interventies_alt3!P29))","v":""}]
[null,8,{"$f":"IF(OFFSET(Interventies_alt3!A30,0,3)=\"\",\"\",OFFSET(Interventies_alt3!A30,0,3))","v":""},"",{"$f":"IF(C22=\"\",\"\",IF(Interventies_alt3!P30=\"\",\"Onbekend!\",Interventies_alt3!P30))","v":""}]
[null,9,{"$f":"IF(OFFSET(Interventies_alt3!A31,0,3)=\"\",\"\",OFFSET(Interventies_alt3!A31,0,3))","v":""},"",{"$f":"IF(C23=\"\",\"\",IF(Interventies_alt3!P31=\"\",\"Onbekend!\",Interventies_alt3!P31))","v":""}]
[null,10,{"$f":"IF(OFFSET(Interventies_alt3!A32,0,3)=\"\",\"\",OFFSET(Interventies_alt3!A32,0,3))","v":""},"",{"$f":"IF(C24=\"\",\"\",IF(Interventies_alt3!P32=\"\",\"Onbekend!\",Interventies_alt3!P32))","v":""}]
[null,11,{"$f":"IF(OFFSET(Interventies_alt3!A33,0,3)=\"\",\"\",OFFSET(Interventies_alt3!A33,0,3))","v":""},"",{"$f":"IF(C25=\"\",\"\",IF(Interventies_alt3!P33=\"\",\"Onbekend!\",Interventies_alt3!P33))","v":""}]
[null,12,{"$f":"IF(OFFSET(Interventies_alt3!A34,0,3)=\"\",\"\",OFFSET(Interventies_alt3!A34,0,3))","v":""},"",{"$f":"IF(C26=\"\",\"\",IF(Interventies_alt3!P34=\"\",\"Onbekend!\",Interventies_alt3!P34))","v":""}]
[null,13,{"$f":"IF(OFFSET(Interventies_alt3!A35,0,3)=\"\",\"\",OFFSET(Interventies_alt3!A35,0,3))","v":""},"",{"$f":"IF(C27=\"\",\"\",IF(Interventies_alt3!P35=\"\",\"Onbekend!\",Interventies_alt3!P35))","v":""}]
[null,14,{"$f":"IF(OFFSET(Interventies_alt3!A36,0,3)=\"\",\"\",OFFSET(Interventies_alt3!A36,0,3))","v":""},"",{"$f":"IF(C28=\"\",\"\",IF(Interventies_alt3!P36=\"\",\"Onbekend!\",Interventies_alt3!P36))","v":""}]
[null,15,{"$f":"IF(OFFSET(Interventies_alt3!A37,0,3)=\"\",\"\",OFFSET(Interventies_alt3!A37,0,3))","v":""},"",{"$f":"IF(C29=\"\",\"\",IF(Interventies_alt3!P37=\"\",\"Onbekend!\",Interventies_alt3!P37))","v":""}]
[null,null,"EINDOORDEEL",{"$f":"IF(E31=\"Klein\",1,IF(E31=\"Gemiddeld\",0,IF(E31=\"Groot\",-1,\"\")))","v":-1},"Groot",null,"Testeinde"]
[null,null,null,null,{"$f":"IF(OFFSET(E31,-1,0)=\"\",\"\",OFFSET(E31,-1,0))","v":"Groot"}]

{"sheet":"Toelichting_Interventies_ref1","index":32,"n_rows":31,"n_cols":7,"rows_kept":31,"cut":false,"hidden":false,"merged":[[32,0,32,7],[2,0,2,7],[3,0,3,7],[5,2,6,6],[9,2,9,6],[13,3,13,4]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["BRONVERMELDING & TOELICHTING"]
[]
[null,null,"Op deze pagina kunt u uw invoer met betrekking tot de zorginterventies binnen de referentiezorg toelichten. Dat geldt zowel voor de opgave van de bedragen, als voor de specificatie van de proportionele spreiding. De gespecificeerde onzekerheid van deze twee onderdelen komen terug in de tweede en derde kolom. De eerste kolom herhaalt de omschrjiving van de interventie zoals die gegeven is op de pagina waar u de interventiemix heeft gespecificeerd.\n\nN.B. Het is belangrijk dat u onder op deze pagina ook een eindoordeel geeft over de onzekerheid van de totale opgave qua interventiemix van de alternatieve zorg. Deze zal uiteindelijk terugkomen op de eindpagina's met de budgetimpact. De methodologie vindt u op pagina 22 en 23 van de leidraad.\nTenslotte keert u via de knop 'terug' weer terug naar de pagina waarop de gegevens worden ingevoerd."]
[]
[]
[null,"i","Omschrijving scenario"]
[null,null,{"$f":"Populatie1!$C$17","v":"Hoofdscenario: Realistisch scenario: 50% van de in totaal 18.000 patiënten tussen de 45 en 70 jaar die per jaar worden behandeld aan een meniscuslaesie (referente zorg) kunnen middels fysiotherapie worden behandeld (alternatieve zorg)"}]
[]
[null,null,"Bij de navolgende scenario's kunt u de hier ingevulde waardes automatisch laten overnemen door middel van een knop op deze plaats"]
[]
[null,null,"Component","Onzekerheid",null,"Toelichting","Bron"]
[null,1,{"$f":"IF(OFFSET(Interventies_ref1!A23,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A23,0,3))","v":"Meniscusoperatie"},{"$f":"IF(E15=\"Klein\",1,IF(E15=\"Gemiddeld\",0,IF(E15=\"Groot\",-1,\"\")))","v":1},{"$f":"IF(C15=\"\",\"\",IF(Interventies_ref1!P23=\"\",\"Onbekend!\",Interventies_ref1!P23))","v":"Klein"},"Open DIS data verstrekt actuele en representatieve kosten voor medisch specialistische zorg. Kosten zijn gebasseerd op algemene en topklinische ziekenhuizen (academische ziekenhuizen zijn uitgesloten) wat een goed beeld geeft.","Open DIS data"]
[null,2,{"$f":"IF(OFFSET(Interventies_ref1!A24,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A24,0,3))","v":""},"",{"$f":"IF(C16=\"\",\"\",IF(Interventies_ref1!P24=\"\",\"Onbekend!\",Interventies_ref1!P24))","v":""}]
[null,3,{"$f":"IF(OFFSET(Interventies_ref1!A25,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A25,0,3))","v":""},"",{"$f":"IF(C17=\"\",\"\",IF(Interventies_ref1!P25=\"\",\"Onbekend!\",Interventies_ref1!P25))","v":""}]
[null,4,{"$f":"IF(OFFSET(Interventies_ref1!A26,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A26,0,3))","v":""},"",{"$f":"IF(C18=\"\",\"\",IF(Interventies_ref1!P26=\"\",\"Onbekend!\",Interventies_ref1!P26))","v":""}]
[null,5,{"$f":"IF(OFFSET(Interventies_ref1!A27,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A27,0,3))","v":""},"",{"$f":"IF(C19=\"\",\"\",IF(Interventies_ref1!P27=\"\",\"Onbekend!\",Interventies_ref1!P27))","v":""}]
[null,6,{"$f":"IF(OFFSET(Interventies_ref1!A28,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A28,0,3))","v":""},"",{"$f":"IF(C20=\"\",\"\",IF(Interventies_ref1!P28=\"\",\"Onbekend!\",Interventies_ref1!P28))","v":""}]
[null,7,{"$f":"IF(OFFSET(Interventies_ref1!A29,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A29,0,3))","v":""},"",{"$f":"IF(C21=\"\",\"\",IF(Interventies_ref1!P29=\"\",\"Onbekend!\",Interventies_ref1!P29))","v":""}]
[null,8,{"$f":"IF(OFFSET(Interventies_ref1!A30,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A30,0,3))","v":""},"",{"$f":"IF(C22=\"\",\"\",IF(Interventies_ref1!P30=\"\",\"Onbekend!\",Interventies_ref1!P30))","v":""}]
[null,9,{"$f":"IF(OFFSET(Interventies_ref1!A31,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A31,0,3))","v":""},"",{"$f":"IF(C23=\"\",\"\",IF(Interventies_ref1!P31=\"\",\"Onbekend!\",Interventies_ref1!P31))","v":""}]
[null,10,{"$f":"IF(OFFSET(Interventies_ref1!A32,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A32,0,3))","v":""},"",{"$f":"IF(C24=\"\",\"\",IF(Interventies_ref1!P32=\"\",\"Onbekend!\",Interventies_ref1!P32))","v":""}]
[null,11,{"$f":"IF(OFFSET(Interventies_ref1!A33,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A33,0,3))","v":""},"",{"$f":"IF(C25=\"\",\"\",IF(Interventies_ref1!P33=\"\",\"Onbekend!\",Interventies_ref1!P33))","v":""}]
[null,12,{"$f":"IF(OFFSET(Interventies_ref1!A34,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A34,0,3))","v":""},"",{"$f":"IF(C26=\"\",\"\",IF(Interventies_ref1!P34=\"\",\"Onbekend!\",Interventies_ref1!P34))","v":""}]
[null,13,{"$f":"IF(OFFSET(Interventies_ref1!A35,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A35,0,3))","v":""},"",{"$f":"IF(C27=\"\",\"\",IF(Interventies_ref1!P35=\"\",\"Onbekend!\",Interventies_ref1!P35))","v":""}]
[null,14,{"$f":"IF(OFFSET(Interventies_ref1!A36,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A36,0,3))","v":""},"",{"$f":"IF(C28=\"\",\"\",IF(Interventies_ref1!P36=\"\",\"Onbekend!\",Interventies_ref1!P36))","v":""}]
[null,15,{"$f":"IF(OFFSET(Interventies_ref1!A37,0,3)=\"\",\"\",OFFSET(Interventies_ref1!A37,0,3))","v":""},"",{"$f":"IF(C29=\"\",\"\",IF(Interventies_ref1!P37=\"\",\"Onbekend!\",Interventies_ref1!P37))","v":""}]
[null,null,"EINDOORDEEL",{"$f":"IF(E31=\"Klein\",1,IF(E31=\"Gemiddeld\",0,IF(E31=\"Groot\",-1,\"\")))","v":1},"Klein",null,"Testinde1"]
[null,null,null,null,{"$f":"IF(OFFSET(E31,-1,0)=\"\",\"\",OFFSET(E31,-1,0))","v":"Klein"}]

{"sheet":"Toelichting_Interventies_ref2","index":33,"n_rows":31,"n_cols":7,"rows_kept":31,"cut":false,"hidden":false,"merged":[[32,0,32,7],[2,0,2,7],[3,0,3,7],[5,2,6,6],[9,2,9,6],[13,3,13,4]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["BRONVERMELDING & TOELICHTING"]
[]
[null,null,"Op deze pagina kunt u uw invoer met betrekking tot de zorginterventies binnen de referentiezorg toelichten. Dat geldt zowel voor de opgave van de bedragen, als voor de specificatie van de proportionele spreiding. De gespecificeerde onzekerheid van deze twee onderdelen komen terug in de tweede en derde kolom. De eerste kolom herhaalt de omschrjiving van de interventie zoals die gegeven is op de pagina waar u de interventiemix heeft gespecificeerd.\n\nN.B. Het is belangrijk dat u onder op deze pagina ook een eindoordeel geeft over de onzekerheid van de totale opgave qua interventiemix van de alternatieve zorg. Deze zal uiteindelijk terugkomen op de eindpagina's met de budgetimpact. De methodologie vindt u op pagina 22 en 23 van de leidraad.\nTenslotte keert u via de knop 'terug' weer terug naar de pagina waarop de gegevens worden ingevoerd."]
[]
[]
[null,"i","Omschrijving scenario"]
[null,null,{"$f":"Populatie2!$C$17","v":"Scenario 2: Niet nader omschreven"}]
[]
[null,"i"]
[]
[null,null,"Component","Onzekerheid",null,"Toelichting","Bron"]
[null,1,{"$f":"IF(OFFSET(Interventies_ref2!A23,0,3)=\"\",\"\",OFFSET(Interventies_ref2!A23,0,3))","v":""},{"$f":"IF(E15=\"Klein\",1,IF(E15=\"Gemiddeld\",0,IF(E15=\"Groot\",-1,\"\")))","v":""},{"$f":"IF(C15=\"\",\"\",IF(Interventies_ref2!P23=\"\",\"Onbekend!\",Interventies_ref2!P23))","v":""},"Open DIS data verstrekt actuele en representatieve kosten voor medisch specialistische zorg. Kosten zijn gebasseerd op algemene en topklinische ziekenhuizen (academische ziekenhuizen zijn uitgesloten) wat een goed beeld geeft.","Open DIS data"]
[null,2,{"$f":"IF(OFFSET(Interventies_ref2!A24,0,3)=\"\",\"\",OFFSET(Interventies_ref2!A24,0,3))","v":""},"",{"$f":"IF(C16=\"\",\"\",IF(Interventies_ref2!P24=\"\",\"Onbekend!\",Interventies_ref2!P24))","v":""}]
[null,3,{"$f":"IF(OFFSET(Interventies_ref2!A25,0,3)=\"\",\"\",OFFSET(Interventies_ref2!A25,0,3))","v":""},"",{"$f":"IF(C17=\"\",\"\",IF(Interventies_ref2!P25=\"\",\"Onbekend!\",Interventies_ref2!P25))","v":""}]
[null,4,{"$f":"IF(OFFSET(Interventies_ref2!A26,0,3)=\"\",\"\",OFFSET(Interventies_ref2!A26,0,3))","v":""},"",{"$f":"IF(C18=\"\",\"\",IF(Interventies_ref2!P26=\"\",\"Onbekend!\",Interventies_ref2!P26))","v":""}]
[null,5,{"$f":"IF(OFFSET(Interventies_ref2!A27,0,3)=\"\",\"\",OFFSET(Interventies_ref2!A27,0,3))","v":""},"",{"$f":"IF(C19=\"\",\"\",IF(Interventies_ref2!P27=\"\",\"Onbekend!\",Interventies_ref2!P27))","v":""}]
[null,6,{"$f":"IF(OFFSET(Interventies_ref2!A28,0,3)=\"\",\"\",OFFSET(Interventies_ref2!A28,0,3))","v":""},"",{"$f":"IF(C20=\"\",\"\",IF(Interventies_ref2!P28=\"\",\"Onbekend!\",Interventies_ref2!P28))","v":""}]
[null,7,{"$f":"IF(OFFSET(Interventies_ref2!A29,0,3)=\"\",\"\",OFFSET(Interventies_ref2!A29,0,3))","v":""},"",{"$f":"IF(C21=\"\",\"\",IF(Interventies_ref2!P29=\"\",\"Onbekend!\",Interventies_ref2!P29))","v":""}]
[null,8,{"$f":"IF(OFFSET(Interventies_ref2!A30,0,3)=\"\",\"\",OFFSET(Interventies_ref2!A30,0,3))","v":""},"",{"$f":"IF(C22=\"\",\"\",IF(Interventies_ref2!P30=\"\",\"Onbekend!\",Interventies_ref2!P30))","v":""}]
[null,9,{"$f":"IF(OFFSET(Interventies_ref2!A31,0,3)=\"\",\"\",OFFSET(Interventies_ref2!A31,0,3))","v":""},"",{"$f":"IF(C23=\"\",\"\",IF(Interventies_ref2!P31=\"\",\"Onbekend!\",Interventies_ref2!P31))","v":""}]
[null,10,{"$f":"IF(OFFSET(Interventies_ref2!A32,0,3)=\"\",\"\",OFFSET(Interventies_ref2!A32,0,3))","v":""},"",{"$f":"IF(C24=\"\",\"\",IF(Interventies_ref2!P32=\"\",\"Onbekend!\",Interventies_ref2!P32))","v":""}]
[null,11,{"$f":"IF(OFFSET(Interventies_ref2!A33,0,3)=\"\",\"\",OFFSET(Interventies_ref2!A33,0,3))","v":""},"",{"$f":"IF(C25=\"\",\"\",IF(Interventies_ref2!P33=\"\",\"Onbekend!\",Interventies_ref2!P33))","v":""}]
[null,12,{"$f":"IF(OFFSET(Interventies_ref2!A34,0,3)=\"\",\"\",OFFSET(Interventies_ref2!A34,0,3))","v":""},"",{"$f":"IF(C26=\"\",\"\",IF(Interventies_ref2!P34=\"\",\"Onbekend!\",Interventies_ref2!P34))","v":""}]
[null,13,{"$f":"IF(OFFSET(Interventies_ref2!A35,0,3)=\"\",\"\",OFFSET(Interventies_ref2!A35,0,3))","v":""},"",{"$f":"IF(C27=\"\",\"\",IF(Interventies_ref2!P35=\"\",\"Onbekend!\",Interventies_ref2!P35))","v":""}]
[null,14,{"$f":"IF(OFFSET(Interventies_ref2!A36,0,3)=\"\",\"\",OFFSET(Interventies_ref2!A36,0,3))","v":""},"",{"$f":"IF(C28=\"\",\"\",IF(Interventies_ref2!P36=\"\",\"Onbekend!\",Interventies_ref2!P36))","v":""}]
[null,15,{"$f":"IF(OFFSET(Interventies_ref2!A37,0,3)=\"\",\"\",OFFSET(Interventies_ref2!A37,0,3))","v":""},"",{"$f":"IF(C29=\"\",\"\",IF(Interventies_ref2!P37=\"\",\"Onbekend!\",Interventies_ref2!P37))","v":""}]
[null,null,"EINDOORDEEL",{"$f":"IF(E31=\"Klein\",1,IF(E31=\"Gemiddeld\",0,IF(E31=\"Groot\",-1,\"\")))","v":1},"Klein"]
[null,null,null,null,{"$f":"IF(OFFSET(E31,-1,0)=\"\",\"\",OFFSET(E31,-1,0))","v":"Klein"}]

{"sheet":"Toelichting_Interventies_ref3","index":34,"n_rows":31,"n_cols":7,"rows_kept":31,"cut":false,"hidden":false,"merged":[[32,0,32,7],[2,0,2,7],[3,0,3,7],[5,2,6,6],[9,2,9,6],[13,3,13,4]]}
[]
[]
["BUDGET IMPACT ANALYSE BIJ DOELMATIGHEIDSONDERZOEK"]
["BRONVERMELDING & TOELICHTING"]
[]
[null,null,"Op deze pagina kunt u uw invoer met betrekking tot de zorginterventies binnen de referentiezorg toelichten. Dat geldt zowel voor de opgave van de bedragen, als voor de specificatie van de proportionele spreiding. De gespecificeerde onzekerheid van deze twee onderdelen komen terug in de tweede en derde kolom. De eerste kolom herhaalt de omschrjiving van de interventie zoals die gegeven is op de pagina waar u de interventiemix heeft gespecificeerd.\n\nN.B. Het is belangrijk dat u onder op deze pagina ook een eindoordeel geeft over de onzekerheid van de totale opgave qua interventiemix van de alternatieve zorg. Deze zal uiteindelijk terugkomen op de eindpagina's met de budgetimpact. De methodologie vindt u op pagina 22 en 23 van de leidraad.\nTenslotte keert u via de knop 'terug' weer terug naar de pagina waarop de gegevens worden ingevoerd."]
[]
[]
[null,"i","Omschrijving scenario"]
[null,null,{"$f":"Populatie3!$C$17","v":"Scenario 3: Niet nader omschreven"}]
[]
[null,"i"]
[]
[null,null,"Component","Onzekerheid",null,"Toelichting","Bron"]
[null,1,{"$f":"IF(OFFSET(Interventies_ref3!A23,0,3)=\"\",\"\",OFFSET(Interventies_ref3!A23,0,3))","v":"Iets"},{"$f":"IF(E15=\"Klein\",1,IF(E15=\"Gemiddeld\",0,IF(E15=\"Groot\",-1,\"\")))","v":1},{"$f":"IF(C15=\"\",\"\",IF(Interventies_ref3!P23=\"\",\"Onbekend!\",Interventies_ref3!P23))","v":"Klein"}]
[null,2,{"$f":"IF(OFFSET(Interventies_ref3!A24,0,3)=\"\",\"\",OFFSET(Interventies_ref3!A24,0,3))","v":"Iets"},"",{"$f":"IF(C16=\"\",\"\",IF(Interventies_ref3!P24=\"\",\"Onbekend!\",Interventies_ref3!P24))","v":"Onbekend!"}]
[null,3,{"$f":"IF(OFFSET(Interventies_ref3!A25,0,3)=\"\",\"\",OFFSET(Interventies_ref3!A25,0,3))","v":""},"",{"$f":"IF(C17=\"\",\"\",IF(Interventies_ref3!P25=\"\",\"Onbekend!\",Interventies_ref3!P25))","v":""}]
[null,4,{"$f":"IF(OFFSET(Interventies_ref3!A26,0,3)=\"\",\"\",OFFSET(Interventies_ref3!A26,0,3))","v":""},"",{"$f":"IF(C18=\"\",\"\",IF(Interventies_ref3!P26=\"\",\"Onbekend!\",Interventies_ref3!P26))","v":""}]
[null,5,{"$f":"IF(OFFSET(Interventies_ref3!A27,0,3)=\"\",\"\",OFFSET(Interventies_ref3!A27,0,3))","v":""},"",{"$f":"IF(C19=\"\",\"\",IF(Interventies_ref3!P27=\"\",\"Onbekend!\",Interventies_ref3!P27))","v":""}]
[null,6,{"$f":"IF(OFFSET(Interventies_ref3!A28,0,3)=\"\",\"\",OFFSET(Interventies_ref3!A28,0,3))","v":""},"",{"$f":"IF(C20=\"\",\"\",IF(Interventies_ref3!P28=\"\",\"Onbekend!\",Interventies_ref3!P28))","v":""}]
[null,7,{"$f":"IF(OFFSET(Interventies_ref3!A29,0,3)=\"\",\"\",OFFSET(Interventies_ref3!A29,0,3))","v":""},"",{"$f":"IF(C21=\"\",\"\",IF(Interventies_ref3!P29=\"\",\"Onbekend!\",Interventies_ref3!P29))","v":""}]
[null,8,{"$f":"IF(OFFSET(Interventies_ref3!A30,0,3)=\"\",\"\",OFFSET(Interventies_ref3!A30,0,3))","v":""},"",{"$f":"IF(C22=\"\",\"\",IF(Interventies_ref3!P30=\"\",\"Onbekend!\",Interventies_ref3!P30))","v":""}]
[null,9,{"$f":"IF(OFFSET(Interventies_ref3!A31,0,3)=\"\",\"\",OFFSET(Interventies_ref3!A31,0,3))","v":""},"",{"$f":"IF(C23=\"\",\"\",IF(Interventies_ref3!P31=\"\",\"Onbekend!\",Interventies_ref3!P31))","v":""}]
[null,10,{"$f":"IF(OFFSET(Interventies_ref3!A32,0,3)=\"\",\"\",OFFSET(Interventies_ref3!A32,0,3))","v":""},"",{"$f":"IF(C24=\"\",\"\",IF(Interventies_ref3!P32=\"\",\"Onbekend!\",Interventies_ref3!P32))","v":""}]
[null,11,{"$f":"IF(OFFSET(Interventies_ref3!A33,0,3)=\"\",\"\",OFFSET(Interventies_ref3!A33,0,3))","v":""},"",{"$f":"IF(C25=\"\",\"\",IF(Interventies_ref3!P33=\"\",\"Onbekend!\",Interventies_ref3!P33))","v":""}]
[null,12,{"$f":"IF(OFFSET(Interventies_ref3!A34,0,3)=\"\",\"\",OFFSET(Interventies_ref3!A34,0,3))","v":""},"",{"$f":"IF(C26=\"\",\"\",IF(Interventies_ref3!P34=\"\",\"Onbekend!\",Interventies_ref3!P34))","v":""}]
[null,13,{"$f":"IF(OFFSET(Interventies_ref3!A35,0,3)=\"\",\"\",OFFSET(Interventies_ref3!A35,0,3))","v":""},"",{"$f":"IF(C27=\"\",\"\",IF(Interventies_ref3!P35=\"\",\"Onbekend!\",Interventies_ref3!P35))","v":""}]
[null,14,{"$f":"IF(OFFSET(Interventies_ref3!A36,0,3)=\"\",\"\",OFFSET(Interventies_ref3!A36,0,3))","v":""},"",{"$f":"IF(C28=\"\",\"\",IF(Interventies_ref3!P36=\"\",\"Onbekend!\",Interventies_ref3!P36))","v":""}]
[null,15,{"$f":"IF(OFFSET(Interventies_ref3!A37,0,3)=\"\",\"\",OFFSET(Interventies_ref3!A37,0,3))","v":""},"",{"$f":"IF(C29=\"\",\"\",IF(Interventies_ref3!P37=\"\",\"Onbekend!\",Interventies_ref3!P37))","v":""}]
[null,null,"EINDOORDEEL",{"$f":"IF(E31=\"Klein\",1,IF(E31=\"Gemiddeld\",0,IF(E31=\"Groot\",-1,\"\")))","v":1},"Klein",null,"Testinde1"]
[null,null,null,null,{"$f":"IF(OFFSET(E31,-1,0)=\"\",\"\",OFFSET(E31,-1,0))","v":"Klein"}]

{"sheet":"Sectoroverzicht","index":35,"n_rows":30,"n_cols":3,"rows_kept":30,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Wet","Sector"]
[null,"Niet van toepassing","Non-healthcare"]
[null,"Zorgverzekeringswet","Huisartsenzorg"]
[null,"Zorgverzekeringswet","Tandheelkundige zorg"]
[null,"Zorgverzekeringswet","Paramedische zorg"]
[null,"Zorgverzekeringswet","Verloskundige zorg"]
[null,"Zorgverzekeringswet","Kraamzorg"]
[null,"Zorgverzekeringswet","Zintuiglijk gehandicapten zorg"]
[null,"Zorgverzekeringswet","Eerstelijns kortdurend verblijf"]
[null,"Zorgverzekeringswet","Medisch-specialistische zorg"]
[null,"Zorgverzekeringswet","Geriatrische revalidatiezorg"]
[null,"Zorgverzekeringswet","Overige curatieve zorg"]
[null,"Zorgverzekeringswet","Geneeskundige geestelijke gezondheidszorg"]
[null,"Zorgverzekeringswet","Farmaceutische hulp"]
[null,"Zorgverzekeringswet","Hulpmiddelen"]
[null,"Zorgverzekeringswet","Wijkverpleging"]
[null,"Zorgverzekeringswet","Ambulancevervoer"]
[null,"Zorgverzekeringswet","Overig ziekenvervoer"]
[null,"Zorgverzekeringswet","Opleidingen"]
[null,"Zorgverzekeringswet","Grensoverschrijdende zorg"]
[null,"Zorgverzekeringswet","Multidisciplinaire zorg"]
[null,"Wet langdurige zorg","Ouderenzorg"]
[null,"Wet langdurige zorg","Gehandicaptenzorg"]
[null,"Wet langdurige zorg","Langdurige geestelijke gezondheidszorg"]
[null,"Wet langdurige zorg","Volledig pakket thuis"]
[null,"Wet langdurige zorg","Modulair pakket thuis"]
[null,"Wet langdurige zorg","Extramurale zorg"]
[null,"Wet langdurige zorg","Overig contractbaar"]
[null,"Wet langdurige zorg","Persoonsgebonden budgetten"]

{"sheet":"ESRI_MAPINFO_SHEET","index":36,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}