00000000: 20 31 38 20 0D 20 36 20 0D 2A 20 50 45 52 43 45 | 18 . 6 .* PERCE|
00000010: 4E 54 2E 0D 2A 20 20 20 53 43 48 49 4A 46 0D 2A |NT..* SCHIJF.*|
00000020: 20 20 20 43 55 4D 55 4C 2E 0D 2A 20 20 42 45 4C | CUMUL..* BEL|
00000030: 41 53 54 2E 0D 20 30 0D 20 30 0D 20 30 0D 20 30 |AST.. 0. 0. 0. 0|
00000040: 0D 20 30 0D 20 30 0D 3D 2D 28 43 31 35 3E 43 32 |. 0. 0.=-(C15>C2|
00000050: 41 4E 44 43 31 35 3C 3D 43 33 29 0D 3D 45 32 2A |ANDC15<=C3).=E2*|
00000060: 28 43 31 35 2A 41 33 2F 31 30 30 29 0D 20 31 36 |(C15*A3/100). 16|
00000070: 0D 20 39 34 33 30 0D 3D 42 33 0D 3D 41 33 2F 31 |. 9430.=B3.=A3/1|
00000080: 30 30 2A 42 33 0D 3D 2D 28 43 31 35 3E 43 33 41 |00*B3.=-(C15>C3A|
00000090: 4E 44 43 31 35 3C 3D 43 34 29 0D 3D 45 33 2A 28 |NDC15<=C4).=E3*(|
000000A0: 28 43 31 35 2D 43 33 29 2A 41 34 2F 31 30 30 2B |(C15-C3)*A4/100+|
000000B0: 44 33 29 0D 20 32 36 0D 20 37 30 33 31 0D 3D 43 |D3). 26. 7031.=C|
000000C0: 33 2B 42 34 0D 3D 44 33 2B 41 34 2F 31 30 30 2A |3+B4.=D3+A4/100*|
000000D0: 42 34 0D 3D 2D 28 43 31 35 3E 43 34 41 4E 44 43 |B4.=-(C15>C4ANDC|
000000E0: 31 35 3C 3D 43 35 29 0D 3D 45 34 2A 28 28 43 31 |15<=C5).=E4*((C1|
000000F0: 35 2D 43 34 29 2A 41 35 2F 31 30 30 2B 44 34 29 |5-C4)*A5/100+D4)|
00000100: 0D 20 33 32 0D 20 31 33 39 38 33 0D 3D 43 34 2B |. 32. 13983.=C4+|
00000110: 42 35 0D 3D 44 34 2B 41 35 2F 31 30 30 2A 42 35 |B5.=D4+A5/100*B5|
00000120: 0D 3D 2D 28 43 31 35 3E 43 35 41 4E 44 43 31 35 |.=-(C15>C5ANDC15|
00000130: 3C 3D 43 36 29 0D 3D 45 35 2A 28 28 43 31 35 2D |<=C6).=E5*((C15-|
00000140: 43 35 29 2A 41 36 2F 31 30 30 2B 44 35 29 0D 20 |C5)*A6/100+D5). |
00000150: 34 32 0D 20 31 32 32 39 39 0D 3D 43 35 2B 42 36 |42. 12299.=C5+B6|
00000160: 0D 3D 44 35 2B 41 36 2F 31 30 30 2A 42 36 0D 3D |.=D5+A6/100*B6.=|
00000170: 2D 28 43 31 35 3E 43 36 41 4E 44 43 31 35 3C 3D |-(C15>C6ANDC15<=|
00000180: 43 37 29 0D 3D 45 36 2A 28 28 43 31 35 2D 43 36 |C7).=E6*((C15-C6|
00000190: 29 2A 41 37 2F 31 30 30 2B 44 36 29 0D 20 35 32 |)*A7/100+D6). 52|
000001A0: 0D 20 31 39 34 34 34 0D 3D 43 36 2B 42 37 0D 3D |. 19444.=C6+B7.=|
000001B0: 44 36 2B 41 37 2F 31 30 30 2A 42 37 0D 3D 2D 28 |D6+A7/100*B7.=-(|
000001C0: 43 31 35 3E 43 37 41 4E 44 43 31 35 3C 3D 43 38 |C15>C7ANDC15<=C8|
000001D0: 29 0D 3D 45 37 2A 28 28 43 31 35 2D 43 37 29 2A |).=E7*((C15-C7)*|
000001E0: 41 38 2F 31 30 30 2B 44 37 29 0D 20 36 31 0D 20 |A8/100+D7). 61. |
000001F0: 32 34 39 35 39 0D 3D 43 37 2B 42 38 0D 3D 44 37 |24959.=C7+B8.=D7|
00000200: 2B 41 38 2F 31 30 30 2A 42 38 0D 3D 2D 28 43 31 |+A8/100*B8.=-(C1|
00000210: 35 3E 43 38 41 4E 44 43 31 35 3C 3D 43 39 29 0D |5>C8ANDC15<=C9).|
00000220: 3D 45 38 2A 28 28 43 31 35 2D 43 38 29 2A 41 39 |=E8*((C15-C8)*A9|
00000230: 2F 31 30 30 2B 44 38 29 0D 20 36 37 0D 20 32 37 |/100+D8). 67. 27|
00000240: 39 30 36 0D 3D 43 38 2B 42 39 0D 3D 44 38 2B 41 |906.=C8+B9.=D8+A|
00000250: 39 2F 31 30 30 2A 42 39 0D 3D 2D 28 43 31 35 3E |9/100*B9.=-(C15>|
00000260: 43 39 41 4E 44 43 31 35 3C 3D 43 31 30 29 0D 3D |C9ANDC15<=C10).=|
00000270: 45 39 2A 28 28 43 31 35 2D 43 39 29 2A 41 31 30 |E9*((C15-C9)*A10|
00000280: 2F 31 30 30 2B 44 39 29 0D 20 37 30 0D 20 31 30 |/100+D9). 70. 10|
00000290: 33 30 32 33 0D 3D 43 39 2B 42 31 30 0D 3D 44 39 |3023.=C9+B10.=D9|
000002A0: 2B 41 31 30 2F 31 30 30 2A 42 31 30 0D 3D 2D 28 |+A10/100*B10.=-(|
000002B0: 43 31 35 3E 43 31 30 29 0D 3D 45 31 30 2A 28 28 |C15>C10).=E10*((|
000002C0: 43 31 35 2D 43 31 30 29 2A 41 31 31 2F 31 30 30 |C15-C10)*A11/100|
000002D0: 2B 44 31 30 29 0D 20 37 32 0D 20 30 0D 20 30 0D |+D10). 72. 0. 0.|
000002E0: 20 30 0D 20 30 0D 3D 45 31 31 2A 28 28 43 31 35 | 0. 0.=E11*((C15|
000002F0: 2D 43 31 31 29 2A 41 31 32 2F 31 30 30 2B 44 31 |-C11)*A12/100+D1|
00000300: 31 29 0D 20 30 0D 20 30 0D 20 30 0D 20 30 0D 20 |1). 0. 0. 0. 0. |
00000310: 30 0D 20 30 0D 20 30 0D 20 30 0D 20 30 0D 20 30 |0. 0. 0. 0. 0. 0|
00000320: 0D 20 30 0D 20 30 0D 20 30 0D 20 30 0D 20 30 0D |. 0. 0. 0. 0. 0.|
00000330: 20 30 0D 20 30 0D 20 30 0D 2A 42 45 4C 41 53 54 | 0. 0. 0.*BELAST|
00000340: 42 41 52 0D 2A 45 20 53 4F 4D 20 20 20 20 0D 20 |BAR.*E SOM . |
00000350: 34 30 30 30 30 0D 2A 20 20 20 20 20 20 20 20 54 |40000.* T|
00000360: 0D 2A 45 20 42 45 54 41 4C 45 4E 0D 5A 31 33 5E |.*E BETALEN.Z13^|
00000370: 0D 20 30 0D 20 30 0D 20 30 0D 20 30 0D 20 30 0D |. 0. 0. 0. 0. 0.|
00000380: 20 30 0D 20 30 0D 20 30 0D 20 30 0D 20 30 0D 20 | 0. 0. 0. 0. 0. |
00000390: 30 0D 20 30 0D 20 30 0D 20 30 0D 20 30 0D 2A 20 |0. 0. 0. 0. 0.* |
000003A0: 20 20 20 20 20 20 20 50 0D 2A 45 52 43 45 4E 54 | P.*ERCENT|
000003B0: 41 47 45 0D 3D 46 31 35 2F 43 31 35 2A 31 30 30 |AGE.=F15/C15*100|
000003C0: 0D |. |
18 . 6 .* PERCENT..* SCHIJF.* CUMUL
..* BELAST.. 0. 0. 0. 0. 0. 0.=-(C15>C2
ANDC15<=C3).=E2*(C15*A3/100). 16. 9430.=
B3.=A3/100*B3.=-(C15>C3ANDC15<=C4).=E3*(
(C15-C3)*A4/100+D3). 26. 7031.=C3+B4.=D3
+A4/100*B4.=-(C15>C4ANDC15<=C5).=E4*((C1
5-C4)*A5/100+D4). 32. 13983.=C4+B5.=D4+A
5/100*B5.=-(C15>C5ANDC15<=C6).=E5*((C15-
C5)*A6/100+D5). 42. 12299.=C5+B6.=D5+A6/
100*B6.=-(C15>C6ANDC15<=C7).=E6*((C15-C6
)*A7/100+D6). 52. 19444.=C6+B7.=D6+A7/10
0*B7.=-(C15>C7ANDC15<=C8).=E7*((C15-C7)*
A8/100+D7). 61. 24959.=C7+B8.=D7+A8/100*
B8.=-(C15>C8ANDC15<=C9).=E8*((C15-C8)*A9
/100+D8). 67. 27906.=C8+B9.=D8+A9/100*B9
.=-(C15>C9ANDC15<=C10).=E9*((C15-C9)*A10
/100+D9). 70. 103023.=C9+B10.=D9+A10/100
*B10.=-(C15>C10).=E10*((C15-C10)*A11/100
+D10). 72. 0. 0. 0. 0.=E11*((C15-C11)*A1
2/100+D11). 0. 0. 0. 0. 0. 0. 0. 0. 0. 0
. 0. 0. 0. 0. 0. 0. 0. 0.*BELASTBAR.*E S
OM . 40000.* T.*E BETALEN.Z13^
. 0. 0. 0. 0. 0. 0. 0. 0. 0. 0. 0. 0. 0.
0. 0.* P.*ERCENTAGE.=F15/C15*100
.
×
C64 Image
> CLICK IMAGE PREVIEW FOR FULL MODAL