{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Handleiding","Invoer","Overzicht Invoer","Rekenoverzicht","Financial Statement","Resultaten"],"not_rendered":{"charts":5,"images":0,"macros":1,"external_links":0,"defined_names":7,"comments":1,"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":"Handleiding","index":0,"n_rows":95,"n_cols":13,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
["HANDLEIDING"]
[]
[null,"1. Disclaimers"]
[null,null,"*",null,"De concept template geeft een eerste voorstel en is louter bedoeld voor discussie om deze daarna aan te scherpen en te verbeteren."]
[null,null,null,null,"Het template is een vereenvoudigde weergave van de werkelijkheid. Dit kan resulteren in foutieve interpretatie van de resultaten."]
[]
[null,null,"*",null,"Deze template is nadrukkelijk niet bedoeld om de cijfers te bespreken maar om een werkbaar model te bouwen dat kan bijdragen "]
[null,null,null,null,"aan vruchtbare gesprekken op projectniveau tussen woningcorporaties en warmtebedrijven."]
[]
[]
[null,null,"*",null,"\tDe template moet bijdragen aan kennis over de business case, transparantie en sturingsmogelijkheden."]
[null,null,null,null,"Voor dat laatste is de template zo gebouwd dat 'gespeeld' kan worden met de cijfers in de tab 'Input'. "]
[null,null,null,null,"Met de 'sensitivities' wordt in 1 oogopslag zichtbaar wat effecten zijn van bepaalde afwijkingen/variaties. "]
[]
[null,null,"*",null,"\tIn deze template zijn niet alle relevante kosten meegenomen, omdat dit soms moeilijk te alloceren valt aan individuele projecten:"]
[null,null,null,null,"o","In een individuele business case wordt bestaande netwerk en bestaande organisatie, overhead en devex niet toegerekend."]
[null,null,null,null,"o","Op de verwachte schaal van groei benodigd voor de warmtetransitie moeten ook forse aanvullende infra en organisatie investeringen gedaan worden. "]
[null,null,null,null,null,"Dat zit niet in het model."]
[null,null,null,null,"o","Met het rendement op commerciële projecten dek je ook de kosten van 'must-do' en compliance projecten (bijv. slimme meters, asbest, verleggingen etc.). "]
[]
[null,null,"*",null,"\tDeze template is afgestemd met de warmtebedrijven, maar project-specifieke omstandigheden kunnen vragen om afwijking/wijzingen."]
[]
[null,null,"*",null,"\tMet deze template wordt een voor commerciële bedrijven ongebruikelijke grote stap gezet qua transparantie over vertrouwelijke gegevens,"]
[null,null,null,null," indien deze zou worden gevuld met de data van projecten. "]
[]
[null,"2. Begrippenlijst / Afkortingslijst"]
[]
[null,null,null,null,"KDB","=","Kostendekkingsbijdrage. Deze bijdrage wordt verondersteld nog nodig te zijn in het geval van een onrendabele top."]
[null,null,null,null,"AB","=","Aansluit bijdrage. De bijdrage van per individuele of collectieve aansluiting aan de kosten van de aansluiting."]
[null,null,null,null,"KV","=","Kleinverbruik (ofwel individuele aansluitingen)"]
[null,null,null,null,"Coll","=","Collectieve aansluitingen "]
[null,null,null,null,"Aansl","=","Aansluiting"]
[null,null,null,null,"EIA","=","Energie-investeringsafstrek"]
[null,null,null,null,"VPB","=","vennootschapsbelasting"]
[]
[null,"3. Doorrekenen model"]
[]
[null,null,null,null,"Het model staat in de basis op Handmatig doorrekenen. "]
[null,null,null,null,"Dit betekent dat als input parameters gewijzigd worden, het model niet automatisch doorrekent. Druk op toets F9 om de nieuwe input door te rekenen. "]
[null,null,null,null,"Het voordeel hiervan is dat de oude waarde / resultaat zichtbaar blijft totdat met F9 het model wordt doorgerekend, waardoor de impact van de wijzigingen zichtbaar wordt."]
[null,null,null,null,"Mocht je niet van deze optie gebruik willen maken, ga naar de werkbalk",null,null,null,null,null,null,null," Formulas --> Calculation Options --> Automatic om automatisch doorrekenen in te schakelen."]
[null,null,null,null,null,null,null,null,null,null,null,null," Formules --> Berekeningsopties  --> Automatisch"]
[null,null,null,null,"Let op: de impact op AB + KDB in de sensitivity-analyse is weergegeven bepaald op jaar 1"]
[null,null,null,null,"Dit betekent dat de het getoonde verschil (zowel een positief als een negatief bedrag) in jaar 1 ontvangen moet worden."]
[null,null,null,null,"Omdat in praktijk woningen gefaseerd worden aangesloten, en de AB + KDB ontvangsten ook daaraan gekoppeld is, "]
[null,null,null,null,"zou de sensitiviteit inclusief de tijdsimpact in de praktijk afwijken. Dit heeft te maken met tijdwaarde van geld."]
[]
[null,null,null,null,"Collectieve aansluitingen: kan worden meegenomen met het model, maar er zijn geen standaard kentallen beschikbaar"]
[null,null,null,null,"Op verzoek van Aedes is de optie collectieve aansluitingen eraan toegevoegd. Hier zijn echter geen gemiddelde "]
[null,null,null,null,"kentallen van. Uit de praktijk blijkt dat de variatie in collectieve aansluitingen zeer groot is."]
[null,null,null,null,"De kentallen van deze projecten zullen per project bekeken en ingevoerd moeten worden."]
[]
[null,"4. Werking / gedachte model Van-Gas-Los"]
[]
[null,null,null,null,null,"=","Invoercellen --> alleen deze cellen wijzigen"]
[null,null,null,null,null,"=","Output cellen --> nooit deleten en nooit wijzigen!!"]
[]
[null,null,null,null,"Het model werkt als volgt:"]
[null,null,null,null,"1. Hoofddistributietracé"]
[null,null,null,null,"Mogelijk dient een hoofddistributieleiding te worden aangelegd naar het betrokken gebied. De capex hiervan kan in het model worden ingevuld. "]
[null,null,null,null,"Ook de fasering van het tracé kan onder de timing (vanaf regel 70) worden ingevuld."]
[]
[null,null,null,null,"2. Fasering primaire netten, secundaire netten en overige componenten"]
[null,null,null,null,"Na het hoofdtracé begint de aftak in primaire en secundaire leidingen binnen het gebied. Deze kunnen over meerdere jaren worden aangelegd. "]
[null,null,null,null,"In het model dienen de volledige capex bedragen van het hele gebied ingevuld te worden. In de timing kan de fasering (ofwel verdeling) hiervan worden opgegeven. "]
[null,null,null,null,"Als voorbeeld: indien het primaire net in 5 jaar wordt aangelegd, dan kan er van jaar 1 t/m jaar 5 jaarlijks 20%in de timing worden ingevuld. Dit telt dan op tot 100%, "]
[null,null,null,null,"het volledige Capex bedrag dat uitgegeven wordt aan het primaire tracé. De timing van Capex en AB+KDB moeten altijd optellen tot 100%."]
[null,null,null,null,"Capex in onderstations en overdrachtstations kunnen op dezelfde wijze worden gefaseerd."]
[]
[null,null,null,null,"3. Aansluitingen en volloop"]
[null,null,null,null,"Fasering van KV en Coll aansluitingen werkt op dezelfde manier als bij de primaire en secundaire leidingen."]
[null,null,null,null,"Indien een wijk met 500 woningen in 10 jaar wordt aangesloten, dient in de timing van capex in jaar 1 t/m 10 elk jaar 10% worden ingevuld. "]
[null,null,null,null,"Na 10 jaar is de volledige capex dan uitgegeven. In de exploitatie dient er dan rekening mee te worden gehouden dat het aantal klanten cumulatief oploopt (gaat niet automatisch). "]
[null,null,null,null,"In dit voorbeeld moet dan worden ingevuld dat na jaar 1 10% van de klanten zijn aangesloten, na 2 jaar 20%, na 3 jaar 30%, tot 100% is bereikt."]
[null,null,null,null,"Herinvesteringen zijn in de timingsregels in te vullen. Een herinvestering in een technische component met levensduur 15 jaar, kan in jaar 1 voor 100% worden opgenomen"]
[null,null,null,null,"en vervolgens opnieuw in jaar 16 (herinvestering). Timingen in het model dienen altijd goed te worden ingevuld, anders rekent het model niet goed door!"]
[null,null,null,null,"In het model is rekening gehouden met Timing checks."]
[]
[null,"5. Input parameters: toelichting"]
[]
[null,null,null,null,"1. Collectieve aansluitingen"]
[null,null,null,null,"Zoals hierboven reeds aangegeven is het mogelijk om te werken met collectieve aansluitingen in de template. Indien hiervan gebruik wordt gemaakt, "]
[null,null,null,null,"graag aantal collectieve aansluitingen opgeven, het gemiddelde vermogen per aansluiting, en het gemiddelde verbruik per aansluiting. "]
[]
[null,null,null,null,"2. AB, KDB, Vastrecht- en verbruikstarieven."]
[null,null,null,null,"Alle genoemde bedragen zijn excl BTW en obv huidige prijspeil. De KDB wordt verondersteld nog nodig te zijn in het geval van een onrendabele top. De aansluitbijdrage"]
[null,null,null,null," is de bijdrage per individuele of collectieve aansluiting aan de kosten van de aansluiting."]
[]
[null,null,null,null,"3. Inkoopprijs stadswarmte"]
[null,null,null,null,"De inkoopprijs is een integrale inkoopprijs van warmte, waarin rekening gehouden is met pompenergie, suppletiewater, onderhoud en productiekosten piek- en backup ketels etc. "]
[null,null,null,null,"Warmteleveranciers moeten namelijk te allen tijde warmte kunnen leveren. Zij zijn verantwoordelijk voor piek en backup voorzieningen bij uitval van het systeem."]
[]
[null,null,null,null,"4. WACC na belasting"]
[null,null,null,null,"In dit model wordt gewerkt met de WACC na belastingen (post-taks WACC), zodat de belastingen als een apart item in de berekening van de activabasis worden"]
[null,null,null,null,"geexpliciteerd."]

{"sheet":"Invoer","index":1,"n_rows":167,"n_cols":81,"rows_kept":167,"cut":false,"hidden":false,"merged":[]}
[]
["REKENMODEL BUSINESS CASE WARMTENETTEN"]
[null,"LEES DE HANDLEIDING VOOR GEBRUIK MODEL"]
["INVOER"]
[]
[null,"Algemeen",null,null,null,"Waarde","Eenheid","Default","Afwijking default","Opmerkingen"]
[null,null,"Risico, rendementseis en belastingen"]
[null,null,null,null,"Debiteurenrisico ",null,"factor",null,{"$f":"F8-H8","v":0}]
[null,null,null,null,"Leegstand individuele kleinverbruikers",null,"factor",null,0]
[null,null,null,null,"Leegstand Collectief",null,"factor",null,{"$f":"F10-H10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ja"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nee"]
[null,null,null,null,"Rekenen met de EIA in deze berekening?"]
[null,null,null,null,"EIA",null,"factor",null,0]
[null,null,null,null,"EIA-gerechtigde investering",null,"€",null,0]
[null,null,"Lengte net"]
[null,null,null,null,"lengte hoofddistributietracé:",null,"km",null,{"$f":"F16-H16","v":0}]
[null,null,null,null,"lengte primaire leidingnetten:",null,"km",null,0]
[null,null,null,null,"lengte secundaire leidingnetten:",null,"km",null,0]
[null,null,"Warmteverliezen"]
[null,null,null,null,"in het hoofddistributietracé",null,"%",null,{"$f":"F20-H20","v":0}]
[null,null,null,null,"in de primaire leidingnetten",null,"%",null,{"$f":"F21-H21","v":0}]
[null,null,null,null,"in de secundaire leidingnetten (individueel kleinverbruik)",null,"%",null,0]
[null,null,null,null,"in de secundaire leidingnetten (Coll)",null,"%",null,0]
[null,null,null,null,"bij de aansluiting (individueel kleinverbruik)",null,"%",null,0]
[null,null,null,null,"bij de aansluiting (Collectief)",null,"%",null,0]
[]
[null,"WACC invoer",null,null,null,"Waarde","Eenheid","Default","Afwijking default","Opmerkingen"]
[]
[null,null,null,null,"Gearing",null,"factor",null,{"$f":"F29-H29","v":0}]
[null,null,null,null,"Kostenvoet EV",null,"%",null,{"$f":"F30-H30","v":0}]
[null,null,null,null,"Kostenvoet VV",null,"%",null,{"$f":"F31-H31","v":0}]
[null,null,null,null,"Risico-opslag bovenop de WACC",null,"%",null,{"$f":"F32-H32","v":0}]
[]
[null,null,null,null,"Rekenen met een projectrendement?","ja"]
[null,null,null,null,"Projectrendement invoer (rendementseis)",null,"%",null,{"$f":"F35-H35","v":0}]
[]
[null,"Tarieven en eenmalige bijdragen",null,null,null,"Waarde","Eenheid","Default","Afwijking default","Opmerkingen"]
[null,null,"Inkomsten uit individueel kleinverbruik aansluitingen"]
[null,null,null,null,"Kostendekkingsbijdrage (KDB)",null,"[€/#]",null,{"$f":"F39-H39","v":0},"excl BTW"]
[null,null,null,null,"Aansluitbijdrage individuele kleinverbruikers",null,"[€/#]",null,{"$f":"F40-H40","v":0},"excl BTW"]
[null,null,null,null,"Vastrecht + Meettarief",null,"[€/jr]",null,{"$f":"F41-H41","v":0},"excl BTW"]
[null,null,null,null,"Vergoeding afleverstation",null,"[€/jr]",null,{"$f":"F42-H42","v":0},"excl BTW"]
[null,null,null,null,"Verbruikstarief kleinverbruik",null,"[€/GJ]",null,{"$f":"F43-H43","v":0},"excl BTW"]
[null,null,"Inkomsten uit collectieve aansluitingen"]
[null,null,null,null,"Aansluitbijdrage Collectief",null,"[€/kW]",null,{"$f":"F45-H45","v":0},"excl BTW"]
[null,null,null,null,"Vastrecht + Meettarief",null,"[€/kW/jr]",null,{"$f":"F46-H46","v":0},"excl BTW"]
[null,null,null,null,"Vergoeding afleverstation",null,"[€/jr]",null,{"$f":"F47-H47","v":0},"excl BTW"]
[null,null,null,null,"Verbruikstarief Collectief",null,"[€/GJ]",null,{"$f":"F48-H48","v":0},"excl BTW"]
[]
[]
[]
[null,"Kosteninvoer CAPEX",null,null,null,"Waarde","Eenheid","Default","Afwijking default","Opmerkingen"]
[null,null,"CAPEX Hoofddistributietracé"]
[null,null,null,null,"Voorbereidingskosten hoofddistributietracé",null,"€/km",null,{"$f":"F54-H54","v":0},"excl BTW"]
[null,null,null,null,"Kosten buizen hoofddistributietracé",null,"€/km",null,0,"excl BTW"]
[null,null,null,null,"Kosten aanleg hoofddistributietracé",null,"€/km",null,0,"excl BTW"]
[null,null,null,null,"Kosten van aanvullende installaties hoofddistributietracé",null,"€",null,0,"excl BTW"]
[null,null,null,null,"Gemiddelde kosten onderstations hoofddistributietracé",null,"€/stuk",null,0,"excl BTW"]
[null,null,null,null,"aantal onderstations",null,"[#]",null,0]
[null,null,"CAPEX Primaire Leidingnetten"]
[null,null,null,null,"Voorbereidingskosten primaire leidingnetten",null,"€/km",null,{"$f":"F61-H61","v":0},"excl BTW"]
[null,null,null,null,"Kosten buizen primaire leidingnetten",null,"€/km",null,0,"excl BTW"]
[null,null,null,null,"Kosten aanleg primaire leidingnetten",null,"€/km",null,0,"excl BTW"]
[null,null,null,null,"Kosten van aanvullende installaties primaire leidingnetten",null,"€",null,0,"excl BTW"]
[null,null,null,null,"Kosten onderstations primaire leidingnetten",null,"€/stuk",null,0,"excl BTW"]
[null,null,null,null,"aantal onderstations",null,"[#]",null,0]
[null,null,"CAPEX  Secundaire Leidingnetten"]
[null,null,null,null,"Voorbereidingskosten secundaire leidingnetten",null,"€/km",null,{"$f":"F68-H68","v":0},"excl BTW"]
[null,null,null,null,"Kosten buizen secundaire leidingnetten",null,"€/km",null,0,"excl BTW"]
[null,null,null,null,"Kosten aanleg secundaire leidingnetten",null,"€/km",null,0,"excl BTW"]
[null,null,null,null,"Kosten van aanvullende installaties secundaire leidingnetten",null,"€",null,0,"excl BTW"]
[null,null,null,null,"Kosten onderstations secundaire leidingnetten",null,"€/stuk",null,0,"excl BTW"]
[null,null,null,null,"aantal onderstations",null,"[#]",null,0]
[null,null,"CAPEX bij de aansluiting"]
[null,null,null,null,"Aansluitingen grondgebonden woning",null,"€/stuk",null,{"$f":"F75-H75","v":0},"excl BTW"]
[null,null,null,null,"Aansluitingen gestapelde woning",null,"€/stuk",null,0,"excl BTW"]
[null,null,null,null,"Gemiddelde kosten collectieve aansluitingen",null,"€/stuk",null,0,"excl BTW"]
[null,null,null,null,"Kosten warmtewisselaar / afleversets bij een grondgebonden woning",null,"€/stuk",null,0,"excl BTW"]
[null,null,null,null,"Kosten warmtewisselaar / afleversets bij een gestapelde woning",null,"€/stuk",null,0,"excl BTW"]
[null,null,null,null,"Kosten warmtewisselaar / afleversets collectieve aansluitingen",null,"€/stuk",null,0,"excl BTW"]
[null,null,null,null,"Kosten warmtemeter grondgebonden woning",null,"€/stuk",null,0,"excl BTW"]
[null,null,null,null,"Kosten warmtemeter gestapelde woning",null,"€/stuk",null,0,"excl BTW"]
[null,null,null,null,"Kosten warmtemeter collectieve aansluitingen",null,"€/stuk",null,0,"excl BTW"]
[null,null,"CAPEX Overig"]
[null,null,null,null,"CAPEX omschakeling gestapelde bouw en/of woningen",null,"€/woning",null,{"$f":"F85-H85","v":0},"excl BTW"]
[null,null,null,null,"Voorbereidingskosten voor opslag, indien aanwezig",null,"€",null,{"$f":"F86-H86","v":0},"excl BTW"]
[null,null,null,null,"Kosten opslag, indien aanwezig",null,"€",null,{"$f":"F87-H87","v":0},"excl BTW"]
[null,null,null,null,"Kosten aanleg opslag, indien aanwezig",null,"€",null,{"$f":"F88-H88","v":0},"excl BTW"]
[]
[null,"Kosteninvoer OPEX",null,null,null,"Waarde","Eenheid","Default","Afwijking default","Opmerkingen"]
[null,null,"OPEX hoofddistributietracé"]
[null,null,null,null,"Onderhoudskosten buizen hoofddistributietracé",null,"% van capex",null,{"$f":"F92-H92","v":0},"excl BTW"]
[null,null,null,null,"Onderhoudskosten installaties hoofddistributietracé",null,"% van capex",null,0,"excl BTW"]
[null,null,null,null,"Onderhoudskosten onderstations hoofddistributietracé",null,"% van capex",null,0,"excl BTW"]
[null,null,null,null,"Administratieve kosten",null,"€/jaar",null,0,"excl BTW"]
[null,null,"OPEX Primaire Leidingnetten"]
[null,null,null,null,"Onderhoudskosten buizen primaire leidingnetten",null,"% van capex",null,0,"excl BTW"]
[null,null,null,null,"Onderhoudskosten installaties primaire leidingnetten",null,"% van capex",null,0,"excl BTW"]
[null,null,null,null,"Onderhoudskosten onderstations primaire leidingnetten",null,"% van capex",null,0,"excl BTW"]
[null,null,null,null,"Administratieve kosten",null,"€/jaar",null,0,"excl BTW"]
[null,null,"OPEX Secundaire Leidingnetten"]
[null,null,null,null,"Onderhoudskosten buizen secundaire leidingnetten",null,"% van capex",null,0,"excl BTW"]
[null,null,null,null,"Onderhoudskosten installaties secundaire leidingnetten",null,"% van capex",null,0,"excl BTW"]
[null,null,null,null,"Onderhoudskosten onderstations secundaire leidingnetten",null,"% van capex",null,0,"excl BTW"]
[null,null,null,null,"Administratieve kosten",null,"€/jaar",null,0,"excl BTW"]
[null,null,"OPEX bij de aansluiting"]
[null,null,null,null,"Onderhoudskosten aansluitingen grondgebonden woning",null,"% van capex",null,0,"excl BTW"]
[null,null,null,null,"Onderhoudskosten aansluitingen gestapelde woning",null,"% van capex",null,{"$f":"F108-H108","v":0},"excl BTW"]
[null,null,null,null,"Onderhoudskosten aansluitingen collectief",null,"% van capex",null,{"$f":"F109-H109","v":0},"excl BTW"]
[null,null,null,null,"Onderhoudskosten Afleversets",null,"% van capex",null,0,"excl BTW"]
[null,null,null,null,"Onderhoudskosten Meetapparatuur",null,"% van capex",null,0,"excl BTW"]
[null,null,null,null,"Administratieve lasten (meterstanden, boekhouding, etc.)",null,"€/jaar/aansluiting",null,0,"excl BTW"]
[null,null,null,null,"Overige kosten in de woning",null,"€/jaar",null,{"$f":"F113-H113","v":0},"excl BTW"]
[null,null,"OPEX Overig"]
[null,null,null,null,"OPEX overig",null,"€/jaar",null,{"$f":"F115-H115","v":0},"excl BTW"]
[]
[]
[]
[null,"Kosteninvoer Energie",null,null,null,null,"Eenheid",null,null,null,null,null,null,null,null,null,{"$f":"Q132","v":2020},{"$f":" Q119 + 1","v":2021},{"$f":" R119 + 1","v":2022},{"$f":" S119 + 1","v":2023},{"$f":" T119 + 1","v":2024},{"$f":" U119 + 1","v":2025},{"$f":" V119 + 1","v":2026},{"$f":" W119 + 1","v":2027},{"$f":" X119 + 1","v":2028},{"$f":" Y119 + 1","v":2029},{"$f":" Z119 + 1","v":2030},{"$f":" AA119 + 1","v":2031},{"$f":" AB119 + 1","v":2032},{"$f":" AC119 + 1","v":2033},{"$f":" AD119 + 1","v":2034},{"$f":" AE119 + 1","v":2035},{"$f":" AF119 + 1","v":2036},{"$f":" AG119 + 1","v":2037},{"$f":" AH119 + 1","v":2038},{"$f":" AI119 + 1","v":2039},{"$f":" AJ119 + 1","v":2040},{"$f":" AK119 + 1","v":2041},{"$f":" AL119 + 1","v":2042},{"$f":" AM119 + 1","v":2043},{"$f":" AN119 + 1","v":2044},{"$f":" AO119 + 1","v":2045},{"$f":" AP119 + 1","v":2046},{"$f":" AQ119 + 1","v":2047},{"$f":" AR119 + 1","v":2048},{"$f":" AS119 + 1","v":2049},{"$f":" AT119 + 1","v":2050},{"$f":" AU119 + 1","v":2051},{"$f":" AV119 + 1","v":2052},{"$f":" AW119 + 1","v":2053},{"$f":" AX119 + 1","v":2054},{"$f":" AY119 + 1","v":2055},{"$f":" AZ119 + 1","v":2056},{"$f":" BA119 + 1","v":2057},{"$f":" BB119 + 1","v":2058},{"$f":" BC119 + 1","v":2059},{"$f":" BD119 + 1","v":2060},{"$f":" BE119 + 1","v":2061},{"$f":" BF119 + 1","v":2062},{"$f":" BG119 + 1","v":2063},{"$f":" BH119 + 1","v":2064},{"$f":" BI119 + 1","v":2065},{"$f":" BJ119 + 1","v":2066},{"$f":" BK119 + 1","v":2067},{"$f":" BL119 + 1","v":2068},{"$f":" BM119 + 1","v":2069},{"$f":" BN119 + 1","v":2070},{"$f":" BO119 + 1","v":2071},{"$f":" BP119 + 1","v":2072},{"$f":" BQ119 + 1","v":2073},{"$f":" BR119 + 1","v":2074},{"$f":" BS119 + 1","v":2075},{"$f":" BT119 + 1","v":2076},{"$f":" BU119 + 1","v":2077},{"$f":" BV119 + 1","v":2078},{"$f":" BW119 + 1","v":2079}]
[null,null,null,null,"Variabele component warmte inkoop",null,"€/GJ"]
[null,null,null,null,"Vaste component warmte inkoop",null,"€/jaar"]
[null,null,null,null,"Aantal aansluitingen grondgebonden (individueel kleinverbruik)",null,"[#]"]
[null,null,null,null,"Aantal aansluitingen gestapeld (individueel kleinverbruik)",null,"[#]"]
[null,null,null,null,"Aantal collectieve aansluitingen",null,"[#]"]
[null,null,null,null,"Vermogen collectieve aansluiting",null,"[kW/aansluiting]"]
[null,null,null,null,"Warmteverbruiken individueel kleinverbruik",null,"[GJ/woning/jr]"]
[null,null,null,null,"Warmteverbruiken Collectief",null,"[GJ/aansl/jr]"]
[null,null,null,null,"Vennootschapsbelasting",null,"factor",null,null,null,null,null,null,null,null,null,0.25,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217]
[]
[]
[]
[null,"TIMING & SCENARIO'S",null,null,null,"Waarde","Eenheid","Checks",null,null,null,null,null,null,null,null,{"$f":" F135","v":2020},{"$f":" Q132 + 1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,{"$f":" AW132 + 1","v":2053},2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":" Q133 + 1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":" AW133 + 1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,"Exploitatieduur",30,"jaar"]
[null,null,null,null,"Startjaar ",2020,"jaar"]
[null,null,"Indexatie"]
[null,null,null,null,"Indexatie Capex",0,"flag",null,null,null,null,null,null,null,null,null,{"$f":" ( 1 + $F137) ^ (Q$133 - 1)","v":1},{"$f":" ( 1 + $F137) ^ (R$133 - 1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" ( 1 + $F137) ^ (BA$133 - 1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Indexatie Opex",0,"flag",null,null,null,null,null,null,null,null,null,{"$f":" ( 1 + $F138) ^ (Q$133 - 1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Indexatie KDB+AB",0,"flag",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Indexatie AB Collectief",0,"flag",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Indexatie Vastrecht inkomsten",0,"flag",null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Indexatie warmte variabel",0,"flag",null,null,null,null,null,null,null,null,null,{"$f":" ( 1 + $F142) ^ (Q$133 - 1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Economische levensduur (jaar) en Fasering"]
[null,null,null,null,"Econ. levensduur en fasering Hoofddistributietracé",30,"jaar",{"$f":" IF( F144>0,TRUE,IF(SUM(Q144:INDEX(Q144:BX144,1,$F$134)) = ($F$134/F144), TRUE, FALSE))","v":true},null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Econ. levensduur en fasering Primaire netten",30,"jaar",{"$f":" IF( F145>0,TRUE,IF(SUM(Q145:INDEX(Q145:BX145,1,$F$134)) = ($F$134/F145), TRUE, FALSE))","v":true},null,null,null,null,null,null,null,null,null,0.33,0.33,0.34]
[null,null,null,null,"Econ. levensduur en fasering Secundaire netten",30,"jaar",{"$f":" IF( F146>0,TRUE,IF(SUM(Q146:INDEX(Q146:BX146,1,$F$134)) = ($F$134/F146), TRUE, FALSE))","v":true}]
[null,null,null,null,"Econ. levensduur en fasering Kleinverbruik aansluiting grondgebonden",30,"jaar",{"$f":" IF( SUM(Q122:BX122)=0,TRUE,IF(SUM(Q147:INDEX(Q147:BX147,1,$F$134)) = ($F$134/F147), TRUE, FALSE))","v":true},null,null,null,null,null,null,null,null,null,0.33,0.33,0.34]
[null,null,null,null,"Econ. levensduur en fasering Kleinverbruik aansluiting gestapeld",30,"jaar",{"$f":" IF( SUM(Q123:BX123)=0,TRUE,IF(SUM(Q148:INDEX(Q148:BX148,1,$F$134)) = ($F$134/F148), TRUE, FALSE))","v":true},null,null,null,null,null,null,null,null,null,0.33,0.33,0.34]
[null,null,null,null,"Econ. levensduur en fasering Kleinverbruik warmtewisselaar / afleversets grondgebonden",15,"jaar",{"$f":" IF( SUM(Q122:BX122)=0,TRUE,IF(SUM(Q149:INDEX(Q149:BX149,1,$F$134)) = ($F$134/F149), TRUE, FALSE))","v":true},null,null,null,null,null,null,null,null,null,0.33,0.33,0.34,null,null,null,null,null,null,null,null,null,null,null,null,0.33,0.33,0.34]
[null,null,null,null,"Econ. levensduur en fasering Kleinverbruik warmtewisselaar / afleversets gestapeld",15,"jaar",{"$f":" IF( SUM(Q123:BX123)=0,TRUE,IF(SUM(Q150:INDEX(Q150:BX150,1,$F$134)) = ($F$134/F150), TRUE, FALSE))","v":true},null,null,null,null,null,null,null,null,null,0.33,0.33,0.34,null,null,null,null,null,null,null,null,null,null,null,null,0.33,0.33,0.34]
[null,null,null,null,"Econ. levensduur en fasering Kleinverbruik meters grondgebonden",10,"jaar",{"$f":" IF(SUM(Q122:BX122)=0,TRUE,IF(SUM(Q151:INDEX(Q151:BX151,1,$F$134)) = ($F$134/F151), TRUE, FALSE))","v":true},null,null,null,null,null,null,null,null,null,0.33,0.33,0.34,null,null,null,null,null,null,null,0.33,0.33,0.34,null,null,null,null,null,null,null,0.33,0.33,0.34]
[null,null,null,null,"Econ. levensduur en fasering Kleinverbruik meters gestapeld",10,"jaar",{"$f":" IF(SUM(Q123:BX123)=0,TRUE,IF(SUM(Q152:INDEX(Q152:BX152,1,$F$134)) = ($F$134/F152), TRUE, FALSE))","v":true},null,null,null,null,null,null,null,null,null,0.33,0.33,0.34,null,null,null,null,null,null,null,0.33,0.33,0.34,null,null,null,null,null,null,null,0.33,0.33,0.34]
[null,null,null,null,"Econ. levensduur en fasering Collectief aansluiting",30,"jaar",{"$f":" IF( SUM(Q124:BX124)=0,TRUE,IF(SUM(Q153:INDEX(Q153:BX153,1,$F$134)) = ($F$134/F153), TRUE, FALSE))","v":true}]
[null,null,null,null,"Econ. levensduur en fasering Collectief warmtewisselaar / afleversets",15,"jaar",{"$f":" IF( SUM(Q124:BX124)=0,TRUE,IF(SUM(Q154:INDEX(Q154:BX154,1,$F$134)) = ($F$134/F154), TRUE, FALSE))","v":true}]
[null,null,null,null,"Econ. levensduur en fasering Collectief meters",10,"jaar",{"$f":" IF( SUM(Q124:BX124)=0,TRUE,IF(SUM(Q155:INDEX(Q155:BX155,1,$F$134)) = ($F$134/F155), TRUE, FALSE))","v":true}]
[null,null,null,null,"Econ. levensduur en fasering CAPEX Overig",20,"jaar",{"$f":" IF( F156 > 0,IF(OR(SUM(Q156:INDEX(Q156:BX156,1,$F$134)) = ($F$134/F156),SUM(Q156:INDEX(Q156:BX156,1,$F$134)) = 0), TRUE, FALSE),FALSE)","v":true}]
[]
[null,null,"Fasering AB en KDB"]
[null,null,null,null,"Fasering AB voor collectief",null,"flag",{"$f":" IF(SUM(Q124:BX124)=0,TRUE,IF(OR(SUM(Q159:INDEX(Q159:BX159,1,$F$134)) = 1), TRUE, FALSE))","v":true},null,null,null,null,null,null,null,null,null,0.33,0.33,0.34]
[null,null,null,null,"Fasering KDB en AB voor KV",null,"flag",{"$f":" IF(SUM(Q122:BX123)=0,TRUE,IF(OR(SUM(Q160:INDEX(Q160:BX160,1,$F$134)) = 1,SUM(Q160:INDEX(Q160:BX160,1,$F$134)) = 0), TRUE, FALSE))","v":true},null,null,null,null,null,null,null,null,null,0.33,0.33,0.34]
[]
[null,null,"Timing Exploitatie"]
[]
[null,null,null,null,"Timing Exploitatie netten en organisatie",30,"jaar",{"$f":" IF(AND(SUM(Q164:BX164)=$F$134,SUM(Q164:BX164)=F164),TRUE,FALSE)","v":true},null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Timing Exploitatie kleinverbruik grondgebonden",30,"jaar",{"$f":" IF(AND(SUM(Q165:BX165)=$F$134,SUM(Q165:BX165)=F165),TRUE,FALSE)","v":true},null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Timing Explotatie individueel kleinverbruik gestapeld",30,"jaar",{"$f":" IF(AND(SUM(Q166:BX166)=$F$134,SUM(Q166:BX166)=F166),TRUE,FALSE)","v":true},null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Timing Exploitatie collectief",30,"jaar",true,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"Overzicht Invoer","index":2,"n_rows":130,"n_cols":72,"rows_kept":130,"cut":false,"hidden":false,"merged":[]}
[]
["REKENMODEL BUSINESS CASE WARMTENETTEN - OVERZICHT KOSTEN"]
[null,"LEES DE HANDLEIDING VOOR GEBRUIK MODEL"]
["VERKORT KOSTENOVERZICHT"]
[]
[null,{"$f":"Invoer!B6","v":"Algemeen"},null,null,null,{"$f":"Invoer!F6","v":"Waarde"},{"$f":"Invoer!G6","v":"Eenheid"},{"$f":"Invoer!H6","v":"Default"},{"$f":"Invoer!I6","v":"Afwijking default"},{"$f":"Invoer!J6","v":"Opmerkingen"}]
[]
[null,null,{"$f":"Invoer!C7","v":"Risico, rendementseis en belastingen"}]
[null,null,null,null,{"$f":"Invoer!E8","v":"Debiteurenrisico "},{"$f":"Invoer!F8","v":0},{"$f":"Invoer!G8","v":"factor"},{"$f":"Invoer!H8","v":0},{"$f":"Invoer!I8","v":0}]
[null,null,null,null,{"$f":"Invoer!E9","v":"Leegstand individuele kleinverbruikers"},{"$f":"Invoer!F9","v":0},{"$f":"Invoer!G9","v":"factor"},{"$f":"Invoer!H9","v":0},{"$f":"Invoer!I9","v":0}]
[null,null,null,null,{"$f":"Invoer!E10","v":"Leegstand Collectief"},{"$f":"Invoer!F10","v":0},{"$f":"Invoer!G10","v":"factor"},{"$f":"Invoer!H10","v":0},{"$f":"Invoer!I10","v":0}]
[null,null,null,null,{"$f":"Invoer!E13","v":"EIA"},{"$f":"IF(Invoer!F12=\"ja\",Invoer!F13,0)","v":0},{"$f":"Invoer!G13","v":"factor"},{"$f":"Invoer!H13","v":0},{"$f":"Invoer!I13","v":0}]
[null,null,null,null,{"$f":"Invoer!E14","v":"EIA-gerechtigde investering"},{"$f":"Invoer!F14","v":0},{"$f":"Invoer!G14","v":"€"},{"$f":"Invoer!H14","v":0},{"$f":"Invoer!I14","v":0}]
[]
[null,null,null,null,{"$f":"Invoer!E29","v":"Gearing"},{"$f":"Invoer!F29","v":0},{"$f":"Invoer!G29","v":"factor"},{"$f":"Invoer!H29","v":0},{"$f":"Invoer!I29","v":0}]
[null,null,null,null,"WACC",{"$f":"F15*Invoer!F31*(1-Invoer!Q128)+(1-F15)*Invoer!F30","v":0},{"$f":"Invoer!G30","v":"%"},{"$f":"Invoer!H30","v":0},{"$f":"I15*Invoer!I31*(1-Invoer!Q128)+(1-I15)*Invoer!I30","v":0}]
[null,null,null,null,{"$f":"Invoer!E32","v":"Risico-opslag bovenop de WACC"},{"$f":"Invoer!F32","v":0},{"$f":"Invoer!G31","v":"%"},{"$f":"Invoer!H32","v":0},{"$f":"Invoer!I32","v":0}]
[null,null,null,null,"Discontovoet",{"$f":"F16+F17","v":0},{"$f":"Invoer!G32","v":"%"},{"$f":"H16+H17","v":0},{"$f":"I16+I17","v":0}]
[]
[null,null,null,null,{"$f":"Invoer!E34","v":"Rekenen met een projectrendement?"},{"$f":"Invoer!F34","v":"ja"}]
[null,null,null,null,{"$f":"Invoer!E35","v":"Projectrendement invoer (rendementseis)"},{"$f":"Invoer!F35","v":0}]
[]
[]
[null,null,{"$f":"Invoer!C15","v":"Lengte net"},null,{"$f":"Invoer!E16","v":"lengte hoofddistributietracé:"},{"$f":"Invoer!F16","v":0},{"$f":"Invoer!G16","v":"km"},{"$f":"Invoer!H16","v":0},{"$f":"Invoer!I16","v":0}]
[null,null,null,null,{"$f":"Invoer!E17","v":"lengte primaire leidingnetten:"},{"$f":"Invoer!F17","v":0},{"$f":"Invoer!G17","v":"km"},{"$f":"Invoer!H17","v":0},{"$f":"Invoer!I17","v":0}]
[null,null,null,null,{"$f":"Invoer!E18","v":"lengte secundaire leidingnetten:"},{"$f":"Invoer!F18","v":0},{"$f":"Invoer!G18","v":"km"},{"$f":"Invoer!H18","v":0},{"$f":"Invoer!I18","v":0}]
[]
[null,null,"Warmteverliezen",null,"Leidingverliezen individueel kleinverbruik",{"$f":"ROUND(1-(1-Invoer!F20)*(1-Invoer!F21)*(1-Invoer!F22)*(1-Invoer!F24),2)","v":0},"factor",{"$f":"1-(1-Invoer!H20)*(1-Invoer!H21)*(1-Invoer!H22)*(1-Invoer!H24)","v":0},{"$f":"F28-H28","v":0}]
[null,null,null,null,"Leidingverliezen collectief",{"$f":"ROUND(1-(1-Invoer!F20)*(1-Invoer!F21)*(1-Invoer!F23)*(1-Invoer!F25),2)","v":0},"factor",{"$f":"1-(1-Invoer!H20)*(1-Invoer!H21)*(1-Invoer!H23)*(1-Invoer!H25)","v":0},{"$f":"F29-H29","v":0}]
[null,null,"Belastingen",null,null,null,null,null,null,null,null,null,{"$f":"Invoer!Q119","v":2020},{"$f":"Invoer!R119","v":2021},{"$f":"Invoer!S119","v":2022},{"$f":"Invoer!T119","v":2023},{"$f":"Invoer!U119","v":2024},{"$f":"Invoer!V119","v":2025},{"$f":"Invoer!W119","v":2026},{"$f":"Invoer!X119","v":2027},{"$f":"Invoer!Y119","v":2028},{"$f":"Invoer!Z119","v":2029},{"$f":"Invoer!AA119","v":2030},{"$f":"Invoer!AB119","v":2031},{"$f":"Invoer!AC119","v":2032},{"$f":"Invoer!AD119","v":2033},{"$f":"Invoer!AE119","v":2034},{"$f":"Invoer!AF119","v":2035},{"$f":"Invoer!AG119","v":2036},{"$f":"Invoer!AH119","v":2037},{"$f":"Invoer!AI119","v":2038},{"$f":"Invoer!AJ119","v":2039},{"$f":"Invoer!AK119","v":2040},{"$f":"Invoer!AL119","v":2041},{"$f":"Invoer!AM119","v":2042},{"$f":"Invoer!AN119","v":2043},{"$f":"Invoer!AO119","v":2044},{"$f":"Invoer!AP119","v":2045},{"$f":"Invoer!AQ119","v":2046},{"$f":"Invoer!AR119","v":2047},{"$f":"Invoer!AS119","v":2048},{"$f":"Invoer!AT119","v":2049},{"$f":"Invoer!AU119","v":2050},{"$f":"Invoer!AV119","v":2051},{"$f":"Invoer!AW119","v":2052},{"$f":"Invoer!AX119","v":2053},{"$f":"Invoer!AY119","v":2054},{"$f":"Invoer!AZ119","v":2055},{"$f":"Invoer!BA119","v":2056},{"$f":"Invoer!BB119","v":2057},{"$f":"Invoer!BC119","v":2058},{"$f":"Invoer!BD119","v":2059},{"$f":"Invoer!BE119","v":2060},{"$f":"Invoer!BF119","v":2061},{"$f":"Invoer!BG119","v":2062},{"$f":"Invoer!BH119","v":2063},{"$f":"Invoer!BI119","v":2064},{"$f":"Invoer!BJ119","v":2065},{"$f":"Invoer!BK119","v":2066},{"$f":"Invoer!BL119","v":2067},{"$f":"Invoer!BM119","v":2068},{"$f":"Invoer!BN119","v":2069},{"$f":"Invoer!BO119","v":2070},{"$f":"Invoer!BP119","v":2071},{"$f":"Invoer!BQ119","v":2072},{"$f":"Invoer!BR119","v":2073},{"$f":"Invoer!BS119","v":2074},{"$f":"Invoer!BT119","v":2075},{"$f":"Invoer!BU119","v":2076},{"$f":"Invoer!BV119","v":2077},{"$f":"Invoer!BW119","v":2078},{"$f":"Invoer!BX119","v":2079}]
[null,null,null,null,{"$f":"Invoer!E128","v":"Vennootschapsbelasting"},null,null,null,null,null,null,null,{"$f":"Invoer!Q128","v":0.25},{"$f":"Invoer!R128","v":0.217},{"$f":"Invoer!S128","v":0.217},{"$f":"Invoer!T128","v":0.217},{"$f":"Invoer!U128","v":0.217},{"$f":"Invoer!V128","v":0.217},{"$f":"Invoer!W128","v":0.217},{"$f":"Invoer!X128","v":0.217},{"$f":"Invoer!Y128","v":0.217},{"$f":"Invoer!Z128","v":0.217},{"$f":"Invoer!AA128","v":0.217},{"$f":"Invoer!AB128","v":0.217},{"$f":"Invoer!AC128","v":0.217},{"$f":"Invoer!AD128","v":0.217},{"$f":"Invoer!AE128","v":0.217},{"$f":"Invoer!AF128","v":0.217},{"$f":"Invoer!AG128","v":0.217},{"$f":"Invoer!AH128","v":0.217},{"$f":"Invoer!AI128","v":0.217},{"$f":"Invoer!AJ128","v":0.217},{"$f":"Invoer!AK128","v":0.217},{"$f":"Invoer!AL128","v":0.217},{"$f":"Invoer!AM128","v":0.217},{"$f":"Invoer!AN128","v":0.217},{"$f":"Invoer!AO128","v":0.217},{"$f":"Invoer!AP128","v":0.217},{"$f":"Invoer!AQ128","v":0.217},{"$f":"Invoer!AR128","v":0.217},{"$f":"Invoer!AS128","v":0.217},{"$f":"Invoer!AT128","v":0.217},{"$f":"Invoer!AU128","v":0.217},{"$f":"Invoer!AV128","v":0.217},{"$f":"Invoer!AW128","v":0.217},{"$f":"Invoer!AX128","v":0.217},{"$f":"Invoer!AY128","v":0.217},{"$f":"Invoer!AZ128","v":0.217},{"$f":"Invoer!BA128","v":0.217},{"$f":"Invoer!BB128","v":0.217},{"$f":"Invoer!BC128","v":0.217},{"$f":"Invoer!BD128","v":0.217},{"$f":"Invoer!BE128","v":0.217},{"$f":"Invoer!BF128","v":0.217},{"$f":"Invoer!BG128","v":0.217},{"$f":"Invoer!BH128","v":0.217},{"$f":"Invoer!BI128","v":0.217},{"$f":"Invoer!BJ128","v":0.217},{"$f":"Invoer!BK128","v":0.217},{"$f":"Invoer!BL128","v":0.217},{"$f":"Invoer!BM128","v":0.217},{"$f":"Invoer!BN128","v":0.217},{"$f":"Invoer!BO128","v":0.217},{"$f":"Invoer!BP128","v":0.217},{"$f":"Invoer!BQ128","v":0.217},{"$f":"Invoer!BR128","v":0.217},{"$f":"Invoer!BS128","v":0.217},{"$f":"Invoer!BT128","v":0.217},{"$f":"Invoer!BU128","v":0.217},{"$f":"Invoer!BV128","v":0.217},{"$f":"Invoer!BW128","v":0.217},{"$f":"Invoer!BX128","v":0.217}]
[]
[]
[]
[null,"Kosten",null,null,null,{"$f":"Invoer!F52","v":"Waarde"},{"$f":"Invoer!G52","v":"Eenheid"},{"$f":"Invoer!H52","v":"Default"},{"$f":"Invoer!I52","v":"Afwijking default"},{"$f":"Invoer!J52","v":"Opmerkingen"}]
[null,null,"Infrastructuur CAPEX"]
[null,null,null,null,"Hoofddistributietracé",{"$f":"SUM(Invoer!F54:F56)*Invoer!F16+Invoer!F58*Invoer!F59+Invoer!F57","v":0},"€",{"$f":"SUM(Invoer!H54:H56)*Invoer!H16+Invoer!H58*Invoer!H59+Invoer!H57","v":0},{"$f":"F37-H37","v":0}]
[null,null,null,null,"Primaire leidingnetten",{"$f":"SUM(Invoer!F61:F63)*Invoer!F17+Invoer!F66*Invoer!F65+Invoer!F64","v":0},"€",{"$f":"SUM(Invoer!H61:H63)*Invoer!H17+Invoer!H66*Invoer!H65+Invoer!H64","v":0},{"$f":"F38-H38","v":0}]
[null,null,null,null,"Secundaire leidingnetten",{"$f":"SUM(Invoer!F68:F70)*Invoer!F18+Invoer!F72*Invoer!F73+Invoer!F71","v":0},"€",{"$f":"SUM(Invoer!H68:H70)*Invoer!H18+Invoer!H72*Invoer!H73+Invoer!H64","v":0},{"$f":"F39-H39","v":0}]
[null,null,null,null,"Overig",{"$f":"SUM(Invoer!F86:F88)+Invoer!F85*(MAX(Invoer!Q122:BX122)+MAX(Invoer!Q123:BX123))","v":0},"€",{"$f":"SUM(Invoer!H86:H88)+Invoer!H85*(MAX(Invoer!S122:BZ122)+MAX(Invoer!S123:BZ123))","v":0},{"$f":"F40-H40","v":0}]
[]
[null,null,"Aansluitingskosten"]
[null,null,null,null,{"$f":"Invoer!E75","v":"Aansluitingen grondgebonden woning"},{"$f":"Invoer!F75","v":0},{"$f":"Invoer!G75","v":"€/stuk"},{"$f":"Invoer!H75","v":0},{"$f":"Invoer!I75","v":0}]
[null,null,null,null,{"$f":"Invoer!E76","v":"Aansluitingen gestapelde woning"},{"$f":"Invoer!F76","v":0},{"$f":"Invoer!G76","v":"€/stuk"},{"$f":"Invoer!H76","v":0},{"$f":"Invoer!I76","v":0}]
[null,null,null,null,{"$f":"Invoer!E77","v":"Gemiddelde kosten collectieve aansluitingen"},{"$f":"Invoer!F77","v":0},{"$f":"Invoer!G77","v":"€/stuk"},{"$f":"Invoer!H77","v":0},{"$f":"Invoer!I77","v":0}]
[null,null,null,null,{"$f":"Invoer!E78","v":"Kosten warmtewisselaar / afleversets bij een grondgebonden woning"},{"$f":"Invoer!F78","v":0},{"$f":"Invoer!G78","v":"€/stuk"},{"$f":"Invoer!H78","v":0},{"$f":"Invoer!I78","v":0}]
[null,null,null,null,{"$f":"Invoer!E79","v":"Kosten warmtewisselaar / afleversets bij een gestapelde woning"},{"$f":"Invoer!F79","v":0},{"$f":"Invoer!G79","v":"€/stuk"},{"$f":"Invoer!H79","v":0},{"$f":"Invoer!I79","v":0}]
[null,null,null,null,{"$f":"Invoer!E80","v":"Kosten warmtewisselaar / afleversets collectieve aansluitingen"},{"$f":"Invoer!F80","v":0},{"$f":"Invoer!G80","v":"€/stuk"},{"$f":"Invoer!H80","v":0},{"$f":"Invoer!I80","v":0}]
[null,null,null,null,{"$f":"Invoer!E81","v":"Kosten warmtemeter grondgebonden woning"},{"$f":"Invoer!F81","v":0},{"$f":"Invoer!G81","v":"€/stuk"},{"$f":"Invoer!H81","v":0},{"$f":"Invoer!I81","v":0}]
[null,null,null,null,{"$f":"Invoer!E82","v":"Kosten warmtemeter gestapelde woning"},{"$f":"Invoer!F82","v":0},{"$f":"Invoer!G82","v":"€/stuk"},{"$f":"Invoer!H82","v":0},{"$f":"Invoer!I82","v":0}]
[null,null,null,null,{"$f":"Invoer!E83","v":"Kosten warmtemeter collectieve aansluitingen"},{"$f":"Invoer!F83","v":0},{"$f":"Invoer!G83","v":"€/stuk"},{"$f":"Invoer!H83","v":0},{"$f":"Invoer!I83","v":0}]
[null,null,"Opex"]
[null,null,null,null,"OPEX hoofddistributietracé",{"$f":"(Invoer!F92*SUM(Invoer!F54:'Invoer'!F56))*Invoer!F16+Invoer!F93*Invoer!F57+Invoer!F94*Invoer!F58*Invoer!F59+Invoer!F95","v":0},"€/jaar",{"$f":"(Invoer!H92*SUM(Invoer!H54:'Invoer'!H56))*Invoer!H16+Invoer!H93*Invoer!H57+Invoer!H94*Invoer!H58*Invoer!H59+Invoer!H95","v":0},{"$f":"F53-H53","v":0}]
[null,null,null,null,{"$f":"Invoer!C96","v":"OPEX Primaire Leidingnetten"},{"$f":"(Invoer!F97*SUM(Invoer!F61:F63))*Invoer!F17+Invoer!F98*Invoer!F64+Invoer!F99*Invoer!F65*Invoer!F66+Invoer!F100","v":0},"€/jaar",{"$f":"(Invoer!H97*SUM(Invoer!H61:H63))*Invoer!H17+Invoer!H98*Invoer!H64+Invoer!H99*Invoer!H65*Invoer!H66+Invoer!H100","v":0},0]
[null,null,null,null,{"$f":"Invoer!C101","v":"OPEX Secundaire Leidingnetten"},{"$f":"(Invoer!F102*SUM(Invoer!F68:F70))*Invoer!F18+Invoer!F103*Invoer!F71+Invoer!F104*Invoer!F72*Invoer!F73+Invoer!F105","v":0},"€/jaar",{"$f":"(Invoer!H102*SUM(Invoer!H68:H70))*Invoer!H18+Invoer!H103*Invoer!H71+Invoer!H104*Invoer!H72*Invoer!H73+Invoer!H105","v":0},0]
[null,null,null,null,{"$f":"Invoer!E107","v":"Onderhoudskosten aansluitingen grondgebonden woning"},{"$f":"Invoer!F107*Invoer!F75","v":0},"€/jaar/aansluiting",{"$f":"Invoer!H107*Invoer!H75","v":0},0]
[null,null,null,null,{"$f":"Invoer!E108","v":"Onderhoudskosten aansluitingen gestapelde woning"},{"$f":"Invoer!F108*Invoer!F76","v":0},"€/jaar/aansluiting",{"$f":"Invoer!H108*Invoer!H76","v":0},0]
[null,null,null,null,{"$f":"Invoer!E109","v":"Onderhoudskosten aansluitingen collectief"},{"$f":"Invoer!F109*Invoer!F77","v":0},"€/jaar/aansluiting",{"$f":"Invoer!H109*Invoer!H77","v":0},0]
[null,null,null,null,"Onderhoudskosten Afleversets grondgebonden woning",{"$f":"Invoer!F110*Invoer!F78","v":0},"€/jaar/aansluiting",{"$f":"Invoer!H110*Invoer!H78","v":0},{"$f":"F59-H59","v":0}]
[null,null,null,null,"Onderhoudskosten Afleversets gestapelde woning",{"$f":"Invoer!F110*Invoer!F79","v":0},"€/jaar/aansluiting",{"$f":"Invoer!H110*Invoer!H79","v":0},0]
[null,null,null,null,"Onderhoudskosten Afleversets collectieve aansluiting",{"$f":"Invoer!F110*Invoer!F80","v":0},"€/jaar/aansluiting",{"$f":"Invoer!H110*Invoer!H80","v":0},0]
[null,null,null,null,"Onderhoudskosten Meetapparatuur grondgebonden woning",{"$f":"Invoer!F111*Invoer!F81","v":0},"€/jaar/aansluiting",{"$f":"Invoer!H111*Invoer!H81","v":0},0]
[null,null,null,null,"Onderhoudskosten Meetapparatuur gestapelde woning",{"$f":"Invoer!F111*Invoer!F82","v":0},"€/jaar/aansluiting",{"$f":"Invoer!H111*Invoer!H82","v":0},0]
[null,null,null,null,"Onderhoudskosten Meetapparatuur collectieve aansluiting",{"$f":"Invoer!F111*Invoer!F83","v":0},"€/jaar/aansluiting",{"$f":"Invoer!H111*Invoer!H83","v":0},0]
[null,null,null,null,{"$f":"Invoer!E112","v":"Administratieve lasten (meterstanden, boekhouding, etc.)"},{"$f":"Invoer!F112","v":0},{"$f":"Invoer!G112","v":"€/jaar/aansluiting"},{"$f":"Invoer!H112","v":0},0]
[null,null,null,null,"Onderhoud en beheer Overig in de woning",{"$f":"Invoer!F113","v":0},{"$f":"Invoer!G113","v":"€/jaar"},{"$f":"Invoer!H113","v":0},0]
[null,null,null,null,"Onderhoud en beheer Overig",{"$f":"Invoer!F115","v":0},{"$f":"Invoer!G115","v":"€/jaar"},{"$f":"Invoer!H115","v":0},{"$f":"F67-H67","v":0}]
[]
[]
[null,{"$f":"Invoer!B37","v":"Tarieven en eenmalige bijdragen"},null,null,null,{"$f":"Invoer!F37","v":"Waarde"},{"$f":"Invoer!G37","v":"Eenheid"},{"$f":"Invoer!H37","v":"Default"},{"$f":"Invoer!I37","v":"Afwijking default"},{"$f":"Invoer!J37","v":"Opmerkingen"}]
[null,null,{"$f":"Invoer!C38","v":"Inkomsten uit individueel kleinverbruik aansluitingen"}]
[null,null,null,null,{"$f":"Invoer!E39","v":"Kostendekkingsbijdrage (KDB)"},{"$f":"Invoer!F39","v":0},{"$f":"Invoer!G39","v":"[€/#]"},{"$f":"Invoer!H39","v":0},{"$f":"Invoer!I39","v":0},{"$f":"Invoer!J39","v":"excl BTW"}]
[null,null,null,null,{"$f":"Invoer!E40","v":"Aansluitbijdrage individuele kleinverbruikers"},{"$f":"Invoer!F40","v":0},{"$f":"Invoer!G40","v":"[€/#]"},{"$f":"Invoer!H40","v":0},{"$f":"Invoer!I40","v":0},{"$f":"Invoer!J40","v":"excl BTW"}]
[null,null,null,null,{"$f":"Invoer!E41","v":"Vastrecht + Meettarief"},{"$f":"Invoer!F41","v":0},{"$f":"Invoer!G41","v":"[€/jr]"},{"$f":"Invoer!H41","v":0},{"$f":"Invoer!I41","v":0},{"$f":"Invoer!J41","v":"excl BTW"}]
[null,null,null,null,{"$f":"Invoer!E42","v":"Vergoeding afleverstation"},{"$f":"Invoer!F42","v":0},{"$f":"Invoer!G42","v":"[€/jr]"},{"$f":"Invoer!H42","v":0},{"$f":"Invoer!I42","v":0},{"$f":"Invoer!J42","v":"excl BTW"}]
[null,null,null,null,{"$f":"Invoer!E43","v":"Verbruikstarief kleinverbruik"},{"$f":"Invoer!F43","v":0},{"$f":"Invoer!G43","v":"[€/GJ]"},{"$f":"Invoer!H43","v":0},{"$f":"Invoer!I43","v":0},{"$f":"Invoer!J43","v":"excl BTW"}]
[null,null,{"$f":"Invoer!C44","v":"Inkomsten uit collectieve aansluitingen"}]
[null,null,null,null,{"$f":"Invoer!E45","v":"Aansluitbijdrage Collectief"},{"$f":"Invoer!F45","v":0},{"$f":"Invoer!G45","v":"[€/kW]"},{"$f":"Invoer!H45","v":0},{"$f":"Invoer!I45","v":0},{"$f":"Invoer!J45","v":"excl BTW"}]
[null,null,null,null,{"$f":"Invoer!E46","v":"Vastrecht + Meettarief"},{"$f":"Invoer!F46","v":0},{"$f":"Invoer!G46","v":"[€/kW/jr]"},{"$f":"Invoer!H46","v":0},{"$f":"Invoer!I46","v":0},{"$f":"Invoer!J46","v":"excl BTW"}]
[null,null,null,null,{"$f":"Invoer!E47","v":"Vergoeding afleverstation"},{"$f":"Invoer!F47","v":0},{"$f":"Invoer!G47","v":"[€/jr]"},{"$f":"Invoer!H47","v":0},{"$f":"Invoer!I47","v":0},{"$f":"Invoer!J47","v":"excl BTW"}]
[null,null,null,null,{"$f":"Invoer!E48","v":"Verbruikstarief Collectief"},{"$f":"Invoer!F48","v":0},{"$f":"Invoer!G48","v":"[€/GJ]"},{"$f":"Invoer!H48","v":0},{"$f":"Invoer!I48","v":0},{"$f":"Invoer!J48","v":"excl BTW"}]
[]
[null,null,{"$f":"Invoer!B119","v":"Kosteninvoer Energie"},null,null,null,null,null,null,null,null,null,{"$f":"Invoer!Q119","v":2020},{"$f":"Invoer!R119","v":2021},{"$f":"Invoer!S119","v":2022},{"$f":"Invoer!T119","v":2023},{"$f":"Invoer!U119","v":2024},{"$f":"Invoer!V119","v":2025},{"$f":"Invoer!W119","v":2026},{"$f":"Invoer!X119","v":2027},{"$f":"Invoer!Y119","v":2028},{"$f":"Invoer!Z119","v":2029},{"$f":"Invoer!AA119","v":2030},{"$f":"Invoer!AB119","v":2031},{"$f":"Invoer!AC119","v":2032},{"$f":"Invoer!AD119","v":2033},{"$f":"Invoer!AE119","v":2034},{"$f":"Invoer!AF119","v":2035},{"$f":"Invoer!AG119","v":2036},{"$f":"Invoer!AH119","v":2037},{"$f":"Invoer!AI119","v":2038},{"$f":"Invoer!AJ119","v":2039},{"$f":"Invoer!AK119","v":2040},{"$f":"Invoer!AL119","v":2041},{"$f":"Invoer!AM119","v":2042},{"$f":"Invoer!AN119","v":2043},{"$f":"Invoer!AO119","v":2044},{"$f":"Invoer!AP119","v":2045},{"$f":"Invoer!AQ119","v":2046},{"$f":"Invoer!AR119","v":2047},{"$f":"Invoer!AS119","v":2048},{"$f":"Invoer!AT119","v":2049},{"$f":"Invoer!AU119","v":2050},{"$f":"Invoer!AV119","v":2051},{"$f":"Invoer!AW119","v":2052},{"$f":"Invoer!AX119","v":2053},{"$f":"Invoer!AY119","v":2054},{"$f":"Invoer!AZ119","v":2055},{"$f":"Invoer!BA119","v":2056},{"$f":"Invoer!BB119","v":2057},{"$f":"Invoer!BC119","v":2058},{"$f":"Invoer!BD119","v":2059},{"$f":"Invoer!BE119","v":2060},{"$f":"Invoer!BF119","v":2061},{"$f":"Invoer!BG119","v":2062},{"$f":"Invoer!BH119","v":2063},{"$f":"Invoer!BI119","v":2064},{"$f":"Invoer!BJ119","v":2065},{"$f":"Invoer!BK119","v":2066},{"$f":"Invoer!BL119","v":2067},{"$f":"Invoer!BM119","v":2068},{"$f":"Invoer!BN119","v":2069},{"$f":"Invoer!BO119","v":2070},{"$f":"Invoer!BP119","v":2071},{"$f":"Invoer!BQ119","v":2072},{"$f":"Invoer!BR119","v":2073},{"$f":"Invoer!BS119","v":2074},{"$f":"Invoer!BT119","v":2075},{"$f":"Invoer!BU119","v":2076},{"$f":"Invoer!BV119","v":2077},{"$f":"Invoer!BW119","v":2078},{"$f":"Invoer!BX119","v":2079}]
[null,null,null,null,{"$f":"Invoer!E120","v":"Variabele component warmte inkoop"},null,{"$f":"Invoer!G120","v":"€/GJ"},null,null,null,null,null,{"$f":"Invoer!Q120","v":0},{"$f":"Invoer!R120","v":0},{"$f":"Invoer!S120","v":0},{"$f":"Invoer!T120","v":0},{"$f":"Invoer!U120","v":0},{"$f":"Invoer!V120","v":0},{"$f":"Invoer!W120","v":0},{"$f":"Invoer!X120","v":0},{"$f":"Invoer!Y120","v":0},{"$f":"Invoer!Z120","v":0},{"$f":"Invoer!AA120","v":0},{"$f":"Invoer!AB120","v":0},{"$f":"Invoer!AC120","v":0},{"$f":"Invoer!AD120","v":0},{"$f":"Invoer!AE120","v":0},{"$f":"Invoer!AF120","v":0},{"$f":"Invoer!AG120","v":0},{"$f":"Invoer!AH120","v":0},{"$f":"Invoer!AI120","v":0},{"$f":"Invoer!AJ120","v":0},{"$f":"Invoer!AK120","v":0},{"$f":"Invoer!AL120","v":0},{"$f":"Invoer!AM120","v":0},{"$f":"Invoer!AN120","v":0},{"$f":"Invoer!AO120","v":0},{"$f":"Invoer!AP120","v":0},{"$f":"Invoer!AQ120","v":0},{"$f":"Invoer!AR120","v":0},{"$f":"Invoer!AS120","v":0},{"$f":"Invoer!AT120","v":0},{"$f":"Invoer!AU120","v":0},{"$f":"Invoer!AV120","v":0},{"$f":"Invoer!AW120","v":0},{"$f":"Invoer!AX120","v":0},{"$f":"Invoer!AY120","v":0},{"$f":"Invoer!AZ120","v":0},{"$f":"Invoer!BA120","v":0},{"$f":"Invoer!BB120","v":0},{"$f":"Invoer!BC120","v":0},{"$f":"Invoer!BD120","v":0},{"$f":"Invoer!BE120","v":0},{"$f":"Invoer!BF120","v":0},{"$f":"Invoer!BG120","v":0},{"$f":"Invoer!BH120","v":0},{"$f":"Invoer!BI120","v":0},{"$f":"Invoer!BJ120","v":0},{"$f":"Invoer!BK120","v":0},{"$f":"Invoer!BL120","v":0},{"$f":"Invoer!BM120","v":0},{"$f":"Invoer!BN120","v":0},{"$f":"Invoer!BO120","v":0},{"$f":"Invoer!BP120","v":0},{"$f":"Invoer!BQ120","v":0},{"$f":"Invoer!BR120","v":0},{"$f":"Invoer!BS120","v":0},{"$f":"Invoer!BT120","v":0},{"$f":"Invoer!BU120","v":0},{"$f":"Invoer!BV120","v":0},{"$f":"Invoer!BW120","v":0},{"$f":"Invoer!BX120","v":0}]
[null,null,null,null,{"$f":"Invoer!E121","v":"Vaste component warmte inkoop"},null,{"$f":"Invoer!G121","v":"€/jaar"},null,null,null,null,null,{"$f":"Invoer!Q121","v":0},{"$f":"Invoer!R121","v":0},{"$f":"Invoer!S121","v":0},{"$f":"Invoer!T121","v":0},{"$f":"Invoer!U121","v":0},{"$f":"Invoer!V121","v":0},{"$f":"Invoer!W121","v":0},{"$f":"Invoer!X121","v":0},{"$f":"Invoer!Y121","v":0},{"$f":"Invoer!Z121","v":0},{"$f":"Invoer!AA121","v":0},{"$f":"Invoer!AB121","v":0},{"$f":"Invoer!AC121","v":0},{"$f":"Invoer!AD121","v":0},{"$f":"Invoer!AE121","v":0},{"$f":"Invoer!AF121","v":0},{"$f":"Invoer!AG121","v":0},{"$f":"Invoer!AH121","v":0},{"$f":"Invoer!AI121","v":0},{"$f":"Invoer!AJ121","v":0},{"$f":"Invoer!AK121","v":0},{"$f":"Invoer!AL121","v":0},{"$f":"Invoer!AM121","v":0},{"$f":"Invoer!AN121","v":0},{"$f":"Invoer!AO121","v":0},{"$f":"Invoer!AP121","v":0},{"$f":"Invoer!AQ121","v":0},{"$f":"Invoer!AR121","v":0},{"$f":"Invoer!AS121","v":0},{"$f":"Invoer!AT121","v":0},{"$f":"Invoer!AU121","v":0},{"$f":"Invoer!AV121","v":0},{"$f":"Invoer!AW121","v":0},{"$f":"Invoer!AX121","v":0},{"$f":"Invoer!AY121","v":0},{"$f":"Invoer!AZ121","v":0},{"$f":"Invoer!BA121","v":0},{"$f":"Invoer!BB121","v":0},{"$f":"Invoer!BC121","v":0},{"$f":"Invoer!BD121","v":0},{"$f":"Invoer!BE121","v":0},{"$f":"Invoer!BF121","v":0},{"$f":"Invoer!BG121","v":0},{"$f":"Invoer!BH121","v":0},{"$f":"Invoer!BI121","v":0},{"$f":"Invoer!BJ121","v":0},{"$f":"Invoer!BK121","v":0},{"$f":"Invoer!BL121","v":0},{"$f":"Invoer!BM121","v":0},{"$f":"Invoer!BN121","v":0},{"$f":"Invoer!BO121","v":0},{"$f":"Invoer!BP121","v":0},{"$f":"Invoer!BQ121","v":0},{"$f":"Invoer!BR121","v":0},{"$f":"Invoer!BS121","v":0},{"$f":"Invoer!BT121","v":0},{"$f":"Invoer!BU121","v":0},{"$f":"Invoer!BV121","v":0},{"$f":"Invoer!BW121","v":0},{"$f":"Invoer!BX121","v":0}]
[null,null,null,null,{"$f":"Invoer!E122","v":"Aantal aansluitingen grondgebonden (individueel kleinverbruik)"},null,{"$f":"Invoer!G122","v":"[#]"},null,null,null,null,null,{"$f":"Invoer!Q122","v":0},{"$f":"Invoer!R122","v":0},{"$f":"Invoer!S122","v":0},{"$f":"Invoer!T122","v":0},{"$f":"Invoer!U122","v":0},{"$f":"Invoer!V122","v":0},{"$f":"Invoer!W122","v":0},{"$f":"Invoer!X122","v":0},{"$f":"Invoer!Y122","v":0},{"$f":"Invoer!Z122","v":0},{"$f":"Invoer!AA122","v":0},{"$f":"Invoer!AB122","v":0},{"$f":"Invoer!AC122","v":0},{"$f":"Invoer!AD122","v":0},{"$f":"Invoer!AE122","v":0},{"$f":"Invoer!AF122","v":0},{"$f":"Invoer!AG122","v":0},{"$f":"Invoer!AH122","v":0},{"$f":"Invoer!AI122","v":0},{"$f":"Invoer!AJ122","v":0},{"$f":"Invoer!AK122","v":0},{"$f":"Invoer!AL122","v":0},{"$f":"Invoer!AM122","v":0},{"$f":"Invoer!AN122","v":0},{"$f":"Invoer!AO122","v":0},{"$f":"Invoer!AP122","v":0},{"$f":"Invoer!AQ122","v":0},{"$f":"Invoer!AR122","v":0},{"$f":"Invoer!AS122","v":0},{"$f":"Invoer!AT122","v":0},{"$f":"Invoer!AU122","v":0},{"$f":"Invoer!AV122","v":0},{"$f":"Invoer!AW122","v":0},{"$f":"Invoer!AX122","v":0},{"$f":"Invoer!AY122","v":0},{"$f":"Invoer!AZ122","v":0},{"$f":"Invoer!BA122","v":0},{"$f":"Invoer!BB122","v":0},{"$f":"Invoer!BC122","v":0},{"$f":"Invoer!BD122","v":0},{"$f":"Invoer!BE122","v":0},{"$f":"Invoer!BF122","v":0},{"$f":"Invoer!BG122","v":0},{"$f":"Invoer!BH122","v":0},{"$f":"Invoer!BI122","v":0},{"$f":"Invoer!BJ122","v":0},{"$f":"Invoer!BK122","v":0},{"$f":"Invoer!BL122","v":0},{"$f":"Invoer!BM122","v":0},{"$f":"Invoer!BN122","v":0},{"$f":"Invoer!BO122","v":0},{"$f":"Invoer!BP122","v":0},{"$f":"Invoer!BQ122","v":0},{"$f":"Invoer!BR122","v":0},{"$f":"Invoer!BS122","v":0},{"$f":"Invoer!BT122","v":0},{"$f":"Invoer!BU122","v":0},{"$f":"Invoer!BV122","v":0},{"$f":"Invoer!BW122","v":0},{"$f":"Invoer!BX122","v":0}]
[null,null,null,null,{"$f":"Invoer!E123","v":"Aantal aansluitingen gestapeld (individueel kleinverbruik)"},null,{"$f":"Invoer!G123","v":"[#]"},null,null,null,null,null,{"$f":"Invoer!Q123","v":0},{"$f":"Invoer!R123","v":0},{"$f":"Invoer!S123","v":0},{"$f":"Invoer!T123","v":0},{"$f":"Invoer!U123","v":0},{"$f":"Invoer!V123","v":0},{"$f":"Invoer!W123","v":0},{"$f":"Invoer!X123","v":0},{"$f":"Invoer!Y123","v":0},{"$f":"Invoer!Z123","v":0},{"$f":"Invoer!AA123","v":0},{"$f":"Invoer!AB123","v":0},{"$f":"Invoer!AC123","v":0},{"$f":"Invoer!AD123","v":0},{"$f":"Invoer!AE123","v":0},{"$f":"Invoer!AF123","v":0},{"$f":"Invoer!AG123","v":0},{"$f":"Invoer!AH123","v":0},{"$f":"Invoer!AI123","v":0},{"$f":"Invoer!AJ123","v":0},{"$f":"Invoer!AK123","v":0},{"$f":"Invoer!AL123","v":0},{"$f":"Invoer!AM123","v":0},{"$f":"Invoer!AN123","v":0},{"$f":"Invoer!AO123","v":0},{"$f":"Invoer!AP123","v":0},{"$f":"Invoer!AQ123","v":0},{"$f":"Invoer!AR123","v":0},{"$f":"Invoer!AS123","v":0},{"$f":"Invoer!AT123","v":0},{"$f":"Invoer!AU123","v":0},{"$f":"Invoer!AV123","v":0},{"$f":"Invoer!AW123","v":0},{"$f":"Invoer!AX123","v":0},{"$f":"Invoer!AY123","v":0},{"$f":"Invoer!AZ123","v":0},{"$f":"Invoer!BA123","v":0},{"$f":"Invoer!BB123","v":0},{"$f":"Invoer!BC123","v":0},{"$f":"Invoer!BD123","v":0},{"$f":"Invoer!BE123","v":0},{"$f":"Invoer!BF123","v":0},{"$f":"Invoer!BG123","v":0},{"$f":"Invoer!BH123","v":0},{"$f":"Invoer!BI123","v":0},{"$f":"Invoer!BJ123","v":0},{"$f":"Invoer!BK123","v":0},{"$f":"Invoer!BL123","v":0},{"$f":"Invoer!BM123","v":0},{"$f":"Invoer!BN123","v":0},{"$f":"Invoer!BO123","v":0},{"$f":"Invoer!BP123","v":0},{"$f":"Invoer!BQ123","v":0},{"$f":"Invoer!BR123","v":0},{"$f":"Invoer!BS123","v":0},{"$f":"Invoer!BT123","v":0},{"$f":"Invoer!BU123","v":0},{"$f":"Invoer!BV123","v":0},{"$f":"Invoer!BW123","v":0},{"$f":"Invoer!BX123","v":0}]
[null,null,null,null,{"$f":"Invoer!E124","v":"Aantal collectieve aansluitingen"},null,{"$f":"Invoer!G124","v":"[#]"},null,null,null,null,null,{"$f":"Invoer!Q124","v":0},{"$f":"Invoer!R124","v":0},{"$f":"Invoer!S124","v":0},{"$f":"Invoer!T124","v":0},{"$f":"Invoer!U124","v":0},{"$f":"Invoer!V124","v":0},{"$f":"Invoer!W124","v":0},{"$f":"Invoer!X124","v":0},{"$f":"Invoer!Y124","v":0},{"$f":"Invoer!Z124","v":0},{"$f":"Invoer!AA124","v":0},{"$f":"Invoer!AB124","v":0},{"$f":"Invoer!AC124","v":0},{"$f":"Invoer!AD124","v":0},{"$f":"Invoer!AE124","v":0},{"$f":"Invoer!AF124","v":0},{"$f":"Invoer!AG124","v":0},{"$f":"Invoer!AH124","v":0},{"$f":"Invoer!AI124","v":0},{"$f":"Invoer!AJ124","v":0},{"$f":"Invoer!AK124","v":0},{"$f":"Invoer!AL124","v":0},{"$f":"Invoer!AM124","v":0},{"$f":"Invoer!AN124","v":0},{"$f":"Invoer!AO124","v":0},{"$f":"Invoer!AP124","v":0},{"$f":"Invoer!AQ124","v":0},{"$f":"Invoer!AR124","v":0},{"$f":"Invoer!AS124","v":0},{"$f":"Invoer!AT124","v":0},{"$f":"Invoer!AU124","v":0},{"$f":"Invoer!AV124","v":0},{"$f":"Invoer!AW124","v":0},{"$f":"Invoer!AX124","v":0},{"$f":"Invoer!AY124","v":0},{"$f":"Invoer!AZ124","v":0},{"$f":"Invoer!BA124","v":0},{"$f":"Invoer!BB124","v":0},{"$f":"Invoer!BC124","v":0},{"$f":"Invoer!BD124","v":0},{"$f":"Invoer!BE124","v":0},{"$f":"Invoer!BF124","v":0},{"$f":"Invoer!BG124","v":0},{"$f":"Invoer!BH124","v":0},{"$f":"Invoer!BI124","v":0},{"$f":"Invoer!BJ124","v":0},{"$f":"Invoer!BK124","v":0},{"$f":"Invoer!BL124","v":0},{"$f":"Invoer!BM124","v":0},{"$f":"Invoer!BN124","v":0},{"$f":"Invoer!BO124","v":0},{"$f":"Invoer!BP124","v":0},{"$f":"Invoer!BQ124","v":0},{"$f":"Invoer!BR124","v":0},{"$f":"Invoer!BS124","v":0},{"$f":"Invoer!BT124","v":0},{"$f":"Invoer!BU124","v":0},{"$f":"Invoer!BV124","v":0},{"$f":"Invoer!BW124","v":0},{"$f":"Invoer!BX124","v":0}]
[null,null,null,null,{"$f":"Invoer!E125","v":"Vermogen collectieve aansluiting"},null,{"$f":"Invoer!G125","v":"[kW/aansluiting]"},null,null,null,null,null,{"$f":"Invoer!Q125","v":0},{"$f":"Invoer!R125","v":0},{"$f":"Invoer!S125","v":0},{"$f":"Invoer!T125","v":0},{"$f":"Invoer!U125","v":0},{"$f":"Invoer!V125","v":0},{"$f":"Invoer!W125","v":0},{"$f":"Invoer!X125","v":0},{"$f":"Invoer!Y125","v":0},{"$f":"Invoer!Z125","v":0},{"$f":"Invoer!AA125","v":0},{"$f":"Invoer!AB125","v":0},{"$f":"Invoer!AC125","v":0},{"$f":"Invoer!AD125","v":0},{"$f":"Invoer!AE125","v":0},{"$f":"Invoer!AF125","v":0},{"$f":"Invoer!AG125","v":0},{"$f":"Invoer!AH125","v":0},{"$f":"Invoer!AI125","v":0},{"$f":"Invoer!AJ125","v":0},{"$f":"Invoer!AK125","v":0},{"$f":"Invoer!AL125","v":0},{"$f":"Invoer!AM125","v":0},{"$f":"Invoer!AN125","v":0},{"$f":"Invoer!AO125","v":0},{"$f":"Invoer!AP125","v":0},{"$f":"Invoer!AQ125","v":0},{"$f":"Invoer!AR125","v":0},{"$f":"Invoer!AS125","v":0},{"$f":"Invoer!AT125","v":0},{"$f":"Invoer!AU125","v":0},{"$f":"Invoer!AV125","v":0},{"$f":"Invoer!AW125","v":0},{"$f":"Invoer!AX125","v":0},{"$f":"Invoer!AY125","v":0},{"$f":"Invoer!AZ125","v":0},{"$f":"Invoer!BA125","v":0},{"$f":"Invoer!BB125","v":0},{"$f":"Invoer!BC125","v":0},{"$f":"Invoer!BD125","v":0},{"$f":"Invoer!BE125","v":0},{"$f":"Invoer!BF125","v":0},{"$f":"Invoer!BG125","v":0},{"$f":"Invoer!BH125","v":0},{"$f":"Invoer!BI125","v":0},{"$f":"Invoer!BJ125","v":0},{"$f":"Invoer!BK125","v":0},{"$f":"Invoer!BL125","v":0},{"$f":"Invoer!BM125","v":0},{"$f":"Invoer!BN125","v":0},{"$f":"Invoer!BO125","v":0},{"$f":"Invoer!BP125","v":0},{"$f":"Invoer!BQ125","v":0},{"$f":"Invoer!BR125","v":0},{"$f":"Invoer!BS125","v":0},{"$f":"Invoer!BT125","v":0},{"$f":"Invoer!BU125","v":0},{"$f":"Invoer!BV125","v":0},{"$f":"Invoer!BW125","v":0},{"$f":"Invoer!BX125","v":0}]
[null,null,null,null,{"$f":"Invoer!E126","v":"Warmteverbruiken individueel kleinverbruik"},null,{"$f":"Invoer!G126","v":"[GJ/woning/jr]"},null,null,null,null,null,{"$f":"Invoer!Q126","v":0},{"$f":"Invoer!R126","v":0},{"$f":"Invoer!S126","v":0},{"$f":"Invoer!T126","v":0},{"$f":"Invoer!U126","v":0},{"$f":"Invoer!V126","v":0},{"$f":"Invoer!W126","v":0},{"$f":"Invoer!X126","v":0},{"$f":"Invoer!Y126","v":0},{"$f":"Invoer!Z126","v":0},{"$f":"Invoer!AA126","v":0},{"$f":"Invoer!AB126","v":0},{"$f":"Invoer!AC126","v":0},{"$f":"Invoer!AD126","v":0},{"$f":"Invoer!AE126","v":0},{"$f":"Invoer!AF126","v":0},{"$f":"Invoer!AG126","v":0},{"$f":"Invoer!AH126","v":0},{"$f":"Invoer!AI126","v":0},{"$f":"Invoer!AJ126","v":0},{"$f":"Invoer!AK126","v":0},{"$f":"Invoer!AL126","v":0},{"$f":"Invoer!AM126","v":0},{"$f":"Invoer!AN126","v":0},{"$f":"Invoer!AO126","v":0},{"$f":"Invoer!AP126","v":0},{"$f":"Invoer!AQ126","v":0},{"$f":"Invoer!AR126","v":0},{"$f":"Invoer!AS126","v":0},{"$f":"Invoer!AT126","v":0},{"$f":"Invoer!AU126","v":0},{"$f":"Invoer!AV126","v":0},{"$f":"Invoer!AW126","v":0},{"$f":"Invoer!AX126","v":0},{"$f":"Invoer!AY126","v":0},{"$f":"Invoer!AZ126","v":0},{"$f":"Invoer!BA126","v":0},{"$f":"Invoer!BB126","v":0},{"$f":"Invoer!BC126","v":0},{"$f":"Invoer!BD126","v":0},{"$f":"Invoer!BE126","v":0},{"$f":"Invoer!BF126","v":0},{"$f":"Invoer!BG126","v":0},{"$f":"Invoer!BH126","v":0},{"$f":"Invoer!BI126","v":0},{"$f":"Invoer!BJ126","v":0},{"$f":"Invoer!BK126","v":0},{"$f":"Invoer!BL126","v":0},{"$f":"Invoer!BM126","v":0},{"$f":"Invoer!BN126","v":0},{"$f":"Invoer!BO126","v":0},{"$f":"Invoer!BP126","v":0},{"$f":"Invoer!BQ126","v":0},{"$f":"Invoer!BR126","v":0},{"$f":"Invoer!BS126","v":0},{"$f":"Invoer!BT126","v":0},{"$f":"Invoer!BU126","v":0},{"$f":"Invoer!BV126","v":0},{"$f":"Invoer!BW126","v":0},{"$f":"Invoer!BX126","v":0}]
[null,null,null,null,{"$f":"Invoer!E127","v":"Warmteverbruiken Collectief"},null,{"$f":"Invoer!G127","v":"[GJ/aansl/jr]"},null,null,null,null,null,{"$f":"Invoer!Q127","v":0},{"$f":"Invoer!R127","v":0},{"$f":"Invoer!S127","v":0},{"$f":"Invoer!T127","v":0},{"$f":"Invoer!U127","v":0},{"$f":"Invoer!V127","v":0},{"$f":"Invoer!W127","v":0},{"$f":"Invoer!X127","v":0},{"$f":"Invoer!Y127","v":0},{"$f":"Invoer!Z127","v":0},{"$f":"Invoer!AA127","v":0},{"$f":"Invoer!AB127","v":0},{"$f":"Invoer!AC127","v":0},{"$f":"Invoer!AD127","v":0},{"$f":"Invoer!AE127","v":0},{"$f":"Invoer!AF127","v":0},{"$f":"Invoer!AG127","v":0},{"$f":"Invoer!AH127","v":0},{"$f":"Invoer!AI127","v":0},{"$f":"Invoer!AJ127","v":0},{"$f":"Invoer!AK127","v":0},{"$f":"Invoer!AL127","v":0},{"$f":"Invoer!AM127","v":0},{"$f":"Invoer!AN127","v":0},{"$f":"Invoer!AO127","v":0},{"$f":"Invoer!AP127","v":0},{"$f":"Invoer!AQ127","v":0},{"$f":"Invoer!AR127","v":0},{"$f":"Invoer!AS127","v":0},{"$f":"Invoer!AT127","v":0},{"$f":"Invoer!AU127","v":0},{"$f":"Invoer!AV127","v":0},{"$f":"Invoer!AW127","v":0},{"$f":"Invoer!AX127","v":0},{"$f":"Invoer!AY127","v":0},{"$f":"Invoer!AZ127","v":0},{"$f":"Invoer!BA127","v":0},{"$f":"Invoer!BB127","v":0},{"$f":"Invoer!BC127","v":0},{"$f":"Invoer!BD127","v":0},{"$f":"Invoer!BE127","v":0},{"$f":"Invoer!BF127","v":0},{"$f":"Invoer!BG127","v":0},{"$f":"Invoer!BH127","v":0},{"$f":"Invoer!BI127","v":0},{"$f":"Invoer!BJ127","v":0},{"$f":"Invoer!BK127","v":0},{"$f":"Invoer!BL127","v":0},{"$f":"Invoer!BM127","v":0},{"$f":"Invoer!BN127","v":0},{"$f":"Invoer!BO127","v":0},{"$f":"Invoer!BP127","v":0},{"$f":"Invoer!BQ127","v":0},{"$f":"Invoer!BR127","v":0},{"$f":"Invoer!BS127","v":0},{"$f":"Invoer!BT127","v":0},{"$f":"Invoer!BU127","v":0},{"$f":"Invoer!BV127","v":0},{"$f":"Invoer!BW127","v":0},{"$f":"Invoer!BX127","v":0}]
[]
[]
[]
[null,{"$f":"Invoer!B132","v":"TIMING & SCENARIO'S"},null,null,null,{"$f":"Invoer!F132","v":"Waarde"},{"$f":"Invoer!G132","v":"Eenheid"},{"$f":"Invoer!H132","v":"Checks"},null,null,null,null,{"$f":"Invoer!Q132","v":2020},{"$f":"Invoer!R132","v":2021},{"$f":"Invoer!S132","v":2022},{"$f":"Invoer!T132","v":2023},{"$f":"Invoer!U132","v":2024},{"$f":"Invoer!V132","v":2025},{"$f":"Invoer!W132","v":2026},{"$f":"Invoer!X132","v":2027},{"$f":"Invoer!Y132","v":2028},{"$f":"Invoer!Z132","v":2029},{"$f":"Invoer!AA132","v":2030},{"$f":"Invoer!AB132","v":2031},{"$f":"Invoer!AC132","v":2032},{"$f":"Invoer!AD132","v":2033},{"$f":"Invoer!AE132","v":2034},{"$f":"Invoer!AF132","v":2035},{"$f":"Invoer!AG132","v":2036},{"$f":"Invoer!AH132","v":2037},{"$f":"Invoer!AI132","v":2038},{"$f":"Invoer!AJ132","v":2039},{"$f":"Invoer!AK132","v":2040},{"$f":"Invoer!AL132","v":2041},{"$f":"Invoer!AM132","v":2042},{"$f":"Invoer!AN132","v":2043},{"$f":"Invoer!AO132","v":2044},{"$f":"Invoer!AP132","v":2045},{"$f":"Invoer!AQ132","v":2046},{"$f":"Invoer!AR132","v":2047},{"$f":"Invoer!AS132","v":2048},{"$f":"Invoer!AT132","v":2049},{"$f":"Invoer!AU132","v":2050},{"$f":"Invoer!AV132","v":2051},{"$f":"Invoer!AW132","v":2052},{"$f":"Invoer!AX132","v":2053},{"$f":"Invoer!AY132","v":2054},{"$f":"Invoer!AZ132","v":2055},{"$f":"Invoer!BA132","v":2056},{"$f":"Invoer!BB132","v":2057},{"$f":"Invoer!BC132","v":2058},{"$f":"Invoer!BD132","v":2059},{"$f":"Invoer!BE132","v":2060},{"$f":"Invoer!BF132","v":2061},{"$f":"Invoer!BG132","v":2062},{"$f":"Invoer!BH132","v":2063},{"$f":"Invoer!BI132","v":2064},{"$f":"Invoer!BJ132","v":2065},{"$f":"Invoer!BK132","v":2066},{"$f":"Invoer!BL132","v":2067},{"$f":"Invoer!BM132","v":2068},{"$f":"Invoer!BN132","v":2069},{"$f":"Invoer!BO132","v":2070},{"$f":"Invoer!BP132","v":2071},{"$f":"Invoer!BQ132","v":2072},{"$f":"Invoer!BR132","v":2073},{"$f":"Invoer!BS132","v":2074},{"$f":"Invoer!BT132","v":2075},{"$f":"Invoer!BU132","v":2076},{"$f":"Invoer!BV132","v":2077},{"$f":"Invoer!BW132","v":2078},{"$f":"Invoer!BX132","v":2079}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Invoer!Q133","v":1},{"$f":"Invoer!R133","v":2},{"$f":"Invoer!S133","v":3},{"$f":"Invoer!T133","v":4},{"$f":"Invoer!U133","v":5},{"$f":"Invoer!V133","v":6},{"$f":"Invoer!W133","v":7},{"$f":"Invoer!X133","v":8},{"$f":"Invoer!Y133","v":9},{"$f":"Invoer!Z133","v":10},{"$f":"Invoer!AA133","v":11},{"$f":"Invoer!AB133","v":12},{"$f":"Invoer!AC133","v":13},{"$f":"Invoer!AD133","v":14},{"$f":"Invoer!AE133","v":15},{"$f":"Invoer!AF133","v":16},{"$f":"Invoer!AG133","v":17},{"$f":"Invoer!AH133","v":18},{"$f":"Invoer!AI133","v":19},{"$f":"Invoer!AJ133","v":20},{"$f":"Invoer!AK133","v":21},{"$f":"Invoer!AL133","v":22},{"$f":"Invoer!AM133","v":23},{"$f":"Invoer!AN133","v":24},{"$f":"Invoer!AO133","v":25},{"$f":"Invoer!AP133","v":26},{"$f":"Invoer!AQ133","v":27},{"$f":"Invoer!AR133","v":28},{"$f":"Invoer!AS133","v":29},{"$f":"Invoer!AT133","v":30},{"$f":"Invoer!AU133","v":31},{"$f":"Invoer!AV133","v":32},{"$f":"Invoer!AW133","v":33},{"$f":"Invoer!AX133","v":34},{"$f":"Invoer!AY133","v":35},{"$f":"Invoer!AZ133","v":36},{"$f":"Invoer!BA133","v":37},{"$f":"Invoer!BB133","v":38},{"$f":"Invoer!BC133","v":39},{"$f":"Invoer!BD133","v":40},{"$f":"Invoer!BE133","v":41},{"$f":"Invoer!BF133","v":42},{"$f":"Invoer!BG133","v":43},{"$f":"Invoer!BH133","v":44},{"$f":"Invoer!BI133","v":45},{"$f":"Invoer!BJ133","v":46},{"$f":"Invoer!BK133","v":47},{"$f":"Invoer!BL133","v":48},{"$f":"Invoer!BM133","v":49},{"$f":"Invoer!BN133","v":50},{"$f":"Invoer!BO133","v":51},{"$f":"Invoer!BP133","v":52},{"$f":"Invoer!BQ133","v":53},{"$f":"Invoer!BR133","v":54},{"$f":"Invoer!BS133","v":55},{"$f":"Invoer!BT133","v":56},{"$f":"Invoer!BU133","v":57},{"$f":"Invoer!BV133","v":58},{"$f":"Invoer!BW133","v":59},{"$f":"Invoer!BX133","v":60}]
[null,null,null,null,{"$f":"Invoer!E134","v":"Exploitatieduur"},{"$f":"Invoer!F134","v":30},{"$f":"Invoer!G134","v":"jaar"}]
[null,null,null,null,{"$f":"Invoer!E135","v":"Startjaar "},{"$f":"Invoer!F135","v":2020},{"$f":"Invoer!G135","v":"jaar"}]
[null,null,{"$f":"Invoer!C136","v":"Indexatie"}]
[null,null,null,null,{"$f":"Invoer!E137","v":"Indexatie Capex"},{"$f":"Invoer!F137","v":0},{"$f":"Invoer!G137","v":"flag"},null,null,null,null,null,{"$f":"Invoer!Q137","v":1},{"$f":"Invoer!R137","v":1},{"$f":"Invoer!S137","v":1},{"$f":"Invoer!T137","v":1},{"$f":"Invoer!U137","v":1},{"$f":"Invoer!V137","v":1},{"$f":"Invoer!W137","v":1},{"$f":"Invoer!X137","v":1},{"$f":"Invoer!Y137","v":1},{"$f":"Invoer!Z137","v":1},{"$f":"Invoer!AA137","v":1},{"$f":"Invoer!AB137","v":1},{"$f":"Invoer!AC137","v":1},{"$f":"Invoer!AD137","v":1},{"$f":"Invoer!AE137","v":1},{"$f":"Invoer!AF137","v":1},{"$f":"Invoer!AG137","v":1},{"$f":"Invoer!AH137","v":1},{"$f":"Invoer!AI137","v":1},{"$f":"Invoer!AJ137","v":1},{"$f":"Invoer!AK137","v":1},{"$f":"Invoer!AL137","v":1},{"$f":"Invoer!AM137","v":1},{"$f":"Invoer!AN137","v":1},{"$f":"Invoer!AO137","v":1},{"$f":"Invoer!AP137","v":1},{"$f":"Invoer!AQ137","v":1},{"$f":"Invoer!AR137","v":1},{"$f":"Invoer!AS137","v":1},{"$f":"Invoer!AT137","v":1},{"$f":"Invoer!AU137","v":1},{"$f":"Invoer!AV137","v":1},{"$f":"Invoer!AW137","v":1},{"$f":"Invoer!AX137","v":1},{"$f":"Invoer!AY137","v":1},{"$f":"Invoer!AZ137","v":1},{"$f":"Invoer!BA137","v":1},{"$f":"Invoer!BB137","v":1},{"$f":"Invoer!BC137","v":1},{"$f":"Invoer!BD137","v":1},{"$f":"Invoer!BE137","v":1},{"$f":"Invoer!BF137","v":1},{"$f":"Invoer!BG137","v":1},{"$f":"Invoer!BH137","v":1},{"$f":"Invoer!BI137","v":1},{"$f":"Invoer!BJ137","v":1},{"$f":"Invoer!BK137","v":1},{"$f":"Invoer!BL137","v":1},{"$f":"Invoer!BM137","v":1},{"$f":"Invoer!BN137","v":1},{"$f":"Invoer!BO137","v":1},{"$f":"Invoer!BP137","v":1},{"$f":"Invoer!BQ137","v":1},{"$f":"Invoer!BR137","v":1},{"$f":"Invoer!BS137","v":1},{"$f":"Invoer!BT137","v":1},{"$f":"Invoer!BU137","v":1},{"$f":"Invoer!BV137","v":1},{"$f":"Invoer!BW137","v":1},{"$f":"Invoer!BX137","v":1}]
[null,null,null,null,{"$f":"Invoer!E138","v":"Indexatie Opex"},{"$f":"Invoer!F138","v":0},{"$f":"Invoer!G138","v":"flag"},null,null,null,null,null,{"$f":"Invoer!Q138","v":1},{"$f":"Invoer!R138","v":1},{"$f":"Invoer!S138","v":1},{"$f":"Invoer!T138","v":1},{"$f":"Invoer!U138","v":1},{"$f":"Invoer!V138","v":1},{"$f":"Invoer!W138","v":1},{"$f":"Invoer!X138","v":1},{"$f":"Invoer!Y138","v":1},{"$f":"Invoer!Z138","v":1},{"$f":"Invoer!AA138","v":1},{"$f":"Invoer!AB138","v":1},{"$f":"Invoer!AC138","v":1},{"$f":"Invoer!AD138","v":1},{"$f":"Invoer!AE138","v":1},{"$f":"Invoer!AF138","v":1},{"$f":"Invoer!AG138","v":1},{"$f":"Invoer!AH138","v":1},{"$f":"Invoer!AI138","v":1},{"$f":"Invoer!AJ138","v":1},{"$f":"Invoer!AK138","v":1},{"$f":"Invoer!AL138","v":1},{"$f":"Invoer!AM138","v":1},{"$f":"Invoer!AN138","v":1},{"$f":"Invoer!AO138","v":1},{"$f":"Invoer!AP138","v":1},{"$f":"Invoer!AQ138","v":1},{"$f":"Invoer!AR138","v":1},{"$f":"Invoer!AS138","v":1},{"$f":"Invoer!AT138","v":1},{"$f":"Invoer!AU138","v":1},{"$f":"Invoer!AV138","v":1},{"$f":"Invoer!AW138","v":1},{"$f":"Invoer!AX138","v":1},{"$f":"Invoer!AY138","v":1},{"$f":"Invoer!AZ138","v":1},{"$f":"Invoer!BA138","v":1},{"$f":"Invoer!BB138","v":1},{"$f":"Invoer!BC138","v":1},{"$f":"Invoer!BD138","v":1},{"$f":"Invoer!BE138","v":1},{"$f":"Invoer!BF138","v":1},{"$f":"Invoer!BG138","v":1},{"$f":"Invoer!BH138","v":1},{"$f":"Invoer!BI138","v":1},{"$f":"Invoer!BJ138","v":1},{"$f":"Invoer!BK138","v":1},{"$f":"Invoer!BL138","v":1},{"$f":"Invoer!BM138","v":1},{"$f":"Invoer!BN138","v":1},{"$f":"Invoer!BO138","v":1},{"$f":"Invoer!BP138","v":1},{"$f":"Invoer!BQ138","v":1},{"$f":"Invoer!BR138","v":1},{"$f":"Invoer!BS138","v":1},{"$f":"Invoer!BT138","v":1},{"$f":"Invoer!BU138","v":1},{"$f":"Invoer!BV138","v":1},{"$f":"Invoer!BW138","v":1},{"$f":"Invoer!BX138","v":1}]
[null,null,null,null,{"$f":"Invoer!E139","v":"Indexatie KDB+AB"},{"$f":"Invoer!F139","v":0},{"$f":"Invoer!G139","v":"flag"},null,null,null,null,null,{"$f":"Invoer!Q139","v":1},{"$f":"Invoer!R139","v":1},{"$f":"Invoer!S139","v":1},{"$f":"Invoer!T139","v":1},{"$f":"Invoer!U139","v":1},{"$f":"Invoer!V139","v":1},{"$f":"Invoer!W139","v":1},{"$f":"Invoer!X139","v":1},{"$f":"Invoer!Y139","v":1},{"$f":"Invoer!Z139","v":1},{"$f":"Invoer!AA139","v":1},{"$f":"Invoer!AB139","v":1},{"$f":"Invoer!AC139","v":1},{"$f":"Invoer!AD139","v":1},{"$f":"Invoer!AE139","v":1},{"$f":"Invoer!AF139","v":1},{"$f":"Invoer!AG139","v":1},{"$f":"Invoer!AH139","v":1},{"$f":"Invoer!AI139","v":1},{"$f":"Invoer!AJ139","v":1},{"$f":"Invoer!AK139","v":1},{"$f":"Invoer!AL139","v":1},{"$f":"Invoer!AM139","v":1},{"$f":"Invoer!AN139","v":1},{"$f":"Invoer!AO139","v":1},{"$f":"Invoer!AP139","v":1},{"$f":"Invoer!AQ139","v":1},{"$f":"Invoer!AR139","v":1},{"$f":"Invoer!AS139","v":1},{"$f":"Invoer!AT139","v":1},{"$f":"Invoer!AU139","v":1},{"$f":"Invoer!AV139","v":1},{"$f":"Invoer!AW139","v":1},{"$f":"Invoer!AX139","v":1},{"$f":"Invoer!AY139","v":1},{"$f":"Invoer!AZ139","v":1},{"$f":"Invoer!BA139","v":1},{"$f":"Invoer!BB139","v":1},{"$f":"Invoer!BC139","v":1},{"$f":"Invoer!BD139","v":1},{"$f":"Invoer!BE139","v":1},{"$f":"Invoer!BF139","v":1},{"$f":"Invoer!BG139","v":1},{"$f":"Invoer!BH139","v":1},{"$f":"Invoer!BI139","v":1},{"$f":"Invoer!BJ139","v":1},{"$f":"Invoer!BK139","v":1},{"$f":"Invoer!BL139","v":1},{"$f":"Invoer!BM139","v":1},{"$f":"Invoer!BN139","v":1},{"$f":"Invoer!BO139","v":1},{"$f":"Invoer!BP139","v":1},{"$f":"Invoer!BQ139","v":1},{"$f":"Invoer!BR139","v":1},{"$f":"Invoer!BS139","v":1},{"$f":"Invoer!BT139","v":1},{"$f":"Invoer!BU139","v":1},{"$f":"Invoer!BV139","v":1},{"$f":"Invoer!BW139","v":1},{"$f":"Invoer!BX139","v":1}]
[null,null,null,null,{"$f":"Invoer!E140","v":"Indexatie AB Collectief"},{"$f":"Invoer!F140","v":0},{"$f":"Invoer!G140","v":"flag"},null,null,null,null,null,{"$f":"Invoer!Q140","v":1},{"$f":"Invoer!R140","v":1},{"$f":"Invoer!S140","v":1},{"$f":"Invoer!T140","v":1},{"$f":"Invoer!U140","v":1},{"$f":"Invoer!V140","v":1},{"$f":"Invoer!W140","v":1},{"$f":"Invoer!X140","v":1},{"$f":"Invoer!Y140","v":1},{"$f":"Invoer!Z140","v":1},{"$f":"Invoer!AA140","v":1},{"$f":"Invoer!AB140","v":1},{"$f":"Invoer!AC140","v":1},{"$f":"Invoer!AD140","v":1},{"$f":"Invoer!AE140","v":1},{"$f":"Invoer!AF140","v":1},{"$f":"Invoer!AG140","v":1},{"$f":"Invoer!AH140","v":1},{"$f":"Invoer!AI140","v":1},{"$f":"Invoer!AJ140","v":1},{"$f":"Invoer!AK140","v":1},{"$f":"Invoer!AL140","v":1},{"$f":"Invoer!AM140","v":1},{"$f":"Invoer!AN140","v":1},{"$f":"Invoer!AO140","v":1},{"$f":"Invoer!AP140","v":1},{"$f":"Invoer!AQ140","v":1},{"$f":"Invoer!AR140","v":1},{"$f":"Invoer!AS140","v":1},{"$f":"Invoer!AT140","v":1},{"$f":"Invoer!AU140","v":1},{"$f":"Invoer!AV140","v":1},{"$f":"Invoer!AW140","v":1},{"$f":"Invoer!AX140","v":1},{"$f":"Invoer!AY140","v":1},{"$f":"Invoer!AZ140","v":1},{"$f":"Invoer!BA140","v":1},{"$f":"Invoer!BB140","v":1},{"$f":"Invoer!BC140","v":1},{"$f":"Invoer!BD140","v":1},{"$f":"Invoer!BE140","v":1},{"$f":"Invoer!BF140","v":1},{"$f":"Invoer!BG140","v":1},{"$f":"Invoer!BH140","v":1},{"$f":"Invoer!BI140","v":1},{"$f":"Invoer!BJ140","v":1},{"$f":"Invoer!BK140","v":1},{"$f":"Invoer!BL140","v":1},{"$f":"Invoer!BM140","v":1},{"$f":"Invoer!BN140","v":1},{"$f":"Invoer!BO140","v":1},{"$f":"Invoer!BP140","v":1},{"$f":"Invoer!BQ140","v":1},{"$f":"Invoer!BR140","v":1},{"$f":"Invoer!BS140","v":1},{"$f":"Invoer!BT140","v":1},{"$f":"Invoer!BU140","v":1},{"$f":"Invoer!BV140","v":1},{"$f":"Invoer!BW140","v":1},{"$f":"Invoer!BX140","v":1}]
[null,null,null,null,{"$f":"Invoer!E141","v":"Indexatie Vastrecht inkomsten"},{"$f":"Invoer!F141","v":0},{"$f":"Invoer!G141","v":"flag"},null,null,null,null,null,{"$f":"Invoer!Q141","v":1},{"$f":"Invoer!R141","v":1},{"$f":"Invoer!S141","v":1},{"$f":"Invoer!T141","v":1},{"$f":"Invoer!U141","v":1},{"$f":"Invoer!V141","v":1},{"$f":"Invoer!W141","v":1},{"$f":"Invoer!X141","v":1},{"$f":"Invoer!Y141","v":1},{"$f":"Invoer!Z141","v":1},{"$f":"Invoer!AA141","v":1},{"$f":"Invoer!AB141","v":1},{"$f":"Invoer!AC141","v":1},{"$f":"Invoer!AD141","v":1},{"$f":"Invoer!AE141","v":1},{"$f":"Invoer!AF141","v":1},{"$f":"Invoer!AG141","v":1},{"$f":"Invoer!AH141","v":1},{"$f":"Invoer!AI141","v":1},{"$f":"Invoer!AJ141","v":1},{"$f":"Invoer!AK141","v":1},{"$f":"Invoer!AL141","v":1},{"$f":"Invoer!AM141","v":1},{"$f":"Invoer!AN141","v":1},{"$f":"Invoer!AO141","v":1},{"$f":"Invoer!AP141","v":1},{"$f":"Invoer!AQ141","v":1},{"$f":"Invoer!AR141","v":1},{"$f":"Invoer!AS141","v":1},{"$f":"Invoer!AT141","v":1},{"$f":"Invoer!AU141","v":1},{"$f":"Invoer!AV141","v":1},{"$f":"Invoer!AW141","v":1},{"$f":"Invoer!AX141","v":1},{"$f":"Invoer!AY141","v":1},{"$f":"Invoer!AZ141","v":1},{"$f":"Invoer!BA141","v":1},{"$f":"Invoer!BB141","v":1},{"$f":"Invoer!BC141","v":1},{"$f":"Invoer!BD141","v":1},{"$f":"Invoer!BE141","v":1},{"$f":"Invoer!BF141","v":1},{"$f":"Invoer!BG141","v":1},{"$f":"Invoer!BH141","v":1},{"$f":"Invoer!BI141","v":1},{"$f":"Invoer!BJ141","v":1},{"$f":"Invoer!BK141","v":1},{"$f":"Invoer!BL141","v":1},{"$f":"Invoer!BM141","v":1},{"$f":"Invoer!BN141","v":1},{"$f":"Invoer!BO141","v":1},{"$f":"Invoer!BP141","v":1},{"$f":"Invoer!BQ141","v":1},{"$f":"Invoer!BR141","v":1},{"$f":"Invoer!BS141","v":1},{"$f":"Invoer!BT141","v":1},{"$f":"Invoer!BU141","v":1},{"$f":"Invoer!BV141","v":1},{"$f":"Invoer!BW141","v":1},{"$f":"Invoer!BX141","v":1}]
[null,null,null,null,{"$f":"Invoer!E142","v":"Indexatie warmte variabel"},{"$f":"Invoer!F142","v":0},{"$f":"Invoer!G142","v":"flag"},null,null,null,null,null,{"$f":"Invoer!Q142","v":1},{"$f":"Invoer!R142","v":1},{"$f":"Invoer!S142","v":1},{"$f":"Invoer!T142","v":1},{"$f":"Invoer!U142","v":1},{"$f":"Invoer!V142","v":1},{"$f":"Invoer!W142","v":1},{"$f":"Invoer!X142","v":1},{"$f":"Invoer!Y142","v":1},{"$f":"Invoer!Z142","v":1},{"$f":"Invoer!AA142","v":1},{"$f":"Invoer!AB142","v":1},{"$f":"Invoer!AC142","v":1},{"$f":"Invoer!AD142","v":1},{"$f":"Invoer!AE142","v":1},{"$f":"Invoer!AF142","v":1},{"$f":"Invoer!AG142","v":1},{"$f":"Invoer!AH142","v":1},{"$f":"Invoer!AI142","v":1},{"$f":"Invoer!AJ142","v":1},{"$f":"Invoer!AK142","v":1},{"$f":"Invoer!AL142","v":1},{"$f":"Invoer!AM142","v":1},{"$f":"Invoer!AN142","v":1},{"$f":"Invoer!AO142","v":1},{"$f":"Invoer!AP142","v":1},{"$f":"Invoer!AQ142","v":1},{"$f":"Invoer!AR142","v":1},{"$f":"Invoer!AS142","v":1},{"$f":"Invoer!AT142","v":1},{"$f":"Invoer!AU142","v":1},{"$f":"Invoer!AV142","v":1},{"$f":"Invoer!AW142","v":1},{"$f":"Invoer!AX142","v":1},{"$f":"Invoer!AY142","v":1},{"$f":"Invoer!AZ142","v":1},{"$f":"Invoer!BA142","v":1},{"$f":"Invoer!BB142","v":1},{"$f":"Invoer!BC142","v":1},{"$f":"Invoer!BD142","v":1},{"$f":"Invoer!BE142","v":1},{"$f":"Invoer!BF142","v":1},{"$f":"Invoer!BG142","v":1},{"$f":"Invoer!BH142","v":1},{"$f":"Invoer!BI142","v":1},{"$f":"Invoer!BJ142","v":1},{"$f":"Invoer!BK142","v":1},{"$f":"Invoer!BL142","v":1},{"$f":"Invoer!BM142","v":1},{"$f":"Invoer!BN142","v":1},{"$f":"Invoer!BO142","v":1},{"$f":"Invoer!BP142","v":1},{"$f":"Invoer!BQ142","v":1},{"$f":"Invoer!BR142","v":1},{"$f":"Invoer!BS142","v":1},{"$f":"Invoer!BT142","v":1},{"$f":"Invoer!BU142","v":1},{"$f":"Invoer!BV142","v":1},{"$f":"Invoer!BW142","v":1},{"$f":"Invoer!BX142","v":1}]
[]
[null,null,{"$f":"Invoer!C143","v":"Economische levensduur (jaar) en Fasering"}]
[null,null,null,null,{"$f":"Invoer!E144","v":"Econ. levensduur en fasering Hoofddistributietracé"},{"$f":"Invoer!F144","v":30},{"$f":"Invoer!G144","v":"jaar"},{"$f":"Invoer!H144","v":true},null,null,null,null,{"$f":"Invoer!Q144","v":1},{"$f":"Invoer!R144","v":0},{"$f":"Invoer!S144","v":0},{"$f":"Invoer!T144","v":0},{"$f":"Invoer!U144","v":0},{"$f":"Invoer!V144","v":0},{"$f":"Invoer!W144","v":0},{"$f":"Invoer!X144","v":0},{"$f":"Invoer!Y144","v":0},{"$f":"Invoer!Z144","v":0},{"$f":"Invoer!AA144","v":0},{"$f":"Invoer!AB144","v":0},{"$f":"Invoer!AC144","v":0},{"$f":"Invoer!AD144","v":0},{"$f":"Invoer!AE144","v":0},{"$f":"Invoer!AF144","v":0},{"$f":"Invoer!AG144","v":0},{"$f":"Invoer!AH144","v":0},{"$f":"Invoer!AI144","v":0},{"$f":"Invoer!AJ144","v":0},{"$f":"Invoer!AK144","v":0},{"$f":"Invoer!AL144","v":0},{"$f":"Invoer!AM144","v":0},{"$f":"Invoer!AN144","v":0},{"$f":"Invoer!AO144","v":0},{"$f":"Invoer!AP144","v":0},{"$f":"Invoer!AQ144","v":0},{"$f":"Invoer!AR144","v":0},{"$f":"Invoer!AS144","v":0},{"$f":"Invoer!AT144","v":0},{"$f":"Invoer!AU144","v":0},{"$f":"Invoer!AV144","v":0},{"$f":"Invoer!AW144","v":0},{"$f":"Invoer!AX144","v":0},{"$f":"Invoer!AY144","v":0},{"$f":"Invoer!AZ144","v":0},{"$f":"Invoer!BA144","v":0},{"$f":"Invoer!BB144","v":0},{"$f":"Invoer!BC144","v":0},{"$f":"Invoer!BD144","v":0},{"$f":"Invoer!BE144","v":0},{"$f":"Invoer!BF144","v":0},{"$f":"Invoer!BG144","v":0},{"$f":"Invoer!BH144","v":0},{"$f":"Invoer!BI144","v":0},{"$f":"Invoer!BJ144","v":0},{"$f":"Invoer!BK144","v":0},{"$f":"Invoer!BL144","v":0},{"$f":"Invoer!BM144","v":0},{"$f":"Invoer!BN144","v":0},{"$f":"Invoer!BO144","v":0},{"$f":"Invoer!BP144","v":0},{"$f":"Invoer!BQ144","v":0},{"$f":"Invoer!BR144","v":0},{"$f":"Invoer!BS144","v":0},{"$f":"Invoer!BT144","v":0},{"$f":"Invoer!BU144","v":0},{"$f":"Invoer!BV144","v":0},{"$f":"Invoer!BW144","v":0},{"$f":"Invoer!BX144","v":0}]
[null,null,null,null,{"$f":"Invoer!E145","v":"Econ. levensduur en fasering Primaire netten"},{"$f":"Invoer!F145","v":30},{"$f":"Invoer!G145","v":"jaar"},{"$f":"Invoer!H145","v":true},null,null,null,null,{"$f":"Invoer!Q145","v":0},{"$f":"Invoer!R145","v":0.33},{"$f":"Invoer!S145","v":0.33},{"$f":"Invoer!T145","v":0.34},{"$f":"Invoer!U145","v":0},{"$f":"Invoer!V145","v":0},{"$f":"Invoer!W145","v":0},{"$f":"Invoer!X145","v":0},{"$f":"Invoer!Y145","v":0},{"$f":"Invoer!Z145","v":0},{"$f":"Invoer!AA145","v":0},{"$f":"Invoer!AB145","v":0},{"$f":"Invoer!AC145","v":0},{"$f":"Invoer!AD145","v":0},{"$f":"Invoer!AE145","v":0},{"$f":"Invoer!AF145","v":0},{"$f":"Invoer!AG145","v":0},{"$f":"Invoer!AH145","v":0},{"$f":"Invoer!AI145","v":0},{"$f":"Invoer!AJ145","v":0},{"$f":"Invoer!AK145","v":0},{"$f":"Invoer!AL145","v":0},{"$f":"Invoer!AM145","v":0},{"$f":"Invoer!AN145","v":0},{"$f":"Invoer!AO145","v":0},{"$f":"Invoer!AP145","v":0},{"$f":"Invoer!AQ145","v":0},{"$f":"Invoer!AR145","v":0},{"$f":"Invoer!AS145","v":0},{"$f":"Invoer!AT145","v":0},{"$f":"Invoer!AU145","v":0},{"$f":"Invoer!AV145","v":0},{"$f":"Invoer!AW145","v":0},{"$f":"Invoer!AX145","v":0},{"$f":"Invoer!AY145","v":0},{"$f":"Invoer!AZ145","v":0},{"$f":"Invoer!BA145","v":0},{"$f":"Invoer!BB145","v":0},{"$f":"Invoer!BC145","v":0},{"$f":"Invoer!BD145","v":0},{"$f":"Invoer!BE145","v":0},{"$f":"Invoer!BF145","v":0},{"$f":"Invoer!BG145","v":0},{"$f":"Invoer!BH145","v":0},{"$f":"Invoer!BI145","v":0},{"$f":"Invoer!BJ145","v":0},{"$f":"Invoer!BK145","v":0},{"$f":"Invoer!BL145","v":0},{"$f":"Invoer!BM145","v":0},{"$f":"Invoer!BN145","v":0},{"$f":"Invoer!BO145","v":0},{"$f":"Invoer!BP145","v":0},{"$f":"Invoer!BQ145","v":0},{"$f":"Invoer!BR145","v":0},{"$f":"Invoer!BS145","v":0},{"$f":"Invoer!BT145","v":0},{"$f":"Invoer!BU145","v":0},{"$f":"Invoer!BV145","v":0},{"$f":"Invoer!BW145","v":0},{"$f":"Invoer!BX145","v":0}]
[null,null,null,null,{"$f":"Invoer!E146","v":"Econ. levensduur en fasering Secundaire netten"},{"$f":"Invoer!F146","v":30},{"$f":"Invoer!G146","v":"jaar"},{"$f":"Invoer!H146","v":true},null,null,null,null,{"$f":"Invoer!Q146","v":0},{"$f":"Invoer!R146","v":0},{"$f":"Invoer!S146","v":0},{"$f":"Invoer!T146","v":0},{"$f":"Invoer!U146","v":0},{"$f":"Invoer!V146","v":0},{"$f":"Invoer!W146","v":0},{"$f":"Invoer!X146","v":0},{"$f":"Invoer!Y146","v":0},{"$f":"Invoer!Z146","v":0},{"$f":"Invoer!AA146","v":0},{"$f":"Invoer!AB146","v":0},{"$f":"Invoer!AC146","v":0},{"$f":"Invoer!AD146","v":0},{"$f":"Invoer!AE146","v":0},{"$f":"Invoer!AF146","v":0},{"$f":"Invoer!AG146","v":0},{"$f":"Invoer!AH146","v":0},{"$f":"Invoer!AI146","v":0},{"$f":"Invoer!AJ146","v":0},{"$f":"Invoer!AK146","v":0},{"$f":"Invoer!AL146","v":0},{"$f":"Invoer!AM146","v":0},{"$f":"Invoer!AN146","v":0},{"$f":"Invoer!AO146","v":0},{"$f":"Invoer!AP146","v":0},{"$f":"Invoer!AQ146","v":0},{"$f":"Invoer!AR146","v":0},{"$f":"Invoer!AS146","v":0},{"$f":"Invoer!AT146","v":0},{"$f":"Invoer!AU146","v":0},{"$f":"Invoer!AV146","v":0},{"$f":"Invoer!AW146","v":0},{"$f":"Invoer!AX146","v":0},{"$f":"Invoer!AY146","v":0},{"$f":"Invoer!AZ146","v":0},{"$f":"Invoer!BA146","v":0},{"$f":"Invoer!BB146","v":0},{"$f":"Invoer!BC146","v":0},{"$f":"Invoer!BD146","v":0},{"$f":"Invoer!BE146","v":0},{"$f":"Invoer!BF146","v":0},{"$f":"Invoer!BG146","v":0},{"$f":"Invoer!BH146","v":0},{"$f":"Invoer!BI146","v":0},{"$f":"Invoer!BJ146","v":0},{"$f":"Invoer!BK146","v":0},{"$f":"Invoer!BL146","v":0},{"$f":"Invoer!BM146","v":0},{"$f":"Invoer!BN146","v":0},{"$f":"Invoer!BO146","v":0},{"$f":"Invoer!BP146","v":0},{"$f":"Invoer!BQ146","v":0},{"$f":"Invoer!BR146","v":0},{"$f":"Invoer!BS146","v":0},{"$f":"Invoer!BT146","v":0},{"$f":"Invoer!BU146","v":0},{"$f":"Invoer!BV146","v":0},{"$f":"Invoer!BW146","v":0},{"$f":"Invoer!BX146","v":0}]
[null,null,null,null,{"$f":"Invoer!E147","v":"Econ. levensduur en fasering Kleinverbruik aansluiting grondgebonden"},{"$f":"Invoer!F147","v":30},{"$f":"Invoer!G147","v":"jaar"},{"$f":"Invoer!H147","v":true},null,null,null,null,{"$f":"Invoer!Q147","v":0},{"$f":"Invoer!R147","v":0.33},{"$f":"Invoer!S147","v":0.33},{"$f":"Invoer!T147","v":0.34},{"$f":"Invoer!U147","v":0},{"$f":"Invoer!V147","v":0},{"$f":"Invoer!W147","v":0},{"$f":"Invoer!X147","v":0},{"$f":"Invoer!Y147","v":0},{"$f":"Invoer!Z147","v":0},{"$f":"Invoer!AA147","v":0},{"$f":"Invoer!AB147","v":0},{"$f":"Invoer!AC147","v":0},{"$f":"Invoer!AD147","v":0},{"$f":"Invoer!AE147","v":0},{"$f":"Invoer!AF147","v":0},{"$f":"Invoer!AG147","v":0},{"$f":"Invoer!AH147","v":0},{"$f":"Invoer!AI147","v":0},{"$f":"Invoer!AJ147","v":0},{"$f":"Invoer!AK147","v":0},{"$f":"Invoer!AL147","v":0},{"$f":"Invoer!AM147","v":0},{"$f":"Invoer!AN147","v":0},{"$f":"Invoer!AO147","v":0},{"$f":"Invoer!AP147","v":0},{"$f":"Invoer!AQ147","v":0},{"$f":"Invoer!AR147","v":0},{"$f":"Invoer!AS147","v":0},{"$f":"Invoer!AT147","v":0},{"$f":"Invoer!AU147","v":0},{"$f":"Invoer!AV147","v":0},{"$f":"Invoer!AW147","v":0},{"$f":"Invoer!AX147","v":0},{"$f":"Invoer!AY147","v":0},{"$f":"Invoer!AZ147","v":0},{"$f":"Invoer!BA147","v":0},{"$f":"Invoer!BB147","v":0},{"$f":"Invoer!BC147","v":0},{"$f":"Invoer!BD147","v":0},{"$f":"Invoer!BE147","v":0},{"$f":"Invoer!BF147","v":0},{"$f":"Invoer!BG147","v":0},{"$f":"Invoer!BH147","v":0},{"$f":"Invoer!BI147","v":0},{"$f":"Invoer!BJ147","v":0},{"$f":"Invoer!BK147","v":0},{"$f":"Invoer!BL147","v":0},{"$f":"Invoer!BM147","v":0},{"$f":"Invoer!BN147","v":0},{"$f":"Invoer!BO147","v":0},{"$f":"Invoer!BP147","v":0},{"$f":"Invoer!BQ147","v":0},{"$f":"Invoer!BR147","v":0},{"$f":"Invoer!BS147","v":0},{"$f":"Invoer!BT147","v":0},{"$f":"Invoer!BU147","v":0},{"$f":"Invoer!BV147","v":0},{"$f":"Invoer!BW147","v":0},{"$f":"Invoer!BX147","v":0}]
[null,null,null,null,{"$f":"Invoer!E148","v":"Econ. levensduur en fasering Kleinverbruik aansluiting gestapeld"},{"$f":"Invoer!F148","v":30},{"$f":"Invoer!G148","v":"jaar"},{"$f":"Invoer!H148","v":true},null,null,null,null,{"$f":"Invoer!Q148","v":0},{"$f":"Invoer!R148","v":0.33},{"$f":"Invoer!S148","v":0.33},{"$f":"Invoer!T148","v":0.34},{"$f":"Invoer!U148","v":0},{"$f":"Invoer!V148","v":0},{"$f":"Invoer!W148","v":0},{"$f":"Invoer!X148","v":0},{"$f":"Invoer!Y148","v":0},{"$f":"Invoer!Z148","v":0},{"$f":"Invoer!AA148","v":0},{"$f":"Invoer!AB148","v":0},{"$f":"Invoer!AC148","v":0},{"$f":"Invoer!AD148","v":0},{"$f":"Invoer!AE148","v":0},{"$f":"Invoer!AF148","v":0},{"$f":"Invoer!AG148","v":0},{"$f":"Invoer!AH148","v":0},{"$f":"Invoer!AI148","v":0},{"$f":"Invoer!AJ148","v":0},{"$f":"Invoer!AK148","v":0},{"$f":"Invoer!AL148","v":0},{"$f":"Invoer!AM148","v":0},{"$f":"Invoer!AN148","v":0},{"$f":"Invoer!AO148","v":0},{"$f":"Invoer!AP148","v":0},{"$f":"Invoer!AQ148","v":0},{"$f":"Invoer!AR148","v":0},{"$f":"Invoer!AS148","v":0},{"$f":"Invoer!AT148","v":0},{"$f":"Invoer!AU148","v":0},{"$f":"Invoer!AV148","v":0},{"$f":"Invoer!AW148","v":0},{"$f":"Invoer!AX148","v":0},{"$f":"Invoer!AY148","v":0},{"$f":"Invoer!AZ148","v":0},{"$f":"Invoer!BA148","v":0},{"$f":"Invoer!BB148","v":0},{"$f":"Invoer!BC148","v":0},{"$f":"Invoer!BD148","v":0},{"$f":"Invoer!BE148","v":0},{"$f":"Invoer!BF148","v":0},{"$f":"Invoer!BG148","v":0},{"$f":"Invoer!BH148","v":0},{"$f":"Invoer!BI148","v":0},{"$f":"Invoer!BJ148","v":0},{"$f":"Invoer!BK148","v":0},{"$f":"Invoer!BL148","v":0},{"$f":"Invoer!BM148","v":0},{"$f":"Invoer!BN148","v":0},{"$f":"Invoer!BO148","v":0},{"$f":"Invoer!BP148","v":0},{"$f":"Invoer!BQ148","v":0},{"$f":"Invoer!BR148","v":0},{"$f":"Invoer!BS148","v":0},{"$f":"Invoer!BT148","v":0},{"$f":"Invoer!BU148","v":0},{"$f":"Invoer!BV148","v":0},{"$f":"Invoer!BW148","v":0},{"$f":"Invoer!BX148","v":0}]
[null,null,null,null,{"$f":"Invoer!E149","v":"Econ. levensduur en fasering Kleinverbruik warmtewisselaar / afleversets grondgebonden"},{"$f":"Invoer!F149","v":15},{"$f":"Invoer!G149","v":"jaar"},{"$f":"Invoer!H149","v":true},null,null,null,null,{"$f":"Invoer!Q149","v":0},{"$f":"Invoer!R149","v":0.33},{"$f":"Invoer!S149","v":0.33},{"$f":"Invoer!T149","v":0.34},{"$f":"Invoer!U149","v":0},{"$f":"Invoer!V149","v":0},{"$f":"Invoer!W149","v":0},{"$f":"Invoer!X149","v":0},{"$f":"Invoer!Y149","v":0},{"$f":"Invoer!Z149","v":0},{"$f":"Invoer!AA149","v":0},{"$f":"Invoer!AB149","v":0},{"$f":"Invoer!AC149","v":0},{"$f":"Invoer!AD149","v":0},{"$f":"Invoer!AE149","v":0},{"$f":"Invoer!AF149","v":0},{"$f":"Invoer!AG149","v":0.33},{"$f":"Invoer!AH149","v":0.33},{"$f":"Invoer!AI149","v":0.34},{"$f":"Invoer!AJ149","v":0},{"$f":"Invoer!AK149","v":0},{"$f":"Invoer!AL149","v":0},{"$f":"Invoer!AM149","v":0},{"$f":"Invoer!AN149","v":0},{"$f":"Invoer!AO149","v":0},{"$f":"Invoer!AP149","v":0},{"$f":"Invoer!AQ149","v":0},{"$f":"Invoer!AR149","v":0},{"$f":"Invoer!AS149","v":0},{"$f":"Invoer!AT149","v":0},{"$f":"Invoer!AU149","v":0},{"$f":"Invoer!AV149","v":0},{"$f":"Invoer!AW149","v":0},{"$f":"Invoer!AX149","v":0},{"$f":"Invoer!AY149","v":0},{"$f":"Invoer!AZ149","v":0},{"$f":"Invoer!BA149","v":0},{"$f":"Invoer!BB149","v":0},{"$f":"Invoer!BC149","v":0},{"$f":"Invoer!BD149","v":0},{"$f":"Invoer!BE149","v":0},{"$f":"Invoer!BF149","v":0},{"$f":"Invoer!BG149","v":0},{"$f":"Invoer!BH149","v":0},{"$f":"Invoer!BI149","v":0},{"$f":"Invoer!BJ149","v":0},{"$f":"Invoer!BK149","v":0},{"$f":"Invoer!BL149","v":0},{"$f":"Invoer!BM149","v":0},{"$f":"Invoer!BN149","v":0},{"$f":"Invoer!BO149","v":0},{"$f":"Invoer!BP149","v":0},{"$f":"Invoer!BQ149","v":0},{"$f":"Invoer!BR149","v":0},{"$f":"Invoer!BS149","v":0},{"$f":"Invoer!BT149","v":0},{"$f":"Invoer!BU149","v":0},{"$f":"Invoer!BV149","v":0},{"$f":"Invoer!BW149","v":0},{"$f":"Invoer!BX149","v":0}]
[null,null,null,null,{"$f":"Invoer!E150","v":"Econ. levensduur en fasering Kleinverbruik warmtewisselaar / afleversets gestapeld"},{"$f":"Invoer!F150","v":15},{"$f":"Invoer!G150","v":"jaar"},{"$f":"Invoer!H150","v":true},null,null,null,null,{"$f":"Invoer!Q150","v":0},{"$f":"Invoer!R150","v":0.33},{"$f":"Invoer!S150","v":0.33},{"$f":"Invoer!T150","v":0.34},{"$f":"Invoer!U150","v":0},{"$f":"Invoer!V150","v":0},{"$f":"Invoer!W150","v":0},{"$f":"Invoer!X150","v":0},{"$f":"Invoer!Y150","v":0},{"$f":"Invoer!Z150","v":0},{"$f":"Invoer!AA150","v":0},{"$f":"Invoer!AB150","v":0},{"$f":"Invoer!AC150","v":0},{"$f":"Invoer!AD150","v":0},{"$f":"Invoer!AE150","v":0},{"$f":"Invoer!AF150","v":0},{"$f":"Invoer!AG150","v":0.33},{"$f":"Invoer!AH150","v":0.33},{"$f":"Invoer!AI150","v":0.34},{"$f":"Invoer!AJ150","v":0},{"$f":"Invoer!AK150","v":0},{"$f":"Invoer!AL150","v":0},{"$f":"Invoer!AM150","v":0},{"$f":"Invoer!AN150","v":0},{"$f":"Invoer!AO150","v":0},{"$f":"Invoer!AP150","v":0},{"$f":"Invoer!AQ150","v":0},{"$f":"Invoer!AR150","v":0},{"$f":"Invoer!AS150","v":0},{"$f":"Invoer!AT150","v":0},{"$f":"Invoer!AU150","v":0},{"$f":"Invoer!AV150","v":0},{"$f":"Invoer!AW150","v":0},{"$f":"Invoer!AX150","v":0},{"$f":"Invoer!AY150","v":0},{"$f":"Invoer!AZ150","v":0},{"$f":"Invoer!BA150","v":0},{"$f":"Invoer!BB150","v":0},{"$f":"Invoer!BC150","v":0},{"$f":"Invoer!BD150","v":0},{"$f":"Invoer!BE150","v":0},{"$f":"Invoer!BF150","v":0},{"$f":"Invoer!BG150","v":0},{"$f":"Invoer!BH150","v":0},{"$f":"Invoer!BI150","v":0},{"$f":"Invoer!BJ150","v":0},{"$f":"Invoer!BK150","v":0},{"$f":"Invoer!BL150","v":0},{"$f":"Invoer!BM150","v":0},{"$f":"Invoer!BN150","v":0},{"$f":"Invoer!BO150","v":0},{"$f":"Invoer!BP150","v":0},{"$f":"Invoer!BQ150","v":0},{"$f":"Invoer!BR150","v":0},{"$f":"Invoer!BS150","v":0},{"$f":"Invoer!BT150","v":0},{"$f":"Invoer!BU150","v":0},{"$f":"Invoer!BV150","v":0},{"$f":"Invoer!BW150","v":0},{"$f":"Invoer!BX150","v":0}]
[null,null,null,null,{"$f":"Invoer!E151","v":"Econ. levensduur en fasering Kleinverbruik meters grondgebonden"},{"$f":"Invoer!F151","v":10},{"$f":"Invoer!G151","v":"jaar"},{"$f":"Invoer!H151","v":true},null,null,null,null,{"$f":"Invoer!Q151","v":0},{"$f":"Invoer!R151","v":0.33},{"$f":"Invoer!S151","v":0.33},{"$f":"Invoer!T151","v":0.34},{"$f":"Invoer!U151","v":0},{"$f":"Invoer!V151","v":0},{"$f":"Invoer!W151","v":0},{"$f":"Invoer!X151","v":0},{"$f":"Invoer!Y151","v":0},{"$f":"Invoer!Z151","v":0},{"$f":"Invoer!AA151","v":0},{"$f":"Invoer!AB151","v":0.33},{"$f":"Invoer!AC151","v":0.33},{"$f":"Invoer!AD151","v":0.34},{"$f":"Invoer!AE151","v":0},{"$f":"Invoer!AF151","v":0},{"$f":"Invoer!AG151","v":0},{"$f":"Invoer!AH151","v":0},{"$f":"Invoer!AI151","v":0},{"$f":"Invoer!AJ151","v":0},{"$f":"Invoer!AK151","v":0},{"$f":"Invoer!AL151","v":0.33},{"$f":"Invoer!AM151","v":0.33},{"$f":"Invoer!AN151","v":0.34},{"$f":"Invoer!AO151","v":0},{"$f":"Invoer!AP151","v":0},{"$f":"Invoer!AQ151","v":0},{"$f":"Invoer!AR151","v":0},{"$f":"Invoer!AS151","v":0},{"$f":"Invoer!AT151","v":0},{"$f":"Invoer!AU151","v":0},{"$f":"Invoer!AV151","v":0},{"$f":"Invoer!AW151","v":0},{"$f":"Invoer!AX151","v":0},{"$f":"Invoer!AY151","v":0},{"$f":"Invoer!AZ151","v":0},{"$f":"Invoer!BA151","v":0},{"$f":"Invoer!BB151","v":0},{"$f":"Invoer!BC151","v":0},{"$f":"Invoer!BD151","v":0},{"$f":"Invoer!BE151","v":0},{"$f":"Invoer!BF151","v":0},{"$f":"Invoer!BG151","v":0},{"$f":"Invoer!BH151","v":0},{"$f":"Invoer!BI151","v":0},{"$f":"Invoer!BJ151","v":0},{"$f":"Invoer!BK151","v":0},{"$f":"Invoer!BL151","v":0},{"$f":"Invoer!BM151","v":0},{"$f":"Invoer!BN151","v":0},{"$f":"Invoer!BO151","v":0},{"$f":"Invoer!BP151","v":0},{"$f":"Invoer!BQ151","v":0},{"$f":"Invoer!BR151","v":0},{"$f":"Invoer!BS151","v":0},{"$f":"Invoer!BT151","v":0},{"$f":"Invoer!BU151","v":0},{"$f":"Invoer!BV151","v":0},{"$f":"Invoer!BW151","v":0},{"$f":"Invoer!BX151","v":0}]
[null,null,null,null,{"$f":"Invoer!E152","v":"Econ. levensduur en fasering Kleinverbruik meters gestapeld"},{"$f":"Invoer!F152","v":10},{"$f":"Invoer!G152","v":"jaar"},{"$f":"Invoer!H152","v":true},null,null,null,null,{"$f":"Invoer!Q152","v":0},{"$f":"Invoer!R152","v":0.33},{"$f":"Invoer!S152","v":0.33},{"$f":"Invoer!T152","v":0.34},{"$f":"Invoer!U152","v":0},{"$f":"Invoer!V152","v":0},{"$f":"Invoer!W152","v":0},{"$f":"Invoer!X152","v":0},{"$f":"Invoer!Y152","v":0},{"$f":"Invoer!Z152","v":0},{"$f":"Invoer!AA152","v":0},{"$f":"Invoer!AB152","v":0.33},{"$f":"Invoer!AC152","v":0.33},{"$f":"Invoer!AD152","v":0.34},{"$f":"Invoer!AE152","v":0},{"$f":"Invoer!AF152","v":0},{"$f":"Invoer!AG152","v":0},{"$f":"Invoer!AH152","v":0},{"$f":"Invoer!AI152","v":0},{"$f":"Invoer!AJ152","v":0},{"$f":"Invoer!AK152","v":0},{"$f":"Invoer!AL152","v":0.33},{"$f":"Invoer!AM152","v":0.33},{"$f":"Invoer!AN152","v":0.34},{"$f":"Invoer!AO152","v":0},{"$f":"Invoer!AP152","v":0},{"$f":"Invoer!AQ152","v":0},{"$f":"Invoer!AR152","v":0},{"$f":"Invoer!AS152","v":0},{"$f":"Invoer!AT152","v":0},{"$f":"Invoer!AU152","v":0},{"$f":"Invoer!AV152","v":0},{"$f":"Invoer!AW152","v":0},{"$f":"Invoer!AX152","v":0},{"$f":"Invoer!AY152","v":0},{"$f":"Invoer!AZ152","v":0},{"$f":"Invoer!BA152","v":0},{"$f":"Invoer!BB152","v":0},{"$f":"Invoer!BC152","v":0},{"$f":"Invoer!BD152","v":0},{"$f":"Invoer!BE152","v":0},{"$f":"Invoer!BF152","v":0},{"$f":"Invoer!BG152","v":0},{"$f":"Invoer!BH152","v":0},{"$f":"Invoer!BI152","v":0},{"$f":"Invoer!BJ152","v":0},{"$f":"Invoer!BK152","v":0},{"$f":"Invoer!BL152","v":0},{"$f":"Invoer!BM152","v":0},{"$f":"Invoer!BN152","v":0},{"$f":"Invoer!BO152","v":0},{"$f":"Invoer!BP152","v":0},{"$f":"Invoer!BQ152","v":0},{"$f":"Invoer!BR152","v":0},{"$f":"Invoer!BS152","v":0},{"$f":"Invoer!BT152","v":0},{"$f":"Invoer!BU152","v":0},{"$f":"Invoer!BV152","v":0},{"$f":"Invoer!BW152","v":0},{"$f":"Invoer!BX152","v":0}]
[null,null,null,null,{"$f":"Invoer!E153","v":"Econ. levensduur en fasering Collectief aansluiting"},{"$f":"Invoer!F153","v":30},{"$f":"Invoer!G153","v":"jaar"},{"$f":"Invoer!H153","v":true},null,null,null,null,{"$f":"Invoer!Q153","v":0},{"$f":"Invoer!R153","v":0},{"$f":"Invoer!S153","v":0},{"$f":"Invoer!T153","v":0},{"$f":"Invoer!U153","v":0},{"$f":"Invoer!V153","v":0},{"$f":"Invoer!W153","v":0},{"$f":"Invoer!X153","v":0},{"$f":"Invoer!Y153","v":0},{"$f":"Invoer!Z153","v":0},{"$f":"Invoer!AA153","v":0},{"$f":"Invoer!AB153","v":0},{"$f":"Invoer!AC153","v":0},{"$f":"Invoer!AD153","v":0},{"$f":"Invoer!AE153","v":0},{"$f":"Invoer!AF153","v":0},{"$f":"Invoer!AG153","v":0},{"$f":"Invoer!AH153","v":0},{"$f":"Invoer!AI153","v":0},{"$f":"Invoer!AJ153","v":0},{"$f":"Invoer!AK153","v":0},{"$f":"Invoer!AL153","v":0},{"$f":"Invoer!AM153","v":0},{"$f":"Invoer!AN153","v":0},{"$f":"Invoer!AO153","v":0},{"$f":"Invoer!AP153","v":0},{"$f":"Invoer!AQ153","v":0},{"$f":"Invoer!AR153","v":0},{"$f":"Invoer!AS153","v":0},{"$f":"Invoer!AT153","v":0},{"$f":"Invoer!AU153","v":0},{"$f":"Invoer!AV153","v":0},{"$f":"Invoer!AW153","v":0},{"$f":"Invoer!AX153","v":0},{"$f":"Invoer!AY153","v":0},{"$f":"Invoer!AZ153","v":0},{"$f":"Invoer!BA153","v":0},{"$f":"Invoer!BB153","v":0},{"$f":"Invoer!BC153","v":0},{"$f":"Invoer!BD153","v":0},{"$f":"Invoer!BE153","v":0},{"$f":"Invoer!BF153","v":0},{"$f":"Invoer!BG153","v":0},{"$f":"Invoer!BH153","v":0},{"$f":"Invoer!BI153","v":0},{"$f":"Invoer!BJ153","v":0},{"$f":"Invoer!BK153","v":0},{"$f":"Invoer!BL153","v":0},{"$f":"Invoer!BM153","v":0},{"$f":"Invoer!BN153","v":0},{"$f":"Invoer!BO153","v":0},{"$f":"Invoer!BP153","v":0},{"$f":"Invoer!BQ153","v":0},{"$f":"Invoer!BR153","v":0},{"$f":"Invoer!BS153","v":0},{"$f":"Invoer!BT153","v":0},{"$f":"Invoer!BU153","v":0},{"$f":"Invoer!BV153","v":0},{"$f":"Invoer!BW153","v":0},{"$f":"Invoer!BX153","v":0}]
[null,null,null,null,{"$f":"Invoer!E154","v":"Econ. levensduur en fasering Collectief warmtewisselaar / afleversets"},{"$f":"Invoer!F154","v":15},{"$f":"Invoer!G154","v":"jaar"},{"$f":"Invoer!H154","v":true},null,null,null,null,{"$f":"Invoer!Q154","v":0},{"$f":"Invoer!R154","v":0},{"$f":"Invoer!S154","v":0},{"$f":"Invoer!T154","v":0},{"$f":"Invoer!U154","v":0},{"$f":"Invoer!V154","v":0},{"$f":"Invoer!W154","v":0},{"$f":"Invoer!X154","v":0},{"$f":"Invoer!Y154","v":0},{"$f":"Invoer!Z154","v":0},{"$f":"Invoer!AA154","v":0},{"$f":"Invoer!AB154","v":0},{"$f":"Invoer!AC154","v":0},{"$f":"Invoer!AD154","v":0},{"$f":"Invoer!AE154","v":0},{"$f":"Invoer!AF154","v":0},{"$f":"Invoer!AG154","v":0},{"$f":"Invoer!AH154","v":0},{"$f":"Invoer!AI154","v":0},{"$f":"Invoer!AJ154","v":0},{"$f":"Invoer!AK154","v":0},{"$f":"Invoer!AL154","v":0},{"$f":"Invoer!AM154","v":0},{"$f":"Invoer!AN154","v":0},{"$f":"Invoer!AO154","v":0},{"$f":"Invoer!AP154","v":0},{"$f":"Invoer!AQ154","v":0},{"$f":"Invoer!AR154","v":0},{"$f":"Invoer!AS154","v":0},{"$f":"Invoer!AT154","v":0},{"$f":"Invoer!AU154","v":0},{"$f":"Invoer!AV154","v":0},{"$f":"Invoer!AW154","v":0},{"$f":"Invoer!AX154","v":0},{"$f":"Invoer!AY154","v":0},{"$f":"Invoer!AZ154","v":0},{"$f":"Invoer!BA154","v":0},{"$f":"Invoer!BB154","v":0},{"$f":"Invoer!BC154","v":0},{"$f":"Invoer!BD154","v":0},{"$f":"Invoer!BE154","v":0},{"$f":"Invoer!BF154","v":0},{"$f":"Invoer!BG154","v":0},{"$f":"Invoer!BH154","v":0},{"$f":"Invoer!BI154","v":0},{"$f":"Invoer!BJ154","v":0},{"$f":"Invoer!BK154","v":0},{"$f":"Invoer!BL154","v":0},{"$f":"Invoer!BM154","v":0},{"$f":"Invoer!BN154","v":0},{"$f":"Invoer!BO154","v":0},{"$f":"Invoer!BP154","v":0},{"$f":"Invoer!BQ154","v":0},{"$f":"Invoer!BR154","v":0},{"$f":"Invoer!BS154","v":0},{"$f":"Invoer!BT154","v":0},{"$f":"Invoer!BU154","v":0},{"$f":"Invoer!BV154","v":0},{"$f":"Invoer!BW154","v":0},{"$f":"Invoer!BX154","v":0}]
[null,null,null,null,{"$f":"Invoer!E155","v":"Econ. levensduur en fasering Collectief meters"},{"$f":"Invoer!F155","v":10},{"$f":"Invoer!G155","v":"jaar"},{"$f":"Invoer!H155","v":true},null,null,null,null,{"$f":"Invoer!Q155","v":0},{"$f":"Invoer!R155","v":0},{"$f":"Invoer!S155","v":0},{"$f":"Invoer!T155","v":0},{"$f":"Invoer!U155","v":0},{"$f":"Invoer!V155","v":0},{"$f":"Invoer!W155","v":0},{"$f":"Invoer!X155","v":0},{"$f":"Invoer!Y155","v":0},{"$f":"Invoer!Z155","v":0},{"$f":"Invoer!AA155","v":0},{"$f":"Invoer!AB155","v":0},{"$f":"Invoer!AC155","v":0},{"$f":"Invoer!AD155","v":0},{"$f":"Invoer!AE155","v":0},{"$f":"Invoer!AF155","v":0},{"$f":"Invoer!AG155","v":0},{"$f":"Invoer!AH155","v":0},{"$f":"Invoer!AI155","v":0},{"$f":"Invoer!AJ155","v":0},{"$f":"Invoer!AK155","v":0},{"$f":"Invoer!AL155","v":0},{"$f":"Invoer!AM155","v":0},{"$f":"Invoer!AN155","v":0},{"$f":"Invoer!AO155","v":0},{"$f":"Invoer!AP155","v":0},{"$f":"Invoer!AQ155","v":0},{"$f":"Invoer!AR155","v":0},{"$f":"Invoer!AS155","v":0},{"$f":"Invoer!AT155","v":0},{"$f":"Invoer!AU155","v":0},{"$f":"Invoer!AV155","v":0},{"$f":"Invoer!AW155","v":0},{"$f":"Invoer!AX155","v":0},{"$f":"Invoer!AY155","v":0},{"$f":"Invoer!AZ155","v":0},{"$f":"Invoer!BA155","v":0},{"$f":"Invoer!BB155","v":0},{"$f":"Invoer!BC155","v":0},{"$f":"Invoer!BD155","v":0},{"$f":"Invoer!BE155","v":0},{"$f":"Invoer!BF155","v":0},{"$f":"Invoer!BG155","v":0},{"$f":"Invoer!BH155","v":0},{"$f":"Invoer!BI155","v":0},{"$f":"Invoer!BJ155","v":0},{"$f":"Invoer!BK155","v":0},{"$f":"Invoer!BL155","v":0},{"$f":"Invoer!BM155","v":0},{"$f":"Invoer!BN155","v":0},{"$f":"Invoer!BO155","v":0},{"$f":"Invoer!BP155","v":0},{"$f":"Invoer!BQ155","v":0},{"$f":"Invoer!BR155","v":0},{"$f":"Invoer!BS155","v":0},{"$f":"Invoer!BT155","v":0},{"$f":"Invoer!BU155","v":0},{"$f":"Invoer!BV155","v":0},{"$f":"Invoer!BW155","v":0},{"$f":"Invoer!BX155","v":0}]
[null,null,null,null,{"$f":"Invoer!E156","v":"Econ. levensduur en fasering CAPEX Overig"},{"$f":"Invoer!F156","v":20},{"$f":"Invoer!G156","v":"jaar"},{"$f":"Invoer!H156","v":true},null,null,null,null,{"$f":"Invoer!Q156","v":0},{"$f":"Invoer!R156","v":0},{"$f":"Invoer!S156","v":0},{"$f":"Invoer!T156","v":0},{"$f":"Invoer!U156","v":0},{"$f":"Invoer!V156","v":0},{"$f":"Invoer!W156","v":0},{"$f":"Invoer!X156","v":0},{"$f":"Invoer!Y156","v":0},{"$f":"Invoer!Z156","v":0},{"$f":"Invoer!AA156","v":0},{"$f":"Invoer!AB156","v":0},{"$f":"Invoer!AC156","v":0},{"$f":"Invoer!AD156","v":0},{"$f":"Invoer!AE156","v":0},{"$f":"Invoer!AF156","v":0},{"$f":"Invoer!AG156","v":0},{"$f":"Invoer!AH156","v":0},{"$f":"Invoer!AI156","v":0},{"$f":"Invoer!AJ156","v":0},{"$f":"Invoer!AK156","v":0},{"$f":"Invoer!AL156","v":0},{"$f":"Invoer!AM156","v":0},{"$f":"Invoer!AN156","v":0},{"$f":"Invoer!AO156","v":0},{"$f":"Invoer!AP156","v":0},{"$f":"Invoer!AQ156","v":0},{"$f":"Invoer!AR156","v":0},{"$f":"Invoer!AS156","v":0},{"$f":"Invoer!AT156","v":0},{"$f":"Invoer!AU156","v":0},{"$f":"Invoer!AV156","v":0},{"$f":"Invoer!AW156","v":0},{"$f":"Invoer!AX156","v":0},{"$f":"Invoer!AY156","v":0},{"$f":"Invoer!AZ156","v":0},{"$f":"Invoer!BA156","v":0},{"$f":"Invoer!BB156","v":0},{"$f":"Invoer!BC156","v":0},{"$f":"Invoer!BD156","v":0},{"$f":"Invoer!BE156","v":0},{"$f":"Invoer!BF156","v":0},{"$f":"Invoer!BG156","v":0},{"$f":"Invoer!BH156","v":0},{"$f":"Invoer!BI156","v":0},{"$f":"Invoer!BJ156","v":0},{"$f":"Invoer!BK156","v":0},{"$f":"Invoer!BL156","v":0},{"$f":"Invoer!BM156","v":0},{"$f":"Invoer!BN156","v":0},{"$f":"Invoer!BO156","v":0},{"$f":"Invoer!BP156","v":0},{"$f":"Invoer!BQ156","v":0},{"$f":"Invoer!BR156","v":0},{"$f":"Invoer!BS156","v":0},{"$f":"Invoer!BT156","v":0},{"$f":"Invoer!BU156","v":0},{"$f":"Invoer!BV156","v":0},{"$f":"Invoer!BW156","v":0},{"$f":"Invoer!BX156","v":0}]
[]
[null,null,{"$f":"Invoer!C158","v":"Fasering AB en KDB"}]
[null,null,null,null,{"$f":"Invoer!E159","v":"Fasering AB voor collectief"},null,{"$f":"Invoer!G159","v":"flag"},{"$f":"Invoer!H159","v":true},null,null,null,null,{"$f":"Invoer!Q159","v":0},{"$f":"Invoer!R159","v":0.33},{"$f":"Invoer!S159","v":0.33},{"$f":"Invoer!T159","v":0.34},{"$f":"Invoer!U159","v":0},{"$f":"Invoer!V159","v":0},{"$f":"Invoer!W159","v":0},{"$f":"Invoer!X159","v":0},{"$f":"Invoer!Y159","v":0},{"$f":"Invoer!Z159","v":0},{"$f":"Invoer!AA159","v":0},{"$f":"Invoer!AB159","v":0},{"$f":"Invoer!AC159","v":0},{"$f":"Invoer!AD159","v":0},{"$f":"Invoer!AE159","v":0},{"$f":"Invoer!AF159","v":0},{"$f":"Invoer!AG159","v":0},{"$f":"Invoer!AH159","v":0},{"$f":"Invoer!AI159","v":0},{"$f":"Invoer!AJ159","v":0},{"$f":"Invoer!AK159","v":0},{"$f":"Invoer!AL159","v":0},{"$f":"Invoer!AM159","v":0},{"$f":"Invoer!AN159","v":0},{"$f":"Invoer!AO159","v":0},{"$f":"Invoer!AP159","v":0},{"$f":"Invoer!AQ159","v":0},{"$f":"Invoer!AR159","v":0},{"$f":"Invoer!AS159","v":0},{"$f":"Invoer!AT159","v":0},{"$f":"Invoer!AU159","v":0},{"$f":"Invoer!AV159","v":0},{"$f":"Invoer!AW159","v":0},{"$f":"Invoer!AX159","v":0},{"$f":"Invoer!AY159","v":0},{"$f":"Invoer!AZ159","v":0},{"$f":"Invoer!BA159","v":0},{"$f":"Invoer!BB159","v":0},{"$f":"Invoer!BC159","v":0},{"$f":"Invoer!BD159","v":0},{"$f":"Invoer!BE159","v":0},{"$f":"Invoer!BF159","v":0},{"$f":"Invoer!BG159","v":0},{"$f":"Invoer!BH159","v":0},{"$f":"Invoer!BI159","v":0},{"$f":"Invoer!BJ159","v":0},{"$f":"Invoer!BK159","v":0},{"$f":"Invoer!BL159","v":0},{"$f":"Invoer!BM159","v":0},{"$f":"Invoer!BN159","v":0},{"$f":"Invoer!BO159","v":0},{"$f":"Invoer!BP159","v":0},{"$f":"Invoer!BQ159","v":0},{"$f":"Invoer!BR159","v":0},{"$f":"Invoer!BS159","v":0},{"$f":"Invoer!BT159","v":0},{"$f":"Invoer!BU159","v":0},{"$f":"Invoer!BV159","v":0},{"$f":"Invoer!BW159","v":0},{"$f":"Invoer!BX159","v":0}]
[null,null,null,null,{"$f":"Invoer!E160","v":"Fasering KDB en AB voor KV"},null,{"$f":"Invoer!G160","v":"flag"},{"$f":"Invoer!H160","v":true},null,null,null,null,{"$f":"Invoer!Q160","v":0},{"$f":"Invoer!R160","v":0.33},{"$f":"Invoer!S160","v":0.33},{"$f":"Invoer!T160","v":0.34},{"$f":"Invoer!U160","v":0},{"$f":"Invoer!V160","v":0},{"$f":"Invoer!W160","v":0},{"$f":"Invoer!X160","v":0},{"$f":"Invoer!Y160","v":0},{"$f":"Invoer!Z160","v":0},{"$f":"Invoer!AA160","v":0},{"$f":"Invoer!AB160","v":0},{"$f":"Invoer!AC160","v":0},{"$f":"Invoer!AD160","v":0},{"$f":"Invoer!AE160","v":0},{"$f":"Invoer!AF160","v":0},{"$f":"Invoer!AG160","v":0},{"$f":"Invoer!AH160","v":0},{"$f":"Invoer!AI160","v":0},{"$f":"Invoer!AJ160","v":0},{"$f":"Invoer!AK160","v":0},{"$f":"Invoer!AL160","v":0},{"$f":"Invoer!AM160","v":0},{"$f":"Invoer!AN160","v":0},{"$f":"Invoer!AO160","v":0},{"$f":"Invoer!AP160","v":0},{"$f":"Invoer!AQ160","v":0},{"$f":"Invoer!AR160","v":0},{"$f":"Invoer!AS160","v":0},{"$f":"Invoer!AT160","v":0},{"$f":"Invoer!AU160","v":0},{"$f":"Invoer!AV160","v":0},{"$f":"Invoer!AW160","v":0},{"$f":"Invoer!AX160","v":0},{"$f":"Invoer!AY160","v":0},{"$f":"Invoer!AZ160","v":0},{"$f":"Invoer!BA160","v":0},{"$f":"Invoer!BB160","v":0},{"$f":"Invoer!BC160","v":0},{"$f":"Invoer!BD160","v":0},{"$f":"Invoer!BE160","v":0},{"$f":"Invoer!BF160","v":0},{"$f":"Invoer!BG160","v":0},{"$f":"Invoer!BH160","v":0},{"$f":"Invoer!BI160","v":0},{"$f":"Invoer!BJ160","v":0},{"$f":"Invoer!BK160","v":0},{"$f":"Invoer!BL160","v":0},{"$f":"Invoer!BM160","v":0},{"$f":"Invoer!BN160","v":0},{"$f":"Invoer!BO160","v":0},{"$f":"Invoer!BP160","v":0},{"$f":"Invoer!BQ160","v":0},{"$f":"Invoer!BR160","v":0},{"$f":"Invoer!BS160","v":0},{"$f":"Invoer!BT160","v":0},{"$f":"Invoer!BU160","v":0},{"$f":"Invoer!BV160","v":0},{"$f":"Invoer!BW160","v":0},{"$f":"Invoer!BX160","v":0}]
[]
[null,null,{"$f":"Invoer!C162","v":"Timing Exploitatie"}]
[null,null,null,null,{"$f":"Invoer!E164","v":"Timing Exploitatie netten en organisatie"},{"$f":"Invoer!F164","v":30},{"$f":"Invoer!G164","v":"jaar"},{"$f":"Invoer!H164","v":true},null,null,null,null,{"$f":"Invoer!Q164","v":0},{"$f":"Invoer!R164","v":1},{"$f":"Invoer!S164","v":1},{"$f":"Invoer!T164","v":1},{"$f":"Invoer!U164","v":1},{"$f":"Invoer!V164","v":1},{"$f":"Invoer!W164","v":1},{"$f":"Invoer!X164","v":1},{"$f":"Invoer!Y164","v":1},{"$f":"Invoer!Z164","v":1},{"$f":"Invoer!AA164","v":1},{"$f":"Invoer!AB164","v":1},{"$f":"Invoer!AC164","v":1},{"$f":"Invoer!AD164","v":1},{"$f":"Invoer!AE164","v":1},{"$f":"Invoer!AF164","v":1},{"$f":"Invoer!AG164","v":1},{"$f":"Invoer!AH164","v":1},{"$f":"Invoer!AI164","v":1},{"$f":"Invoer!AJ164","v":1},{"$f":"Invoer!AK164","v":1},{"$f":"Invoer!AL164","v":1},{"$f":"Invoer!AM164","v":1},{"$f":"Invoer!AN164","v":1},{"$f":"Invoer!AO164","v":1},{"$f":"Invoer!AP164","v":1},{"$f":"Invoer!AQ164","v":1},{"$f":"Invoer!AR164","v":1},{"$f":"Invoer!AS164","v":1},{"$f":"Invoer!AT164","v":1},{"$f":"Invoer!AU164","v":1},{"$f":"Invoer!AV164","v":0},{"$f":"Invoer!AW164","v":0},{"$f":"Invoer!AX164","v":0},{"$f":"Invoer!AY164","v":0},{"$f":"Invoer!AZ164","v":0},{"$f":"Invoer!BA164","v":0},{"$f":"Invoer!BB164","v":0},{"$f":"Invoer!BC164","v":0},{"$f":"Invoer!BD164","v":0},{"$f":"Invoer!BE164","v":0},{"$f":"Invoer!BF164","v":0},{"$f":"Invoer!BG164","v":0},{"$f":"Invoer!BH164","v":0},{"$f":"Invoer!BI164","v":0},{"$f":"Invoer!BJ164","v":0},{"$f":"Invoer!BK164","v":0},{"$f":"Invoer!BL164","v":0},{"$f":"Invoer!BM164","v":0},{"$f":"Invoer!BN164","v":0},{"$f":"Invoer!BO164","v":0},{"$f":"Invoer!BP164","v":0},{"$f":"Invoer!BQ164","v":0},{"$f":"Invoer!BR164","v":0},{"$f":"Invoer!BS164","v":0},{"$f":"Invoer!BT164","v":0},{"$f":"Invoer!BU164","v":0},{"$f":"Invoer!BV164","v":0},{"$f":"Invoer!BW164","v":0},{"$f":"Invoer!BX164","v":0}]
[null,null,null,null,{"$f":"Invoer!E165","v":"Timing Exploitatie kleinverbruik grondgebonden"},{"$f":"Invoer!F165","v":30},{"$f":"Invoer!G165","v":"jaar"},{"$f":"Invoer!H165","v":true},null,null,null,null,{"$f":"Invoer!Q165","v":0},{"$f":"Invoer!R165","v":1},{"$f":"Invoer!S165","v":1},{"$f":"Invoer!T165","v":1},{"$f":"Invoer!U165","v":1},{"$f":"Invoer!V165","v":1},{"$f":"Invoer!W165","v":1},{"$f":"Invoer!X165","v":1},{"$f":"Invoer!Y165","v":1},{"$f":"Invoer!Z165","v":1},{"$f":"Invoer!AA165","v":1},{"$f":"Invoer!AB165","v":1},{"$f":"Invoer!AC165","v":1},{"$f":"Invoer!AD165","v":1},{"$f":"Invoer!AE165","v":1},{"$f":"Invoer!AF165","v":1},{"$f":"Invoer!AG165","v":1},{"$f":"Invoer!AH165","v":1},{"$f":"Invoer!AI165","v":1},{"$f":"Invoer!AJ165","v":1},{"$f":"Invoer!AK165","v":1},{"$f":"Invoer!AL165","v":1},{"$f":"Invoer!AM165","v":1},{"$f":"Invoer!AN165","v":1},{"$f":"Invoer!AO165","v":1},{"$f":"Invoer!AP165","v":1},{"$f":"Invoer!AQ165","v":1},{"$f":"Invoer!AR165","v":1},{"$f":"Invoer!AS165","v":1},{"$f":"Invoer!AT165","v":1},{"$f":"Invoer!AU165","v":1},{"$f":"Invoer!AV165","v":0},{"$f":"Invoer!AW165","v":0},{"$f":"Invoer!AX165","v":0},{"$f":"Invoer!AY165","v":0},{"$f":"Invoer!AZ165","v":0},{"$f":"Invoer!BA165","v":0},{"$f":"Invoer!BB165","v":0},{"$f":"Invoer!BC165","v":0},{"$f":"Invoer!BD165","v":0},{"$f":"Invoer!BE165","v":0},{"$f":"Invoer!BF165","v":0},{"$f":"Invoer!BG165","v":0},{"$f":"Invoer!BH165","v":0},{"$f":"Invoer!BI165","v":0},{"$f":"Invoer!BJ165","v":0},{"$f":"Invoer!BK165","v":0},{"$f":"Invoer!BL165","v":0},{"$f":"Invoer!BM165","v":0},{"$f":"Invoer!BN165","v":0},{"$f":"Invoer!BO165","v":0},{"$f":"Invoer!BP165","v":0},{"$f":"Invoer!BQ165","v":0},{"$f":"Invoer!BR165","v":0},{"$f":"Invoer!BS165","v":0},{"$f":"Invoer!BT165","v":0},{"$f":"Invoer!BU165","v":0},{"$f":"Invoer!BV165","v":0},{"$f":"Invoer!BW165","v":0},{"$f":"Invoer!BX165","v":0}]
[null,null,null,null,{"$f":"Invoer!E166","v":"Timing Explotatie individueel kleinverbruik gestapeld"},{"$f":"Invoer!F166","v":30},{"$f":"Invoer!G166","v":"jaar"},{"$f":"Invoer!H166","v":true},null,null,null,null,{"$f":"Invoer!Q166","v":0},{"$f":"Invoer!R166","v":1},{"$f":"Invoer!S166","v":1},{"$f":"Invoer!T166","v":1},{"$f":"Invoer!U166","v":1},{"$f":"Invoer!V166","v":1},{"$f":"Invoer!W166","v":1},{"$f":"Invoer!X166","v":1},{"$f":"Invoer!Y166","v":1},{"$f":"Invoer!Z166","v":1},{"$f":"Invoer!AA166","v":1},{"$f":"Invoer!AB166","v":1},{"$f":"Invoer!AC166","v":1},{"$f":"Invoer!AD166","v":1},{"$f":"Invoer!AE166","v":1},{"$f":"Invoer!AF166","v":1},{"$f":"Invoer!AG166","v":1},{"$f":"Invoer!AH166","v":1},{"$f":"Invoer!AI166","v":1},{"$f":"Invoer!AJ166","v":1},{"$f":"Invoer!AK166","v":1},{"$f":"Invoer!AL166","v":1},{"$f":"Invoer!AM166","v":1},{"$f":"Invoer!AN166","v":1},{"$f":"Invoer!AO166","v":1},{"$f":"Invoer!AP166","v":1},{"$f":"Invoer!AQ166","v":1},{"$f":"Invoer!AR166","v":1},{"$f":"Invoer!AS166","v":1},{"$f":"Invoer!AT166","v":1},{"$f":"Invoer!AU166","v":1},{"$f":"Invoer!AV166","v":0},{"$f":"Invoer!AW166","v":0},{"$f":"Invoer!AX166","v":0},{"$f":"Invoer!AY166","v":0},{"$f":"Invoer!AZ166","v":0},{"$f":"Invoer!BA166","v":0},{"$f":"Invoer!BB166","v":0},{"$f":"Invoer!BC166","v":0},{"$f":"Invoer!BD166","v":0},{"$f":"Invoer!BE166","v":0},{"$f":"Invoer!BF166","v":0},{"$f":"Invoer!BG166","v":0},{"$f":"Invoer!BH166","v":0},{"$f":"Invoer!BI166","v":0},{"$f":"Invoer!BJ166","v":0},{"$f":"Invoer!BK166","v":0},{"$f":"Invoer!BL166","v":0},{"$f":"Invoer!BM166","v":0},{"$f":"Invoer!BN166","v":0},{"$f":"Invoer!BO166","v":0},{"$f":"Invoer!BP166","v":0},{"$f":"Invoer!BQ166","v":0},{"$f":"Invoer!BR166","v":0},{"$f":"Invoer!BS166","v":0},{"$f":"Invoer!BT166","v":0},{"$f":"Invoer!BU166","v":0},{"$f":"Invoer!BV166","v":0},{"$f":"Invoer!BW166","v":0},{"$f":"Invoer!BX166","v":0}]
[null,null,null,null,{"$f":"Invoer!E167","v":"Timing Exploitatie collectief"},{"$f":"Invoer!F167","v":30},{"$f":"Invoer!G167","v":"jaar"},{"$f":"Invoer!H167","v":true},null,null,null,null,{"$f":"Invoer!Q167","v":0},{"$f":"Invoer!R167","v":1},{"$f":"Invoer!S167","v":1},{"$f":"Invoer!T167","v":1},{"$f":"Invoer!U167","v":1},{"$f":"Invoer!V167","v":1},{"$f":"Invoer!W167","v":1},{"$f":"Invoer!X167","v":1},{"$f":"Invoer!Y167","v":1},{"$f":"Invoer!Z167","v":1},{"$f":"Invoer!AA167","v":1},{"$f":"Invoer!AB167","v":1},{"$f":"Invoer!AC167","v":1},{"$f":"Invoer!AD167","v":1},{"$f":"Invoer!AE167","v":1},{"$f":"Invoer!AF167","v":1},{"$f":"Invoer!AG167","v":1},{"$f":"Invoer!AH167","v":1},{"$f":"Invoer!AI167","v":1},{"$f":"Invoer!AJ167","v":1},{"$f":"Invoer!AK167","v":1},{"$f":"Invoer!AL167","v":1},{"$f":"Invoer!AM167","v":1},{"$f":"Invoer!AN167","v":1},{"$f":"Invoer!AO167","v":1},{"$f":"Invoer!AP167","v":1},{"$f":"Invoer!AQ167","v":1},{"$f":"Invoer!AR167","v":1},{"$f":"Invoer!AS167","v":1},{"$f":"Invoer!AT167","v":1},{"$f":"Invoer!AU167","v":1},{"$f":"Invoer!AV167","v":0},{"$f":"Invoer!AW167","v":0},{"$f":"Invoer!AX167","v":0},{"$f":"Invoer!AY167","v":0},{"$f":"Invoer!AZ167","v":0},{"$f":"Invoer!BA167","v":0},{"$f":"Invoer!BB167","v":0},{"$f":"Invoer!BC167","v":0},{"$f":"Invoer!BD167","v":0},{"$f":"Invoer!BE167","v":0},{"$f":"Invoer!BF167","v":0},{"$f":"Invoer!BG167","v":0},{"$f":"Invoer!BH167","v":0},{"$f":"Invoer!BI167","v":0},{"$f":"Invoer!BJ167","v":0},{"$f":"Invoer!BK167","v":0},{"$f":"Invoer!BL167","v":0},{"$f":"Invoer!BM167","v":0},{"$f":"Invoer!BN167","v":0},{"$f":"Invoer!BO167","v":0},{"$f":"Invoer!BP167","v":0},{"$f":"Invoer!BQ167","v":0},{"$f":"Invoer!BR167","v":0},{"$f":"Invoer!BS167","v":0},{"$f":"Invoer!BT167","v":0},{"$f":"Invoer!BU167","v":0},{"$f":"Invoer!BV167","v":0},{"$f":"Invoer!BW167","v":0},{"$f":"Invoer!BX167","v":0}]

{"sheet":"Rekenoverzicht","index":3,"n_rows":411,"n_cols":72,"rows_kept":411,"cut":false,"hidden":false,"merged":[]}
[]
["REKENMODEL BUSINESS CASE WARMTENETTEN - REKENOVERZICHT"]
[null,"LEES DE HANDLEIDING VOOR GEBRUIK MODEL"]
["REKENOVERZICHT"]
[null,null,null,null,"Financial year ending",null,null,null,null,null,null,null,{"$f":"'Overzicht Invoer'!M95","v":2020},{"$f":"'Overzicht Invoer'!N95","v":2021},{"$f":"'Overzicht Invoer'!O95","v":2022},{"$f":"'Overzicht Invoer'!P95","v":2023},{"$f":"'Overzicht Invoer'!Q95","v":2024},{"$f":"'Overzicht Invoer'!R95","v":2025},{"$f":"'Overzicht Invoer'!S95","v":2026},{"$f":"'Overzicht Invoer'!T95","v":2027},{"$f":"'Overzicht Invoer'!U95","v":2028},{"$f":"'Overzicht Invoer'!V95","v":2029},{"$f":"'Overzicht Invoer'!W95","v":2030},{"$f":"'Overzicht Invoer'!X95","v":2031},{"$f":"'Overzicht Invoer'!Y95","v":2032},{"$f":"'Overzicht Invoer'!Z95","v":2033},{"$f":"'Overzicht Invoer'!AA95","v":2034},{"$f":"'Overzicht Invoer'!AB95","v":2035},{"$f":"'Overzicht Invoer'!AC95","v":2036},{"$f":"'Overzicht Invoer'!AD95","v":2037},{"$f":"'Overzicht Invoer'!AE95","v":2038},{"$f":"'Overzicht Invoer'!AF95","v":2039},{"$f":"'Overzicht Invoer'!AG95","v":2040},{"$f":"'Overzicht Invoer'!AH95","v":2041},{"$f":"'Overzicht Invoer'!AI95","v":2042},{"$f":"'Overzicht Invoer'!AJ95","v":2043},{"$f":"'Overzicht Invoer'!AK95","v":2044},{"$f":"'Overzicht Invoer'!AL95","v":2045},{"$f":"'Overzicht Invoer'!AM95","v":2046},{"$f":"'Overzicht Invoer'!AN95","v":2047},{"$f":"'Overzicht Invoer'!AO95","v":2048},{"$f":"'Overzicht Invoer'!AP95","v":2049},{"$f":"'Overzicht Invoer'!AQ95","v":2050},{"$f":"'Overzicht Invoer'!AR95","v":2051},{"$f":"'Overzicht Invoer'!AS95","v":2052},{"$f":"'Overzicht Invoer'!AT95","v":2053},{"$f":"'Overzicht Invoer'!AU95","v":2054},{"$f":"'Overzicht Invoer'!AV95","v":2055},{"$f":"'Overzicht Invoer'!AW95","v":2056},{"$f":"'Overzicht Invoer'!AX95","v":2057},{"$f":"'Overzicht Invoer'!AY95","v":2058},{"$f":"'Overzicht Invoer'!AZ95","v":2059},{"$f":"'Overzicht Invoer'!BA95","v":2060},{"$f":"'Overzicht Invoer'!BB95","v":2061},{"$f":"'Overzicht Invoer'!BC95","v":2062},{"$f":"'Overzicht Invoer'!BD95","v":2063},{"$f":"'Overzicht Invoer'!BE95","v":2064},{"$f":"'Overzicht Invoer'!BF95","v":2065},{"$f":"'Overzicht Invoer'!BG95","v":2066},{"$f":"'Overzicht Invoer'!BH95","v":2067},{"$f":"'Overzicht Invoer'!BI95","v":2068},{"$f":"'Overzicht Invoer'!BJ95","v":2069},{"$f":"'Overzicht Invoer'!BK95","v":2070},{"$f":"'Overzicht Invoer'!BL95","v":2071},{"$f":"'Overzicht Invoer'!BM95","v":2072},{"$f":"'Overzicht Invoer'!BN95","v":2073},{"$f":"'Overzicht Invoer'!BO95","v":2074},{"$f":"'Overzicht Invoer'!BP95","v":2075},{"$f":"'Overzicht Invoer'!BQ95","v":2076},{"$f":"'Overzicht Invoer'!BR95","v":2077},{"$f":"'Overzicht Invoer'!BS95","v":2078},{"$f":"'Overzicht Invoer'!BT95","v":2079}]
[null,null,null,null,"Counter",null,null,null,null,null,null,null,{"$f":"'Overzicht Invoer'!M96","v":1},{"$f":"'Overzicht Invoer'!N96","v":2},{"$f":"'Overzicht Invoer'!O96","v":3},{"$f":"'Overzicht Invoer'!P96","v":4},{"$f":"'Overzicht Invoer'!Q96","v":5},{"$f":"'Overzicht Invoer'!R96","v":6},{"$f":"'Overzicht Invoer'!S96","v":7},{"$f":"'Overzicht Invoer'!T96","v":8},{"$f":"'Overzicht Invoer'!U96","v":9},{"$f":"'Overzicht Invoer'!V96","v":10},{"$f":"'Overzicht Invoer'!W96","v":11},{"$f":"'Overzicht Invoer'!X96","v":12},{"$f":"'Overzicht Invoer'!Y96","v":13},{"$f":"'Overzicht Invoer'!Z96","v":14},{"$f":"'Overzicht Invoer'!AA96","v":15},{"$f":"'Overzicht Invoer'!AB96","v":16},{"$f":"'Overzicht Invoer'!AC96","v":17},{"$f":"'Overzicht Invoer'!AD96","v":18},{"$f":"'Overzicht Invoer'!AE96","v":19},{"$f":"'Overzicht Invoer'!AF96","v":20},{"$f":"'Overzicht Invoer'!AG96","v":21},{"$f":"'Overzicht Invoer'!AH96","v":22},{"$f":"'Overzicht Invoer'!AI96","v":23},{"$f":"'Overzicht Invoer'!AJ96","v":24},{"$f":"'Overzicht Invoer'!AK96","v":25},{"$f":"'Overzicht Invoer'!AL96","v":26},{"$f":"'Overzicht Invoer'!AM96","v":27},{"$f":"'Overzicht Invoer'!AN96","v":28},{"$f":"'Overzicht Invoer'!AO96","v":29},{"$f":"'Overzicht Invoer'!AP96","v":30},{"$f":"'Overzicht Invoer'!AQ96","v":31},{"$f":"'Overzicht Invoer'!AR96","v":32},{"$f":"'Overzicht Invoer'!AS96","v":33},{"$f":"'Overzicht Invoer'!AT96","v":34},{"$f":"'Overzicht Invoer'!AU96","v":35},{"$f":"'Overzicht Invoer'!AV96","v":36},{"$f":"'Overzicht Invoer'!AW96","v":37},{"$f":"'Overzicht Invoer'!AX96","v":38},{"$f":"'Overzicht Invoer'!AY96","v":39},{"$f":"'Overzicht Invoer'!AZ96","v":40},{"$f":"'Overzicht Invoer'!BA96","v":41},{"$f":"'Overzicht Invoer'!BB96","v":42},{"$f":"'Overzicht Invoer'!BC96","v":43},{"$f":"'Overzicht Invoer'!BD96","v":44},{"$f":"'Overzicht Invoer'!BE96","v":45},{"$f":"'Overzicht Invoer'!BF96","v":46},{"$f":"'Overzicht Invoer'!BG96","v":47},{"$f":"'Overzicht Invoer'!BH96","v":48},{"$f":"'Overzicht Invoer'!BI96","v":49},{"$f":"'Overzicht Invoer'!BJ96","v":50},{"$f":"'Overzicht Invoer'!BK96","v":51},{"$f":"'Overzicht Invoer'!BL96","v":52},{"$f":"'Overzicht Invoer'!BM96","v":53},{"$f":"'Overzicht Invoer'!BN96","v":54},{"$f":"'Overzicht Invoer'!BO96","v":55},{"$f":"'Overzicht Invoer'!BP96","v":56},{"$f":"'Overzicht Invoer'!BQ96","v":57},{"$f":"'Overzicht Invoer'!BR96","v":58},{"$f":"'Overzicht Invoer'!BS96","v":59},{"$f":"'Overzicht Invoer'!BT96","v":60}]
[]
["1. CAPEX"]
[null,"CAPEX TOT DE WONING"]
[]
[]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$37","v":"Hoofddistributietracé"},{"$f":" 'Overzicht Invoer'!F$37","v":0},{"$f":" 'Overzicht Invoer'!G$37","v":"€"}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$62","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$108","v":"Econ. levensduur en fasering Hoofddistributietracé"},{"$f":" 'Overzicht Invoer'!F$108","v":30},{"$f":" 'Overzicht Invoer'!G$108","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$108","v":true},{"$f":" 'Overzicht Invoer'!I$108","v":0},{"$f":" 'Overzicht Invoer'!J$108","v":0},{"$f":" 'Overzicht Invoer'!K$108","v":0},{"$f":" 'Overzicht Invoer'!L$108","v":0},{"$f":" 'Overzicht Invoer'!M$108","v":1},{"$f":" 'Overzicht Invoer'!N$108","v":0},{"$f":" 'Overzicht Invoer'!O$108","v":0},{"$f":" 'Overzicht Invoer'!P$108","v":0},{"$f":" 'Overzicht Invoer'!Q$108","v":0},{"$f":" 'Overzicht Invoer'!R$108","v":0},{"$f":" 'Overzicht Invoer'!S$108","v":0},{"$f":" 'Overzicht Invoer'!T$108","v":0},{"$f":" 'Overzicht Invoer'!U$108","v":0},{"$f":" 'Overzicht Invoer'!V$108","v":0},{"$f":" 'Overzicht Invoer'!W$108","v":0},{"$f":" 'Overzicht Invoer'!X$108","v":0},{"$f":" 'Overzicht Invoer'!Y$108","v":0},{"$f":" 'Overzicht Invoer'!Z$108","v":0},{"$f":" 'Overzicht Invoer'!AA$108","v":0},{"$f":" 'Overzicht Invoer'!AB$108","v":0},{"$f":" 'Overzicht Invoer'!AC$108","v":0},{"$f":" 'Overzicht Invoer'!AD$108","v":0},{"$f":" 'Overzicht Invoer'!AE$108","v":0},{"$f":" 'Overzicht Invoer'!AF$108","v":0},{"$f":" 'Overzicht Invoer'!AG$108","v":0},{"$f":" 'Overzicht Invoer'!AH$108","v":0},{"$f":" 'Overzicht Invoer'!AI$108","v":0},{"$f":" 'Overzicht Invoer'!AJ$108","v":0},{"$f":" 'Overzicht Invoer'!AK$108","v":0},{"$f":" 'Overzicht Invoer'!AL$108","v":0},{"$f":" 'Overzicht Invoer'!AM$108","v":0},{"$f":" 'Overzicht Invoer'!AN$108","v":0},{"$f":" 'Overzicht Invoer'!AO$108","v":0},{"$f":" 'Overzicht Invoer'!AP$108","v":0},{"$f":" 'Overzicht Invoer'!AQ$108","v":0},{"$f":" 'Overzicht Invoer'!AR$108","v":0},{"$f":" 'Overzicht Invoer'!AS$108","v":0},{"$f":" 'Overzicht Invoer'!AT$108","v":0},{"$f":" 'Overzicht Invoer'!AU$108","v":0},{"$f":" 'Overzicht Invoer'!AV$108","v":0},{"$f":" 'Overzicht Invoer'!AW$108","v":0},{"$f":" 'Overzicht Invoer'!AX$108","v":0},{"$f":" 'Overzicht Invoer'!AY$108","v":0},{"$f":" 'Overzicht Invoer'!AZ$108","v":0},{"$f":" 'Overzicht Invoer'!BA$108","v":0},{"$f":" 'Overzicht Invoer'!BB$108","v":0},{"$f":" 'Overzicht Invoer'!BC$108","v":0},{"$f":" 'Overzicht Invoer'!BD$108","v":0},{"$f":" 'Overzicht Invoer'!BE$108","v":0},{"$f":" 'Overzicht Invoer'!BF$108","v":0},{"$f":" 'Overzicht Invoer'!BG$108","v":0},{"$f":" 'Overzicht Invoer'!BH$108","v":0},{"$f":" 'Overzicht Invoer'!BI$108","v":0},{"$f":" 'Overzicht Invoer'!BJ$108","v":0},{"$f":" 'Overzicht Invoer'!BK$108","v":0},{"$f":" 'Overzicht Invoer'!BL$108","v":0},{"$f":" 'Overzicht Invoer'!BM$108","v":0},{"$f":" 'Overzicht Invoer'!BN$108","v":0},{"$f":" 'Overzicht Invoer'!BO$108","v":0},{"$f":" 'Overzicht Invoer'!BP$108","v":0},{"$f":" 'Overzicht Invoer'!BQ$108","v":0},{"$f":" 'Overzicht Invoer'!BR$108","v":0},{"$f":" 'Overzicht Invoer'!BS$108","v":0},{"$f":" 'Overzicht Invoer'!BT$108","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$100","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$100","v":0},{"$f":" 'Overzicht Invoer'!G$100","v":"flag"},{"$f":" 'Overzicht Invoer'!H$100","v":0},{"$f":" 'Overzicht Invoer'!I$100","v":0},{"$f":" 'Overzicht Invoer'!J$100","v":0},{"$f":" 'Overzicht Invoer'!K$100","v":0},{"$f":" 'Overzicht Invoer'!L$100","v":0},{"$f":" 'Overzicht Invoer'!M$100","v":1},{"$f":" 'Overzicht Invoer'!N$100","v":1},{"$f":" 'Overzicht Invoer'!O$100","v":1},{"$f":" 'Overzicht Invoer'!P$100","v":1},{"$f":" 'Overzicht Invoer'!Q$100","v":1},{"$f":" 'Overzicht Invoer'!R$100","v":1},{"$f":" 'Overzicht Invoer'!S$100","v":1},{"$f":" 'Overzicht Invoer'!T$100","v":1},{"$f":" 'Overzicht Invoer'!U$100","v":1},{"$f":" 'Overzicht Invoer'!V$100","v":1},{"$f":" 'Overzicht Invoer'!W$100","v":1},{"$f":" 'Overzicht Invoer'!X$100","v":1},{"$f":" 'Overzicht Invoer'!Y$100","v":1},{"$f":" 'Overzicht Invoer'!Z$100","v":1},{"$f":" 'Overzicht Invoer'!AA$100","v":1},{"$f":" 'Overzicht Invoer'!AB$100","v":1},{"$f":" 'Overzicht Invoer'!AC$100","v":1},{"$f":" 'Overzicht Invoer'!AD$100","v":1},{"$f":" 'Overzicht Invoer'!AE$100","v":1},{"$f":" 'Overzicht Invoer'!AF$100","v":1},{"$f":" 'Overzicht Invoer'!AG$100","v":1},{"$f":" 'Overzicht Invoer'!AH$100","v":1},{"$f":" 'Overzicht Invoer'!AI$100","v":1},{"$f":" 'Overzicht Invoer'!AJ$100","v":1},{"$f":" 'Overzicht Invoer'!AK$100","v":1},{"$f":" 'Overzicht Invoer'!AL$100","v":1},{"$f":" 'Overzicht Invoer'!AM$100","v":1},{"$f":" 'Overzicht Invoer'!AN$100","v":1},{"$f":" 'Overzicht Invoer'!AO$100","v":1},{"$f":" 'Overzicht Invoer'!AP$100","v":1},{"$f":" 'Overzicht Invoer'!AQ$100","v":1},{"$f":" 'Overzicht Invoer'!AR$100","v":1},{"$f":" 'Overzicht Invoer'!AS$100","v":1},{"$f":" 'Overzicht Invoer'!AT$100","v":1},{"$f":" 'Overzicht Invoer'!AU$100","v":1},{"$f":" 'Overzicht Invoer'!AV$100","v":1},{"$f":" 'Overzicht Invoer'!AW$100","v":1},{"$f":" 'Overzicht Invoer'!AX$100","v":1},{"$f":" 'Overzicht Invoer'!AY$100","v":1},{"$f":" 'Overzicht Invoer'!AZ$100","v":1},{"$f":" 'Overzicht Invoer'!BA$100","v":1},{"$f":" 'Overzicht Invoer'!BB$100","v":1},{"$f":" 'Overzicht Invoer'!BC$100","v":1},{"$f":" 'Overzicht Invoer'!BD$100","v":1},{"$f":" 'Overzicht Invoer'!BE$100","v":1},{"$f":" 'Overzicht Invoer'!BF$100","v":1},{"$f":" 'Overzicht Invoer'!BG$100","v":1},{"$f":" 'Overzicht Invoer'!BH$100","v":1},{"$f":" 'Overzicht Invoer'!BI$100","v":1},{"$f":" 'Overzicht Invoer'!BJ$100","v":1},{"$f":" 'Overzicht Invoer'!BK$100","v":1},{"$f":" 'Overzicht Invoer'!BL$100","v":1},{"$f":" 'Overzicht Invoer'!BM$100","v":1},{"$f":" 'Overzicht Invoer'!BN$100","v":1},{"$f":" 'Overzicht Invoer'!BO$100","v":1},{"$f":" 'Overzicht Invoer'!BP$100","v":1},{"$f":" 'Overzicht Invoer'!BQ$100","v":1},{"$f":" 'Overzicht Invoer'!BR$100","v":1},{"$f":" 'Overzicht Invoer'!BS$100","v":1},{"$f":" 'Overzicht Invoer'!BT$100","v":1}]
[null,null,null,null,"Totaal Capex Hoofdtracé",null,"€",{"$f":" SUM(M$16:BT$16)","v":0},null,null,null,null,{"$f":" $F12 * M$14 * M$15 * (1 + $F13)","v":0},{"$f":" $F12 * N$14 * N$15 * (1 + $F13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$38","v":"Primaire leidingnetten"},{"$f":" 'Overzicht Invoer'!F$38","v":0},{"$f":" 'Overzicht Invoer'!G$38","v":"€"}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$62","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$109","v":"Econ. levensduur en fasering Primaire netten"},{"$f":" 'Overzicht Invoer'!F$109","v":30},{"$f":" 'Overzicht Invoer'!G$109","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$109","v":true},{"$f":" 'Overzicht Invoer'!I$109","v":0},{"$f":" 'Overzicht Invoer'!J$109","v":0},{"$f":" 'Overzicht Invoer'!K$109","v":0},{"$f":" 'Overzicht Invoer'!L$109","v":0},{"$f":" 'Overzicht Invoer'!M$109","v":0},{"$f":" 'Overzicht Invoer'!N$109","v":0.33},{"$f":" 'Overzicht Invoer'!O$109","v":0.33},{"$f":" 'Overzicht Invoer'!P$109","v":0.34},{"$f":" 'Overzicht Invoer'!Q$109","v":0},{"$f":" 'Overzicht Invoer'!R$109","v":0},{"$f":" 'Overzicht Invoer'!S$109","v":0},{"$f":" 'Overzicht Invoer'!T$109","v":0},{"$f":" 'Overzicht Invoer'!U$109","v":0},{"$f":" 'Overzicht Invoer'!V$109","v":0},{"$f":" 'Overzicht Invoer'!W$109","v":0},{"$f":" 'Overzicht Invoer'!X$109","v":0},{"$f":" 'Overzicht Invoer'!Y$109","v":0},{"$f":" 'Overzicht Invoer'!Z$109","v":0},{"$f":" 'Overzicht Invoer'!AA$109","v":0},{"$f":" 'Overzicht Invoer'!AB$109","v":0},{"$f":" 'Overzicht Invoer'!AC$109","v":0},{"$f":" 'Overzicht Invoer'!AD$109","v":0},{"$f":" 'Overzicht Invoer'!AE$109","v":0},{"$f":" 'Overzicht Invoer'!AF$109","v":0},{"$f":" 'Overzicht Invoer'!AG$109","v":0},{"$f":" 'Overzicht Invoer'!AH$109","v":0},{"$f":" 'Overzicht Invoer'!AI$109","v":0},{"$f":" 'Overzicht Invoer'!AJ$109","v":0},{"$f":" 'Overzicht Invoer'!AK$109","v":0},{"$f":" 'Overzicht Invoer'!AL$109","v":0},{"$f":" 'Overzicht Invoer'!AM$109","v":0},{"$f":" 'Overzicht Invoer'!AN$109","v":0},{"$f":" 'Overzicht Invoer'!AO$109","v":0},{"$f":" 'Overzicht Invoer'!AP$109","v":0},{"$f":" 'Overzicht Invoer'!AQ$109","v":0},{"$f":" 'Overzicht Invoer'!AR$109","v":0},{"$f":" 'Overzicht Invoer'!AS$109","v":0},{"$f":" 'Overzicht Invoer'!AT$109","v":0},{"$f":" 'Overzicht Invoer'!AU$109","v":0},{"$f":" 'Overzicht Invoer'!AV$109","v":0},{"$f":" 'Overzicht Invoer'!AW$109","v":0},{"$f":" 'Overzicht Invoer'!AX$109","v":0},{"$f":" 'Overzicht Invoer'!AY$109","v":0},{"$f":" 'Overzicht Invoer'!AZ$109","v":0},{"$f":" 'Overzicht Invoer'!BA$109","v":0},{"$f":" 'Overzicht Invoer'!BB$109","v":0},{"$f":" 'Overzicht Invoer'!BC$109","v":0},{"$f":" 'Overzicht Invoer'!BD$109","v":0},{"$f":" 'Overzicht Invoer'!BE$109","v":0},{"$f":" 'Overzicht Invoer'!BF$109","v":0},{"$f":" 'Overzicht Invoer'!BG$109","v":0},{"$f":" 'Overzicht Invoer'!BH$109","v":0},{"$f":" 'Overzicht Invoer'!BI$109","v":0},{"$f":" 'Overzicht Invoer'!BJ$109","v":0},{"$f":" 'Overzicht Invoer'!BK$109","v":0},{"$f":" 'Overzicht Invoer'!BL$109","v":0},{"$f":" 'Overzicht Invoer'!BM$109","v":0},{"$f":" 'Overzicht Invoer'!BN$109","v":0},{"$f":" 'Overzicht Invoer'!BO$109","v":0},{"$f":" 'Overzicht Invoer'!BP$109","v":0},{"$f":" 'Overzicht Invoer'!BQ$109","v":0},{"$f":" 'Overzicht Invoer'!BR$109","v":0},{"$f":" 'Overzicht Invoer'!BS$109","v":0},{"$f":" 'Overzicht Invoer'!BT$109","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$100","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$100","v":0},{"$f":" 'Overzicht Invoer'!G$100","v":"flag"},{"$f":" 'Overzicht Invoer'!H$100","v":0},{"$f":" 'Overzicht Invoer'!I$100","v":0},{"$f":" 'Overzicht Invoer'!J$100","v":0},{"$f":" 'Overzicht Invoer'!K$100","v":0},{"$f":" 'Overzicht Invoer'!L$100","v":0},{"$f":" 'Overzicht Invoer'!M$100","v":1},{"$f":" 'Overzicht Invoer'!N$100","v":1},{"$f":" 'Overzicht Invoer'!O$100","v":1},{"$f":" 'Overzicht Invoer'!P$100","v":1},{"$f":" 'Overzicht Invoer'!Q$100","v":1},{"$f":" 'Overzicht Invoer'!R$100","v":1},{"$f":" 'Overzicht Invoer'!S$100","v":1},{"$f":" 'Overzicht Invoer'!T$100","v":1},{"$f":" 'Overzicht Invoer'!U$100","v":1},{"$f":" 'Overzicht Invoer'!V$100","v":1},{"$f":" 'Overzicht Invoer'!W$100","v":1},{"$f":" 'Overzicht Invoer'!X$100","v":1},{"$f":" 'Overzicht Invoer'!Y$100","v":1},{"$f":" 'Overzicht Invoer'!Z$100","v":1},{"$f":" 'Overzicht Invoer'!AA$100","v":1},{"$f":" 'Overzicht Invoer'!AB$100","v":1},{"$f":" 'Overzicht Invoer'!AC$100","v":1},{"$f":" 'Overzicht Invoer'!AD$100","v":1},{"$f":" 'Overzicht Invoer'!AE$100","v":1},{"$f":" 'Overzicht Invoer'!AF$100","v":1},{"$f":" 'Overzicht Invoer'!AG$100","v":1},{"$f":" 'Overzicht Invoer'!AH$100","v":1},{"$f":" 'Overzicht Invoer'!AI$100","v":1},{"$f":" 'Overzicht Invoer'!AJ$100","v":1},{"$f":" 'Overzicht Invoer'!AK$100","v":1},{"$f":" 'Overzicht Invoer'!AL$100","v":1},{"$f":" 'Overzicht Invoer'!AM$100","v":1},{"$f":" 'Overzicht Invoer'!AN$100","v":1},{"$f":" 'Overzicht Invoer'!AO$100","v":1},{"$f":" 'Overzicht Invoer'!AP$100","v":1},{"$f":" 'Overzicht Invoer'!AQ$100","v":1},{"$f":" 'Overzicht Invoer'!AR$100","v":1},{"$f":" 'Overzicht Invoer'!AS$100","v":1},{"$f":" 'Overzicht Invoer'!AT$100","v":1},{"$f":" 'Overzicht Invoer'!AU$100","v":1},{"$f":" 'Overzicht Invoer'!AV$100","v":1},{"$f":" 'Overzicht Invoer'!AW$100","v":1},{"$f":" 'Overzicht Invoer'!AX$100","v":1},{"$f":" 'Overzicht Invoer'!AY$100","v":1},{"$f":" 'Overzicht Invoer'!AZ$100","v":1},{"$f":" 'Overzicht Invoer'!BA$100","v":1},{"$f":" 'Overzicht Invoer'!BB$100","v":1},{"$f":" 'Overzicht Invoer'!BC$100","v":1},{"$f":" 'Overzicht Invoer'!BD$100","v":1},{"$f":" 'Overzicht Invoer'!BE$100","v":1},{"$f":" 'Overzicht Invoer'!BF$100","v":1},{"$f":" 'Overzicht Invoer'!BG$100","v":1},{"$f":" 'Overzicht Invoer'!BH$100","v":1},{"$f":" 'Overzicht Invoer'!BI$100","v":1},{"$f":" 'Overzicht Invoer'!BJ$100","v":1},{"$f":" 'Overzicht Invoer'!BK$100","v":1},{"$f":" 'Overzicht Invoer'!BL$100","v":1},{"$f":" 'Overzicht Invoer'!BM$100","v":1},{"$f":" 'Overzicht Invoer'!BN$100","v":1},{"$f":" 'Overzicht Invoer'!BO$100","v":1},{"$f":" 'Overzicht Invoer'!BP$100","v":1},{"$f":" 'Overzicht Invoer'!BQ$100","v":1},{"$f":" 'Overzicht Invoer'!BR$100","v":1},{"$f":" 'Overzicht Invoer'!BS$100","v":1},{"$f":" 'Overzicht Invoer'!BT$100","v":1}]
[null,null,null,null,"Totaal Capex Primaire netten",null,"€",{"$f":" SUM(M$22:BT$22)","v":0},null,null,null,null,{"$f":" $F18 * M$20 * M$21 * (1 + $F19)","v":0},{"$f":" $F18 * N$20 * N$21 * (1 + $F19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$39","v":"Secundaire leidingnetten"},{"$f":" 'Overzicht Invoer'!F$39","v":0},{"$f":" 'Overzicht Invoer'!G$39","v":"€"}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$62","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$110","v":"Econ. levensduur en fasering Secundaire netten"},{"$f":" 'Overzicht Invoer'!F$110","v":30},{"$f":" 'Overzicht Invoer'!G$110","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$110","v":true},{"$f":" 'Overzicht Invoer'!I$110","v":0},{"$f":" 'Overzicht Invoer'!J$110","v":0},{"$f":" 'Overzicht Invoer'!K$110","v":0},{"$f":" 'Overzicht Invoer'!L$110","v":0},{"$f":" 'Overzicht Invoer'!M$110","v":0},{"$f":" 'Overzicht Invoer'!N$110","v":0},{"$f":" 'Overzicht Invoer'!O$110","v":0},{"$f":" 'Overzicht Invoer'!P$110","v":0},{"$f":" 'Overzicht Invoer'!Q$110","v":0},{"$f":" 'Overzicht Invoer'!R$110","v":0},{"$f":" 'Overzicht Invoer'!S$110","v":0},{"$f":" 'Overzicht Invoer'!T$110","v":0},{"$f":" 'Overzicht Invoer'!U$110","v":0},{"$f":" 'Overzicht Invoer'!V$110","v":0},{"$f":" 'Overzicht Invoer'!W$110","v":0},{"$f":" 'Overzicht Invoer'!X$110","v":0},{"$f":" 'Overzicht Invoer'!Y$110","v":0},{"$f":" 'Overzicht Invoer'!Z$110","v":0},{"$f":" 'Overzicht Invoer'!AA$110","v":0},{"$f":" 'Overzicht Invoer'!AB$110","v":0},{"$f":" 'Overzicht Invoer'!AC$110","v":0},{"$f":" 'Overzicht Invoer'!AD$110","v":0},{"$f":" 'Overzicht Invoer'!AE$110","v":0},{"$f":" 'Overzicht Invoer'!AF$110","v":0},{"$f":" 'Overzicht Invoer'!AG$110","v":0},{"$f":" 'Overzicht Invoer'!AH$110","v":0},{"$f":" 'Overzicht Invoer'!AI$110","v":0},{"$f":" 'Overzicht Invoer'!AJ$110","v":0},{"$f":" 'Overzicht Invoer'!AK$110","v":0},{"$f":" 'Overzicht Invoer'!AL$110","v":0},{"$f":" 'Overzicht Invoer'!AM$110","v":0},{"$f":" 'Overzicht Invoer'!AN$110","v":0},{"$f":" 'Overzicht Invoer'!AO$110","v":0},{"$f":" 'Overzicht Invoer'!AP$110","v":0},{"$f":" 'Overzicht Invoer'!AQ$110","v":0},{"$f":" 'Overzicht Invoer'!AR$110","v":0},{"$f":" 'Overzicht Invoer'!AS$110","v":0},{"$f":" 'Overzicht Invoer'!AT$110","v":0},{"$f":" 'Overzicht Invoer'!AU$110","v":0},{"$f":" 'Overzicht Invoer'!AV$110","v":0},{"$f":" 'Overzicht Invoer'!AW$110","v":0},{"$f":" 'Overzicht Invoer'!AX$110","v":0},{"$f":" 'Overzicht Invoer'!AY$110","v":0},{"$f":" 'Overzicht Invoer'!AZ$110","v":0},{"$f":" 'Overzicht Invoer'!BA$110","v":0},{"$f":" 'Overzicht Invoer'!BB$110","v":0},{"$f":" 'Overzicht Invoer'!BC$110","v":0},{"$f":" 'Overzicht Invoer'!BD$110","v":0},{"$f":" 'Overzicht Invoer'!BE$110","v":0},{"$f":" 'Overzicht Invoer'!BF$110","v":0},{"$f":" 'Overzicht Invoer'!BG$110","v":0},{"$f":" 'Overzicht Invoer'!BH$110","v":0},{"$f":" 'Overzicht Invoer'!BI$110","v":0},{"$f":" 'Overzicht Invoer'!BJ$110","v":0},{"$f":" 'Overzicht Invoer'!BK$110","v":0},{"$f":" 'Overzicht Invoer'!BL$110","v":0},{"$f":" 'Overzicht Invoer'!BM$110","v":0},{"$f":" 'Overzicht Invoer'!BN$110","v":0},{"$f":" 'Overzicht Invoer'!BO$110","v":0},{"$f":" 'Overzicht Invoer'!BP$110","v":0},{"$f":" 'Overzicht Invoer'!BQ$110","v":0},{"$f":" 'Overzicht Invoer'!BR$110","v":0},{"$f":" 'Overzicht Invoer'!BS$110","v":0},{"$f":" 'Overzicht Invoer'!BT$110","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$100","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$100","v":0},{"$f":" 'Overzicht Invoer'!G$100","v":"flag"},{"$f":" 'Overzicht Invoer'!H$100","v":0},{"$f":" 'Overzicht Invoer'!I$100","v":0},{"$f":" 'Overzicht Invoer'!J$100","v":0},{"$f":" 'Overzicht Invoer'!K$100","v":0},{"$f":" 'Overzicht Invoer'!L$100","v":0},{"$f":" 'Overzicht Invoer'!M$100","v":1},{"$f":" 'Overzicht Invoer'!N$100","v":1},{"$f":" 'Overzicht Invoer'!O$100","v":1},{"$f":" 'Overzicht Invoer'!P$100","v":1},{"$f":" 'Overzicht Invoer'!Q$100","v":1},{"$f":" 'Overzicht Invoer'!R$100","v":1},{"$f":" 'Overzicht Invoer'!S$100","v":1},{"$f":" 'Overzicht Invoer'!T$100","v":1},{"$f":" 'Overzicht Invoer'!U$100","v":1},{"$f":" 'Overzicht Invoer'!V$100","v":1},{"$f":" 'Overzicht Invoer'!W$100","v":1},{"$f":" 'Overzicht Invoer'!X$100","v":1},{"$f":" 'Overzicht Invoer'!Y$100","v":1},{"$f":" 'Overzicht Invoer'!Z$100","v":1},{"$f":" 'Overzicht Invoer'!AA$100","v":1},{"$f":" 'Overzicht Invoer'!AB$100","v":1},{"$f":" 'Overzicht Invoer'!AC$100","v":1},{"$f":" 'Overzicht Invoer'!AD$100","v":1},{"$f":" 'Overzicht Invoer'!AE$100","v":1},{"$f":" 'Overzicht Invoer'!AF$100","v":1},{"$f":" 'Overzicht Invoer'!AG$100","v":1},{"$f":" 'Overzicht Invoer'!AH$100","v":1},{"$f":" 'Overzicht Invoer'!AI$100","v":1},{"$f":" 'Overzicht Invoer'!AJ$100","v":1},{"$f":" 'Overzicht Invoer'!AK$100","v":1},{"$f":" 'Overzicht Invoer'!AL$100","v":1},{"$f":" 'Overzicht Invoer'!AM$100","v":1},{"$f":" 'Overzicht Invoer'!AN$100","v":1},{"$f":" 'Overzicht Invoer'!AO$100","v":1},{"$f":" 'Overzicht Invoer'!AP$100","v":1},{"$f":" 'Overzicht Invoer'!AQ$100","v":1},{"$f":" 'Overzicht Invoer'!AR$100","v":1},{"$f":" 'Overzicht Invoer'!AS$100","v":1},{"$f":" 'Overzicht Invoer'!AT$100","v":1},{"$f":" 'Overzicht Invoer'!AU$100","v":1},{"$f":" 'Overzicht Invoer'!AV$100","v":1},{"$f":" 'Overzicht Invoer'!AW$100","v":1},{"$f":" 'Overzicht Invoer'!AX$100","v":1},{"$f":" 'Overzicht Invoer'!AY$100","v":1},{"$f":" 'Overzicht Invoer'!AZ$100","v":1},{"$f":" 'Overzicht Invoer'!BA$100","v":1},{"$f":" 'Overzicht Invoer'!BB$100","v":1},{"$f":" 'Overzicht Invoer'!BC$100","v":1},{"$f":" 'Overzicht Invoer'!BD$100","v":1},{"$f":" 'Overzicht Invoer'!BE$100","v":1},{"$f":" 'Overzicht Invoer'!BF$100","v":1},{"$f":" 'Overzicht Invoer'!BG$100","v":1},{"$f":" 'Overzicht Invoer'!BH$100","v":1},{"$f":" 'Overzicht Invoer'!BI$100","v":1},{"$f":" 'Overzicht Invoer'!BJ$100","v":1},{"$f":" 'Overzicht Invoer'!BK$100","v":1},{"$f":" 'Overzicht Invoer'!BL$100","v":1},{"$f":" 'Overzicht Invoer'!BM$100","v":1},{"$f":" 'Overzicht Invoer'!BN$100","v":1},{"$f":" 'Overzicht Invoer'!BO$100","v":1},{"$f":" 'Overzicht Invoer'!BP$100","v":1},{"$f":" 'Overzicht Invoer'!BQ$100","v":1},{"$f":" 'Overzicht Invoer'!BR$100","v":1},{"$f":" 'Overzicht Invoer'!BS$100","v":1},{"$f":" 'Overzicht Invoer'!BT$100","v":1}]
[null,null,null,null,"Totaal Capex Secundaire netten",null,"€",{"$f":" SUM(M28:BT28)","v":0},null,null,null,null,{"$f":" $F24 * M$26 * M$27 * (1 + $F25)","v":0},{"$f":" $F24 * N$26 * N$27 * (1 + $F25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$40","v":"Overig"},{"$f":" 'Overzicht Invoer'!F$40","v":0},{"$f":" 'Overzicht Invoer'!G$40","v":"€"}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$62","v":0},"factor"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E120","v":"Econ. levensduur en fasering CAPEX Overig"},{"$f":"'Overzicht Invoer'!F120","v":20},{"$f":"'Overzicht Invoer'!G120","v":"jaar"},{"$f":"'Overzicht Invoer'!H120","v":true},{"$f":"'Overzicht Invoer'!I120","v":0},{"$f":"'Overzicht Invoer'!J120","v":0},{"$f":"'Overzicht Invoer'!K120","v":0},{"$f":"'Overzicht Invoer'!L120","v":0},{"$f":" 'Overzicht Invoer'!M$120","v":0},{"$f":" 'Overzicht Invoer'!N$120","v":0},{"$f":" 'Overzicht Invoer'!O$120","v":0},{"$f":" 'Overzicht Invoer'!P$120","v":0},{"$f":" 'Overzicht Invoer'!Q$120","v":0},{"$f":" 'Overzicht Invoer'!R$120","v":0},{"$f":" 'Overzicht Invoer'!S$120","v":0},{"$f":" 'Overzicht Invoer'!T$120","v":0},{"$f":" 'Overzicht Invoer'!U$120","v":0},{"$f":" 'Overzicht Invoer'!V$120","v":0},{"$f":" 'Overzicht Invoer'!W$120","v":0},{"$f":" 'Overzicht Invoer'!X$120","v":0},{"$f":" 'Overzicht Invoer'!Y$120","v":0},{"$f":" 'Overzicht Invoer'!Z$120","v":0},{"$f":" 'Overzicht Invoer'!AA$120","v":0},{"$f":" 'Overzicht Invoer'!AB$120","v":0},{"$f":" 'Overzicht Invoer'!AC$120","v":0},{"$f":" 'Overzicht Invoer'!AD$120","v":0},{"$f":" 'Overzicht Invoer'!AE$120","v":0},{"$f":" 'Overzicht Invoer'!AF$120","v":0},{"$f":" 'Overzicht Invoer'!AG$120","v":0},{"$f":" 'Overzicht Invoer'!AH$120","v":0},{"$f":" 'Overzicht Invoer'!AI$120","v":0},{"$f":" 'Overzicht Invoer'!AJ$120","v":0},{"$f":" 'Overzicht Invoer'!AK$120","v":0},{"$f":" 'Overzicht Invoer'!AL$120","v":0},{"$f":" 'Overzicht Invoer'!AM$120","v":0},{"$f":" 'Overzicht Invoer'!AN$120","v":0},{"$f":" 'Overzicht Invoer'!AO$120","v":0},{"$f":" 'Overzicht Invoer'!AP$120","v":0},{"$f":" 'Overzicht Invoer'!AQ$120","v":0},{"$f":" 'Overzicht Invoer'!AR$120","v":0},{"$f":" 'Overzicht Invoer'!AS$120","v":0},{"$f":" 'Overzicht Invoer'!AT$120","v":0},{"$f":" 'Overzicht Invoer'!AU$120","v":0},{"$f":" 'Overzicht Invoer'!AV$120","v":0},{"$f":" 'Overzicht Invoer'!AW$120","v":0},{"$f":" 'Overzicht Invoer'!AX$120","v":0},{"$f":" 'Overzicht Invoer'!AY$120","v":0},{"$f":" 'Overzicht Invoer'!AZ$120","v":0},{"$f":" 'Overzicht Invoer'!BA$120","v":0},{"$f":" 'Overzicht Invoer'!BB$120","v":0},{"$f":" 'Overzicht Invoer'!BC$120","v":0},{"$f":" 'Overzicht Invoer'!BD$120","v":0},{"$f":" 'Overzicht Invoer'!BE$120","v":0},{"$f":" 'Overzicht Invoer'!BF$120","v":0},{"$f":" 'Overzicht Invoer'!BG$120","v":0},{"$f":" 'Overzicht Invoer'!BH$120","v":0},{"$f":" 'Overzicht Invoer'!BI$120","v":0},{"$f":" 'Overzicht Invoer'!BJ$120","v":0},{"$f":" 'Overzicht Invoer'!BK$120","v":0},{"$f":" 'Overzicht Invoer'!BL$120","v":0},{"$f":" 'Overzicht Invoer'!BM$120","v":0},{"$f":" 'Overzicht Invoer'!BN$120","v":0},{"$f":" 'Overzicht Invoer'!BO$120","v":0},{"$f":" 'Overzicht Invoer'!BP$120","v":0},{"$f":" 'Overzicht Invoer'!BQ$120","v":0},{"$f":" 'Overzicht Invoer'!BR$120","v":0},{"$f":" 'Overzicht Invoer'!BS$120","v":0},{"$f":" 'Overzicht Invoer'!BT$120","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$100","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$100","v":0},{"$f":" 'Overzicht Invoer'!G$100","v":"flag"},{"$f":" 'Overzicht Invoer'!H$100","v":0},{"$f":" 'Overzicht Invoer'!I$100","v":0},{"$f":" 'Overzicht Invoer'!J$100","v":0},{"$f":" 'Overzicht Invoer'!K$100","v":0},{"$f":" 'Overzicht Invoer'!L$100","v":0},{"$f":" 'Overzicht Invoer'!M$100","v":1},{"$f":" 'Overzicht Invoer'!N$100","v":1},{"$f":" 'Overzicht Invoer'!O$100","v":1},{"$f":" 'Overzicht Invoer'!P$100","v":1},{"$f":" 'Overzicht Invoer'!Q$100","v":1},{"$f":" 'Overzicht Invoer'!R$100","v":1},{"$f":" 'Overzicht Invoer'!S$100","v":1},{"$f":" 'Overzicht Invoer'!T$100","v":1},{"$f":" 'Overzicht Invoer'!U$100","v":1},{"$f":" 'Overzicht Invoer'!V$100","v":1},{"$f":" 'Overzicht Invoer'!W$100","v":1},{"$f":" 'Overzicht Invoer'!X$100","v":1},{"$f":" 'Overzicht Invoer'!Y$100","v":1},{"$f":" 'Overzicht Invoer'!Z$100","v":1},{"$f":" 'Overzicht Invoer'!AA$100","v":1},{"$f":" 'Overzicht Invoer'!AB$100","v":1},{"$f":" 'Overzicht Invoer'!AC$100","v":1},{"$f":" 'Overzicht Invoer'!AD$100","v":1},{"$f":" 'Overzicht Invoer'!AE$100","v":1},{"$f":" 'Overzicht Invoer'!AF$100","v":1},{"$f":" 'Overzicht Invoer'!AG$100","v":1},{"$f":" 'Overzicht Invoer'!AH$100","v":1},{"$f":" 'Overzicht Invoer'!AI$100","v":1},{"$f":" 'Overzicht Invoer'!AJ$100","v":1},{"$f":" 'Overzicht Invoer'!AK$100","v":1},{"$f":" 'Overzicht Invoer'!AL$100","v":1},{"$f":" 'Overzicht Invoer'!AM$100","v":1},{"$f":" 'Overzicht Invoer'!AN$100","v":1},{"$f":" 'Overzicht Invoer'!AO$100","v":1},{"$f":" 'Overzicht Invoer'!AP$100","v":1},{"$f":" 'Overzicht Invoer'!AQ$100","v":1},{"$f":" 'Overzicht Invoer'!AR$100","v":1},{"$f":" 'Overzicht Invoer'!AS$100","v":1},{"$f":" 'Overzicht Invoer'!AT$100","v":1},{"$f":" 'Overzicht Invoer'!AU$100","v":1},{"$f":" 'Overzicht Invoer'!AV$100","v":1},{"$f":" 'Overzicht Invoer'!AW$100","v":1},{"$f":" 'Overzicht Invoer'!AX$100","v":1},{"$f":" 'Overzicht Invoer'!AY$100","v":1},{"$f":" 'Overzicht Invoer'!AZ$100","v":1},{"$f":" 'Overzicht Invoer'!BA$100","v":1},{"$f":" 'Overzicht Invoer'!BB$100","v":1},{"$f":" 'Overzicht Invoer'!BC$100","v":1},{"$f":" 'Overzicht Invoer'!BD$100","v":1},{"$f":" 'Overzicht Invoer'!BE$100","v":1},{"$f":" 'Overzicht Invoer'!BF$100","v":1},{"$f":" 'Overzicht Invoer'!BG$100","v":1},{"$f":" 'Overzicht Invoer'!BH$100","v":1},{"$f":" 'Overzicht Invoer'!BI$100","v":1},{"$f":" 'Overzicht Invoer'!BJ$100","v":1},{"$f":" 'Overzicht Invoer'!BK$100","v":1},{"$f":" 'Overzicht Invoer'!BL$100","v":1},{"$f":" 'Overzicht Invoer'!BM$100","v":1},{"$f":" 'Overzicht Invoer'!BN$100","v":1},{"$f":" 'Overzicht Invoer'!BO$100","v":1},{"$f":" 'Overzicht Invoer'!BP$100","v":1},{"$f":" 'Overzicht Invoer'!BQ$100","v":1},{"$f":" 'Overzicht Invoer'!BR$100","v":1},{"$f":" 'Overzicht Invoer'!BS$100","v":1},{"$f":" 'Overzicht Invoer'!BT$100","v":1}]
[null,null,null,null,"Totaal Capex Overig",null,"€",{"$f":" SUM(M34:BT34)","v":0},null,null,null,null,{"$f":" $F30 * M$32 * M$33 * (1 + $F31)","v":0},{"$f":" $F30 * N$32 * N$33 * (1 + $F31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$16","v":"Totaal Capex Hoofdtracé"},null,{"$f":" G$16","v":"€"},{"$f":" H$16","v":0},{"$f":" I$16","v":0},null,null,null,{"$f":" M$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$22","v":"Totaal Capex Primaire netten"},null,{"$f":" G$22","v":"€"},{"$f":" H$22","v":0},{"$f":" I$22","v":0},null,null,null,{"$f":" M$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$28","v":"Totaal Capex Secundaire netten"},null,{"$f":" G$28","v":"€"},{"$f":" H$28","v":0},{"$f":" I$28","v":0},null,null,null,{"$f":" M$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$34","v":"Totaal Capex Overig"},null,{"$f":" G$34","v":"€"},{"$f":" H$34","v":0},{"$f":" I$34","v":0},null,null,null,{"$f":" M$34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS$34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totaal Capex infra en bron POS",null,"€",{"$f":" SUM(M$40:BT$40)","v":0},null,null,null,null,{"$f":" SUM(M$36:M$39)","v":0},{"$f":" SUM(N$36:N$39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT( E40, LEN(E40) - 4)","v":"Totaal Capex infra en bron"},null,"€",{"$f":" SUM(M$41:BT$41)","v":0},null,null,null,null,{"$f":" - M$40","v":0},{"$f":" - N$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"KLEINVERBRUIKERS"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E86","v":"Aantal aansluitingen grondgebonden (individueel kleinverbruik)"},{"$f":"MAX('Overzicht Invoer'!M86:BT86)","v":0},{"$f":"'Overzicht Invoer'!G86","v":"[#]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E43","v":"Aansluitingen grondgebonden woning"},{"$f":"'Overzicht Invoer'!F43","v":0},{"$f":"'Overzicht Invoer'!G43","v":"€/stuk"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E87","v":"Aantal aansluitingen gestapeld (individueel kleinverbruik)"},{"$f":"MAX('Overzicht Invoer'!M87:BT87)","v":0},{"$f":"'Overzicht Invoer'!G87","v":"[#]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E44","v":"Aansluitingen gestapelde woning"},{"$f":"'Overzicht Invoer'!F44","v":0},{"$f":"'Overzicht Invoer'!G44","v":"€/stuk"}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$67","v":0},"factor"]
[null,null,null,null,"Sensitivity upward",{"$f":" Resultaten!F$92","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$111","v":"Econ. levensduur en fasering Kleinverbruik aansluiting grondgebonden"},{"$f":" 'Overzicht Invoer'!F$111","v":30},{"$f":" 'Overzicht Invoer'!G$111","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$111","v":true},{"$f":" 'Overzicht Invoer'!I$111","v":0},{"$f":" 'Overzicht Invoer'!J$111","v":0},{"$f":" 'Overzicht Invoer'!K$111","v":0},{"$f":" 'Overzicht Invoer'!L$111","v":0},{"$f":" 'Overzicht Invoer'!M$111","v":0},{"$f":" 'Overzicht Invoer'!N$111","v":0.33},{"$f":" 'Overzicht Invoer'!O$111","v":0.33},{"$f":" 'Overzicht Invoer'!P$111","v":0.34},{"$f":" 'Overzicht Invoer'!Q$111","v":0},{"$f":" 'Overzicht Invoer'!R$111","v":0},{"$f":" 'Overzicht Invoer'!S$111","v":0},{"$f":" 'Overzicht Invoer'!T$111","v":0},{"$f":" 'Overzicht Invoer'!U$111","v":0},{"$f":" 'Overzicht Invoer'!V$111","v":0},{"$f":" 'Overzicht Invoer'!W$111","v":0},{"$f":" 'Overzicht Invoer'!X$111","v":0},{"$f":" 'Overzicht Invoer'!Y$111","v":0},{"$f":" 'Overzicht Invoer'!Z$111","v":0},{"$f":" 'Overzicht Invoer'!AA$111","v":0},{"$f":" 'Overzicht Invoer'!AB$111","v":0},{"$f":" 'Overzicht Invoer'!AC$111","v":0},{"$f":" 'Overzicht Invoer'!AD$111","v":0},{"$f":" 'Overzicht Invoer'!AE$111","v":0},{"$f":" 'Overzicht Invoer'!AF$111","v":0},{"$f":" 'Overzicht Invoer'!AG$111","v":0},{"$f":" 'Overzicht Invoer'!AH$111","v":0},{"$f":" 'Overzicht Invoer'!AI$111","v":0},{"$f":" 'Overzicht Invoer'!AJ$111","v":0},{"$f":" 'Overzicht Invoer'!AK$111","v":0},{"$f":" 'Overzicht Invoer'!AL$111","v":0},{"$f":" 'Overzicht Invoer'!AM$111","v":0},{"$f":" 'Overzicht Invoer'!AN$111","v":0},{"$f":" 'Overzicht Invoer'!AO$111","v":0},{"$f":" 'Overzicht Invoer'!AP$111","v":0},{"$f":" 'Overzicht Invoer'!AQ$111","v":0},{"$f":" 'Overzicht Invoer'!AR$111","v":0},{"$f":" 'Overzicht Invoer'!AS$111","v":0},{"$f":" 'Overzicht Invoer'!AT$111","v":0},{"$f":" 'Overzicht Invoer'!AU$111","v":0},{"$f":" 'Overzicht Invoer'!AV$111","v":0},{"$f":" 'Overzicht Invoer'!AW$111","v":0},{"$f":" 'Overzicht Invoer'!AX$111","v":0},{"$f":" 'Overzicht Invoer'!AY$111","v":0},{"$f":" 'Overzicht Invoer'!AZ$111","v":0},{"$f":" 'Overzicht Invoer'!BA$111","v":0},{"$f":" 'Overzicht Invoer'!BB$111","v":0},{"$f":" 'Overzicht Invoer'!BC$111","v":0},{"$f":" 'Overzicht Invoer'!BD$111","v":0},{"$f":" 'Overzicht Invoer'!BE$111","v":0},{"$f":" 'Overzicht Invoer'!BF$111","v":0},{"$f":" 'Overzicht Invoer'!BG$111","v":0},{"$f":" 'Overzicht Invoer'!BH$111","v":0},{"$f":" 'Overzicht Invoer'!BI$111","v":0},{"$f":" 'Overzicht Invoer'!BJ$111","v":0},{"$f":" 'Overzicht Invoer'!BK$111","v":0},{"$f":" 'Overzicht Invoer'!BL$111","v":0},{"$f":" 'Overzicht Invoer'!BM$111","v":0},{"$f":" 'Overzicht Invoer'!BN$111","v":0},{"$f":" 'Overzicht Invoer'!BO$111","v":0},{"$f":" 'Overzicht Invoer'!BP$111","v":0},{"$f":" 'Overzicht Invoer'!BQ$111","v":0},{"$f":" 'Overzicht Invoer'!BR$111","v":0},{"$f":" 'Overzicht Invoer'!BS$111","v":0},{"$f":" 'Overzicht Invoer'!BT$111","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$112","v":"Econ. levensduur en fasering Kleinverbruik aansluiting gestapeld"},{"$f":" 'Overzicht Invoer'!F$112","v":30},{"$f":" 'Overzicht Invoer'!G$112","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$112","v":true},{"$f":" 'Overzicht Invoer'!I$112","v":0},{"$f":" 'Overzicht Invoer'!J$112","v":0},{"$f":" 'Overzicht Invoer'!K$112","v":0},{"$f":" 'Overzicht Invoer'!L$112","v":0},{"$f":" 'Overzicht Invoer'!M$112","v":0},{"$f":" 'Overzicht Invoer'!N$112","v":0.33},{"$f":" 'Overzicht Invoer'!O$112","v":0.33},{"$f":" 'Overzicht Invoer'!P$112","v":0.34},{"$f":" 'Overzicht Invoer'!Q$112","v":0},{"$f":" 'Overzicht Invoer'!R$112","v":0},{"$f":" 'Overzicht Invoer'!S$112","v":0},{"$f":" 'Overzicht Invoer'!T$112","v":0},{"$f":" 'Overzicht Invoer'!U$112","v":0},{"$f":" 'Overzicht Invoer'!V$112","v":0},{"$f":" 'Overzicht Invoer'!W$112","v":0},{"$f":" 'Overzicht Invoer'!X$112","v":0},{"$f":" 'Overzicht Invoer'!Y$112","v":0},{"$f":" 'Overzicht Invoer'!Z$112","v":0},{"$f":" 'Overzicht Invoer'!AA$112","v":0},{"$f":" 'Overzicht Invoer'!AB$112","v":0},{"$f":" 'Overzicht Invoer'!AC$112","v":0},{"$f":" 'Overzicht Invoer'!AD$112","v":0},{"$f":" 'Overzicht Invoer'!AE$112","v":0},{"$f":" 'Overzicht Invoer'!AF$112","v":0},{"$f":" 'Overzicht Invoer'!AG$112","v":0},{"$f":" 'Overzicht Invoer'!AH$112","v":0},{"$f":" 'Overzicht Invoer'!AI$112","v":0},{"$f":" 'Overzicht Invoer'!AJ$112","v":0},{"$f":" 'Overzicht Invoer'!AK$112","v":0},{"$f":" 'Overzicht Invoer'!AL$112","v":0},{"$f":" 'Overzicht Invoer'!AM$112","v":0},{"$f":" 'Overzicht Invoer'!AN$112","v":0},{"$f":" 'Overzicht Invoer'!AO$112","v":0},{"$f":" 'Overzicht Invoer'!AP$112","v":0},{"$f":" 'Overzicht Invoer'!AQ$112","v":0},{"$f":" 'Overzicht Invoer'!AR$112","v":0},{"$f":" 'Overzicht Invoer'!AS$112","v":0},{"$f":" 'Overzicht Invoer'!AT$112","v":0},{"$f":" 'Overzicht Invoer'!AU$112","v":0},{"$f":" 'Overzicht Invoer'!AV$112","v":0},{"$f":" 'Overzicht Invoer'!AW$112","v":0},{"$f":" 'Overzicht Invoer'!AX$112","v":0},{"$f":" 'Overzicht Invoer'!AY$112","v":0},{"$f":" 'Overzicht Invoer'!AZ$112","v":0},{"$f":" 'Overzicht Invoer'!BA$112","v":0},{"$f":" 'Overzicht Invoer'!BB$112","v":0},{"$f":" 'Overzicht Invoer'!BC$112","v":0},{"$f":" 'Overzicht Invoer'!BD$112","v":0},{"$f":" 'Overzicht Invoer'!BE$112","v":0},{"$f":" 'Overzicht Invoer'!BF$112","v":0},{"$f":" 'Overzicht Invoer'!BG$112","v":0},{"$f":" 'Overzicht Invoer'!BH$112","v":0},{"$f":" 'Overzicht Invoer'!BI$112","v":0},{"$f":" 'Overzicht Invoer'!BJ$112","v":0},{"$f":" 'Overzicht Invoer'!BK$112","v":0},{"$f":" 'Overzicht Invoer'!BL$112","v":0},{"$f":" 'Overzicht Invoer'!BM$112","v":0},{"$f":" 'Overzicht Invoer'!BN$112","v":0},{"$f":" 'Overzicht Invoer'!BO$112","v":0},{"$f":" 'Overzicht Invoer'!BP$112","v":0},{"$f":" 'Overzicht Invoer'!BQ$112","v":0},{"$f":" 'Overzicht Invoer'!BR$112","v":0},{"$f":" 'Overzicht Invoer'!BS$112","v":0},{"$f":" 'Overzicht Invoer'!BT$112","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$100","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$100","v":0},{"$f":" 'Overzicht Invoer'!G$100","v":"flag"},{"$f":" 'Overzicht Invoer'!H$100","v":0},{"$f":" 'Overzicht Invoer'!I$100","v":0},{"$f":" 'Overzicht Invoer'!J$100","v":0},{"$f":" 'Overzicht Invoer'!K$100","v":0},{"$f":" 'Overzicht Invoer'!L$100","v":0},{"$f":" 'Overzicht Invoer'!M$100","v":1},{"$f":" 'Overzicht Invoer'!N$100","v":1},{"$f":" 'Overzicht Invoer'!O$100","v":1},{"$f":" 'Overzicht Invoer'!P$100","v":1},{"$f":" 'Overzicht Invoer'!Q$100","v":1},{"$f":" 'Overzicht Invoer'!R$100","v":1},{"$f":" 'Overzicht Invoer'!S$100","v":1},{"$f":" 'Overzicht Invoer'!T$100","v":1},{"$f":" 'Overzicht Invoer'!U$100","v":1},{"$f":" 'Overzicht Invoer'!V$100","v":1},{"$f":" 'Overzicht Invoer'!W$100","v":1},{"$f":" 'Overzicht Invoer'!X$100","v":1},{"$f":" 'Overzicht Invoer'!Y$100","v":1},{"$f":" 'Overzicht Invoer'!Z$100","v":1},{"$f":" 'Overzicht Invoer'!AA$100","v":1},{"$f":" 'Overzicht Invoer'!AB$100","v":1},{"$f":" 'Overzicht Invoer'!AC$100","v":1},{"$f":" 'Overzicht Invoer'!AD$100","v":1},{"$f":" 'Overzicht Invoer'!AE$100","v":1},{"$f":" 'Overzicht Invoer'!AF$100","v":1},{"$f":" 'Overzicht Invoer'!AG$100","v":1},{"$f":" 'Overzicht Invoer'!AH$100","v":1},{"$f":" 'Overzicht Invoer'!AI$100","v":1},{"$f":" 'Overzicht Invoer'!AJ$100","v":1},{"$f":" 'Overzicht Invoer'!AK$100","v":1},{"$f":" 'Overzicht Invoer'!AL$100","v":1},{"$f":" 'Overzicht Invoer'!AM$100","v":1},{"$f":" 'Overzicht Invoer'!AN$100","v":1},{"$f":" 'Overzicht Invoer'!AO$100","v":1},{"$f":" 'Overzicht Invoer'!AP$100","v":1},{"$f":" 'Overzicht Invoer'!AQ$100","v":1},{"$f":" 'Overzicht Invoer'!AR$100","v":1},{"$f":" 'Overzicht Invoer'!AS$100","v":1},{"$f":" 'Overzicht Invoer'!AT$100","v":1},{"$f":" 'Overzicht Invoer'!AU$100","v":1},{"$f":" 'Overzicht Invoer'!AV$100","v":1},{"$f":" 'Overzicht Invoer'!AW$100","v":1},{"$f":" 'Overzicht Invoer'!AX$100","v":1},{"$f":" 'Overzicht Invoer'!AY$100","v":1},{"$f":" 'Overzicht Invoer'!AZ$100","v":1},{"$f":" 'Overzicht Invoer'!BA$100","v":1},{"$f":" 'Overzicht Invoer'!BB$100","v":1},{"$f":" 'Overzicht Invoer'!BC$100","v":1},{"$f":" 'Overzicht Invoer'!BD$100","v":1},{"$f":" 'Overzicht Invoer'!BE$100","v":1},{"$f":" 'Overzicht Invoer'!BF$100","v":1},{"$f":" 'Overzicht Invoer'!BG$100","v":1},{"$f":" 'Overzicht Invoer'!BH$100","v":1},{"$f":" 'Overzicht Invoer'!BI$100","v":1},{"$f":" 'Overzicht Invoer'!BJ$100","v":1},{"$f":" 'Overzicht Invoer'!BK$100","v":1},{"$f":" 'Overzicht Invoer'!BL$100","v":1},{"$f":" 'Overzicht Invoer'!BM$100","v":1},{"$f":" 'Overzicht Invoer'!BN$100","v":1},{"$f":" 'Overzicht Invoer'!BO$100","v":1},{"$f":" 'Overzicht Invoer'!BP$100","v":1},{"$f":" 'Overzicht Invoer'!BQ$100","v":1},{"$f":" 'Overzicht Invoer'!BR$100","v":1},{"$f":" 'Overzicht Invoer'!BS$100","v":1},{"$f":" 'Overzicht Invoer'!BT$100","v":1}]
[null,null,null,null,"Capex KV aansluiting grondgebonden",null,"€",{"$f":" SUM(M53:BT53)","v":0},null,null,null,null,{"$f":"($F44* (1 + $F49) * $F45)*M$50*M$52","v":0},{"$f":"($F44* (1 + $F49) * $F45)*N$50*N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex KV aansluiting gestapeld",null,"€",0,null,null,null,null,{"$f":"($F46* (1 + $F49) * $F47)*M$51*M$52","v":0},{"$f":"($F46* (1 + $F49) * $F47)*N$51*N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex KV aansluiting",null,"€",{"$f":" SUM(M55:BT55)","v":0},null,null,null,null,{"$f":" (M$53+M$54)*(1 + $F48)","v":0},{"$f":" (N$53+N$54)*(1 + $F48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E86","v":"Aantal aansluitingen grondgebonden (individueel kleinverbruik)"},{"$f":"MAX('Overzicht Invoer'!M86:BT86)","v":0},{"$f":"'Overzicht Invoer'!G86","v":"[#]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E46","v":"Kosten warmtewisselaar / afleversets bij een grondgebonden woning"},{"$f":"'Overzicht Invoer'!F46","v":0},{"$f":"'Overzicht Invoer'!G46","v":"€/stuk"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E87","v":"Aantal aansluitingen gestapeld (individueel kleinverbruik)"},{"$f":"MAX('Overzicht Invoer'!M88:BT88)","v":0},{"$f":"'Overzicht Invoer'!G87","v":"[#]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E47","v":"Kosten warmtewisselaar / afleversets bij een gestapelde woning"},{"$f":"'Overzicht Invoer'!F47","v":0},{"$f":"'Overzicht Invoer'!G47","v":"€/stuk"}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$67","v":0},"factor"]
[null,null,null,null,"Sensitivity upward",{"$f":" Resultaten!F$92","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$113","v":"Econ. levensduur en fasering Kleinverbruik warmtewisselaar / afleversets grondgebonden"},{"$f":" 'Overzicht Invoer'!F$113","v":15},{"$f":" 'Overzicht Invoer'!G$113","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$113","v":true},{"$f":" 'Overzicht Invoer'!I$113","v":0},{"$f":" 'Overzicht Invoer'!J$113","v":0},{"$f":" 'Overzicht Invoer'!K$113","v":0},{"$f":" 'Overzicht Invoer'!L$113","v":0},{"$f":" 'Overzicht Invoer'!M$113","v":0},{"$f":" 'Overzicht Invoer'!N$113","v":0.33},{"$f":" 'Overzicht Invoer'!O$113","v":0.33},{"$f":" 'Overzicht Invoer'!P$113","v":0.34},{"$f":" 'Overzicht Invoer'!Q$113","v":0},{"$f":" 'Overzicht Invoer'!R$113","v":0},{"$f":" 'Overzicht Invoer'!S$113","v":0},{"$f":" 'Overzicht Invoer'!T$113","v":0},{"$f":" 'Overzicht Invoer'!U$113","v":0},{"$f":" 'Overzicht Invoer'!V$113","v":0},{"$f":" 'Overzicht Invoer'!W$113","v":0},{"$f":" 'Overzicht Invoer'!X$113","v":0},{"$f":" 'Overzicht Invoer'!Y$113","v":0},{"$f":" 'Overzicht Invoer'!Z$113","v":0},{"$f":" 'Overzicht Invoer'!AA$113","v":0},{"$f":" 'Overzicht Invoer'!AB$113","v":0},{"$f":" 'Overzicht Invoer'!AC$113","v":0.33},{"$f":" 'Overzicht Invoer'!AD$113","v":0.33},{"$f":" 'Overzicht Invoer'!AE$113","v":0.34},{"$f":" 'Overzicht Invoer'!AF$113","v":0},{"$f":" 'Overzicht Invoer'!AG$113","v":0},{"$f":" 'Overzicht Invoer'!AH$113","v":0},{"$f":" 'Overzicht Invoer'!AI$113","v":0},{"$f":" 'Overzicht Invoer'!AJ$113","v":0},{"$f":" 'Overzicht Invoer'!AK$113","v":0},{"$f":" 'Overzicht Invoer'!AL$113","v":0},{"$f":" 'Overzicht Invoer'!AM$113","v":0},{"$f":" 'Overzicht Invoer'!AN$113","v":0},{"$f":" 'Overzicht Invoer'!AO$113","v":0},{"$f":" 'Overzicht Invoer'!AP$113","v":0},{"$f":" 'Overzicht Invoer'!AQ$113","v":0},{"$f":" 'Overzicht Invoer'!AR$113","v":0},{"$f":" 'Overzicht Invoer'!AS$113","v":0},{"$f":" 'Overzicht Invoer'!AT$113","v":0},{"$f":" 'Overzicht Invoer'!AU$113","v":0},{"$f":" 'Overzicht Invoer'!AV$113","v":0},{"$f":" 'Overzicht Invoer'!AW$113","v":0},{"$f":" 'Overzicht Invoer'!AX$113","v":0},{"$f":" 'Overzicht Invoer'!AY$113","v":0},{"$f":" 'Overzicht Invoer'!AZ$113","v":0},{"$f":" 'Overzicht Invoer'!BA$113","v":0},{"$f":" 'Overzicht Invoer'!BB$113","v":0},{"$f":" 'Overzicht Invoer'!BC$113","v":0},{"$f":" 'Overzicht Invoer'!BD$113","v":0},{"$f":" 'Overzicht Invoer'!BE$113","v":0},{"$f":" 'Overzicht Invoer'!BF$113","v":0},{"$f":" 'Overzicht Invoer'!BG$113","v":0},{"$f":" 'Overzicht Invoer'!BH$113","v":0},{"$f":" 'Overzicht Invoer'!BI$113","v":0},{"$f":" 'Overzicht Invoer'!BJ$113","v":0},{"$f":" 'Overzicht Invoer'!BK$113","v":0},{"$f":" 'Overzicht Invoer'!BL$113","v":0},{"$f":" 'Overzicht Invoer'!BM$113","v":0},{"$f":" 'Overzicht Invoer'!BN$113","v":0},{"$f":" 'Overzicht Invoer'!BO$113","v":0},{"$f":" 'Overzicht Invoer'!BP$113","v":0},{"$f":" 'Overzicht Invoer'!BQ$113","v":0},{"$f":" 'Overzicht Invoer'!BR$113","v":0},{"$f":" 'Overzicht Invoer'!BS$113","v":0},{"$f":" 'Overzicht Invoer'!BT$113","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$114","v":"Econ. levensduur en fasering Kleinverbruik warmtewisselaar / afleversets gestapeld"},{"$f":" 'Overzicht Invoer'!F$114","v":15},{"$f":" 'Overzicht Invoer'!G$114","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$114","v":true},{"$f":" 'Overzicht Invoer'!I$114","v":0},{"$f":" 'Overzicht Invoer'!J$114","v":0},{"$f":" 'Overzicht Invoer'!K$114","v":0},{"$f":" 'Overzicht Invoer'!L$114","v":0},{"$f":" 'Overzicht Invoer'!M$114","v":0},{"$f":" 'Overzicht Invoer'!N$114","v":0.33},{"$f":" 'Overzicht Invoer'!O$114","v":0.33},{"$f":" 'Overzicht Invoer'!P$114","v":0.34},{"$f":" 'Overzicht Invoer'!Q$114","v":0},{"$f":" 'Overzicht Invoer'!R$114","v":0},{"$f":" 'Overzicht Invoer'!S$114","v":0},{"$f":" 'Overzicht Invoer'!T$114","v":0},{"$f":" 'Overzicht Invoer'!U$114","v":0},{"$f":" 'Overzicht Invoer'!V$114","v":0},{"$f":" 'Overzicht Invoer'!W$114","v":0},{"$f":" 'Overzicht Invoer'!X$114","v":0},{"$f":" 'Overzicht Invoer'!Y$114","v":0},{"$f":" 'Overzicht Invoer'!Z$114","v":0},{"$f":" 'Overzicht Invoer'!AA$114","v":0},{"$f":" 'Overzicht Invoer'!AB$114","v":0},{"$f":" 'Overzicht Invoer'!AC$114","v":0.33},{"$f":" 'Overzicht Invoer'!AD$114","v":0.33},{"$f":" 'Overzicht Invoer'!AE$114","v":0.34},{"$f":" 'Overzicht Invoer'!AF$114","v":0},{"$f":" 'Overzicht Invoer'!AG$114","v":0},{"$f":" 'Overzicht Invoer'!AH$114","v":0},{"$f":" 'Overzicht Invoer'!AI$114","v":0},{"$f":" 'Overzicht Invoer'!AJ$114","v":0},{"$f":" 'Overzicht Invoer'!AK$114","v":0},{"$f":" 'Overzicht Invoer'!AL$114","v":0},{"$f":" 'Overzicht Invoer'!AM$114","v":0},{"$f":" 'Overzicht Invoer'!AN$114","v":0},{"$f":" 'Overzicht Invoer'!AO$114","v":0},{"$f":" 'Overzicht Invoer'!AP$114","v":0},{"$f":" 'Overzicht Invoer'!AQ$114","v":0},{"$f":" 'Overzicht Invoer'!AR$114","v":0},{"$f":" 'Overzicht Invoer'!AS$114","v":0},{"$f":" 'Overzicht Invoer'!AT$114","v":0},{"$f":" 'Overzicht Invoer'!AU$114","v":0},{"$f":" 'Overzicht Invoer'!AV$114","v":0},{"$f":" 'Overzicht Invoer'!AW$114","v":0},{"$f":" 'Overzicht Invoer'!AX$114","v":0},{"$f":" 'Overzicht Invoer'!AY$114","v":0},{"$f":" 'Overzicht Invoer'!AZ$114","v":0},{"$f":" 'Overzicht Invoer'!BA$114","v":0},{"$f":" 'Overzicht Invoer'!BB$114","v":0},{"$f":" 'Overzicht Invoer'!BC$114","v":0},{"$f":" 'Overzicht Invoer'!BD$114","v":0},{"$f":" 'Overzicht Invoer'!BE$114","v":0},{"$f":" 'Overzicht Invoer'!BF$114","v":0},{"$f":" 'Overzicht Invoer'!BG$114","v":0},{"$f":" 'Overzicht Invoer'!BH$114","v":0},{"$f":" 'Overzicht Invoer'!BI$114","v":0},{"$f":" 'Overzicht Invoer'!BJ$114","v":0},{"$f":" 'Overzicht Invoer'!BK$114","v":0},{"$f":" 'Overzicht Invoer'!BL$114","v":0},{"$f":" 'Overzicht Invoer'!BM$114","v":0},{"$f":" 'Overzicht Invoer'!BN$114","v":0},{"$f":" 'Overzicht Invoer'!BO$114","v":0},{"$f":" 'Overzicht Invoer'!BP$114","v":0},{"$f":" 'Overzicht Invoer'!BQ$114","v":0},{"$f":" 'Overzicht Invoer'!BR$114","v":0},{"$f":" 'Overzicht Invoer'!BS$114","v":0},{"$f":" 'Overzicht Invoer'!BT$114","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$100","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$100","v":0},{"$f":" 'Overzicht Invoer'!G$100","v":"flag"},{"$f":" 'Overzicht Invoer'!H$100","v":0},{"$f":" 'Overzicht Invoer'!I$100","v":0},{"$f":" 'Overzicht Invoer'!J$100","v":0},{"$f":" 'Overzicht Invoer'!K$100","v":0},{"$f":" 'Overzicht Invoer'!L$100","v":0},{"$f":" 'Overzicht Invoer'!M$100","v":1},{"$f":" 'Overzicht Invoer'!N$100","v":1},{"$f":" 'Overzicht Invoer'!O$100","v":1},{"$f":" 'Overzicht Invoer'!P$100","v":1},{"$f":" 'Overzicht Invoer'!Q$100","v":1},{"$f":" 'Overzicht Invoer'!R$100","v":1},{"$f":" 'Overzicht Invoer'!S$100","v":1},{"$f":" 'Overzicht Invoer'!T$100","v":1},{"$f":" 'Overzicht Invoer'!U$100","v":1},{"$f":" 'Overzicht Invoer'!V$100","v":1},{"$f":" 'Overzicht Invoer'!W$100","v":1},{"$f":" 'Overzicht Invoer'!X$100","v":1},{"$f":" 'Overzicht Invoer'!Y$100","v":1},{"$f":" 'Overzicht Invoer'!Z$100","v":1},{"$f":" 'Overzicht Invoer'!AA$100","v":1},{"$f":" 'Overzicht Invoer'!AB$100","v":1},{"$f":" 'Overzicht Invoer'!AC$100","v":1},{"$f":" 'Overzicht Invoer'!AD$100","v":1},{"$f":" 'Overzicht Invoer'!AE$100","v":1},{"$f":" 'Overzicht Invoer'!AF$100","v":1},{"$f":" 'Overzicht Invoer'!AG$100","v":1},{"$f":" 'Overzicht Invoer'!AH$100","v":1},{"$f":" 'Overzicht Invoer'!AI$100","v":1},{"$f":" 'Overzicht Invoer'!AJ$100","v":1},{"$f":" 'Overzicht Invoer'!AK$100","v":1},{"$f":" 'Overzicht Invoer'!AL$100","v":1},{"$f":" 'Overzicht Invoer'!AM$100","v":1},{"$f":" 'Overzicht Invoer'!AN$100","v":1},{"$f":" 'Overzicht Invoer'!AO$100","v":1},{"$f":" 'Overzicht Invoer'!AP$100","v":1},{"$f":" 'Overzicht Invoer'!AQ$100","v":1},{"$f":" 'Overzicht Invoer'!AR$100","v":1},{"$f":" 'Overzicht Invoer'!AS$100","v":1},{"$f":" 'Overzicht Invoer'!AT$100","v":1},{"$f":" 'Overzicht Invoer'!AU$100","v":1},{"$f":" 'Overzicht Invoer'!AV$100","v":1},{"$f":" 'Overzicht Invoer'!AW$100","v":1},{"$f":" 'Overzicht Invoer'!AX$100","v":1},{"$f":" 'Overzicht Invoer'!AY$100","v":1},{"$f":" 'Overzicht Invoer'!AZ$100","v":1},{"$f":" 'Overzicht Invoer'!BA$100","v":1},{"$f":" 'Overzicht Invoer'!BB$100","v":1},{"$f":" 'Overzicht Invoer'!BC$100","v":1},{"$f":" 'Overzicht Invoer'!BD$100","v":1},{"$f":" 'Overzicht Invoer'!BE$100","v":1},{"$f":" 'Overzicht Invoer'!BF$100","v":1},{"$f":" 'Overzicht Invoer'!BG$100","v":1},{"$f":" 'Overzicht Invoer'!BH$100","v":1},{"$f":" 'Overzicht Invoer'!BI$100","v":1},{"$f":" 'Overzicht Invoer'!BJ$100","v":1},{"$f":" 'Overzicht Invoer'!BK$100","v":1},{"$f":" 'Overzicht Invoer'!BL$100","v":1},{"$f":" 'Overzicht Invoer'!BM$100","v":1},{"$f":" 'Overzicht Invoer'!BN$100","v":1},{"$f":" 'Overzicht Invoer'!BO$100","v":1},{"$f":" 'Overzicht Invoer'!BP$100","v":1},{"$f":" 'Overzicht Invoer'!BQ$100","v":1},{"$f":" 'Overzicht Invoer'!BR$100","v":1},{"$f":" 'Overzicht Invoer'!BS$100","v":1},{"$f":" 'Overzicht Invoer'!BT$100","v":1}]
[null,null,null,null,"Capex KV afleverset en warmtewisselaar grondgebonden",null,"€",{"$f":" SUM(M66:BT66)","v":0},null,null,null,null,{"$f":"($F57 * (1 + $F62) * $F58)*M63","v":0},{"$f":"($F57 * (1 + $F62) * $F58)*N63","v":0},{"$f":"($F57 * (1 + $F62) * $F58)*O63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex KV afleverset en warmtewisselaar gestapeld",null,"€",0,null,null,null,null,{"$f":"($F59 * (1 + $F62) * $F60)*M64","v":0},{"$f":"($F59 * (1 + $F62) * $F60)*N64","v":0},{"$f":"($F59 * (1 + $F62) * $F60)*O64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex KV afleverset en warmtewisselaar",null,"€",{"$f":" SUM(M68:BT68)","v":0},null,null,null,null,{"$f":" (M66+M67)*(1 + $F61)","v":0},{"$f":" (N66+N67)*(1 + $F61)","v":0},{"$f":" (O66+O67)*(1 + $F61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E86","v":"Aantal aansluitingen grondgebonden (individueel kleinverbruik)"},{"$f":"MAX('Overzicht Invoer'!M86:BT86)","v":0},{"$f":"'Overzicht Invoer'!G86","v":"[#]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E49","v":"Kosten warmtemeter grondgebonden woning"},{"$f":"'Overzicht Invoer'!F49","v":0},{"$f":"'Overzicht Invoer'!G49","v":"€/stuk"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E87","v":"Aantal aansluitingen gestapeld (individueel kleinverbruik)"},{"$f":"MAX('Overzicht Invoer'!M88:BT88)","v":0},{"$f":"'Overzicht Invoer'!G87","v":"[#]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E50","v":"Kosten warmtemeter gestapelde woning"},{"$f":"'Overzicht Invoer'!F50","v":0},{"$f":"'Overzicht Invoer'!G50","v":"€/stuk"}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$67","v":0},"factor"]
[null,null,null,null,"Sensitivity upward",{"$f":" Resultaten!F$92","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$115","v":"Econ. levensduur en fasering Kleinverbruik meters grondgebonden"},{"$f":" 'Overzicht Invoer'!F$115","v":10},{"$f":" 'Overzicht Invoer'!G$115","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$115","v":true},{"$f":" 'Overzicht Invoer'!I$115","v":0},{"$f":" 'Overzicht Invoer'!J$115","v":0},{"$f":" 'Overzicht Invoer'!K$115","v":0},{"$f":" 'Overzicht Invoer'!L$115","v":0},{"$f":" 'Overzicht Invoer'!M$115","v":0},{"$f":" 'Overzicht Invoer'!N$115","v":0.33},{"$f":" 'Overzicht Invoer'!O$115","v":0.33},{"$f":" 'Overzicht Invoer'!P$115","v":0.34},{"$f":" 'Overzicht Invoer'!Q$115","v":0},{"$f":" 'Overzicht Invoer'!R$115","v":0},{"$f":" 'Overzicht Invoer'!S$115","v":0},{"$f":" 'Overzicht Invoer'!T$115","v":0},{"$f":" 'Overzicht Invoer'!U$115","v":0},{"$f":" 'Overzicht Invoer'!V$115","v":0},{"$f":" 'Overzicht Invoer'!W$115","v":0},{"$f":" 'Overzicht Invoer'!X$115","v":0.33},{"$f":" 'Overzicht Invoer'!Y$115","v":0.33},{"$f":" 'Overzicht Invoer'!Z$115","v":0.34},{"$f":" 'Overzicht Invoer'!AA$115","v":0},{"$f":" 'Overzicht Invoer'!AB$115","v":0},{"$f":" 'Overzicht Invoer'!AC$115","v":0},{"$f":" 'Overzicht Invoer'!AD$115","v":0},{"$f":" 'Overzicht Invoer'!AE$115","v":0},{"$f":" 'Overzicht Invoer'!AF$115","v":0},{"$f":" 'Overzicht Invoer'!AG$115","v":0},{"$f":" 'Overzicht Invoer'!AH$115","v":0.33},{"$f":" 'Overzicht Invoer'!AI$115","v":0.33},{"$f":" 'Overzicht Invoer'!AJ$115","v":0.34},{"$f":" 'Overzicht Invoer'!AK$115","v":0},{"$f":" 'Overzicht Invoer'!AL$115","v":0},{"$f":" 'Overzicht Invoer'!AM$115","v":0},{"$f":" 'Overzicht Invoer'!AN$115","v":0},{"$f":" 'Overzicht Invoer'!AO$115","v":0},{"$f":" 'Overzicht Invoer'!AP$115","v":0},{"$f":" 'Overzicht Invoer'!AQ$115","v":0},{"$f":" 'Overzicht Invoer'!AR$115","v":0},{"$f":" 'Overzicht Invoer'!AS$115","v":0},{"$f":" 'Overzicht Invoer'!AT$115","v":0},{"$f":" 'Overzicht Invoer'!AU$115","v":0},{"$f":" 'Overzicht Invoer'!AV$115","v":0},{"$f":" 'Overzicht Invoer'!AW$115","v":0},{"$f":" 'Overzicht Invoer'!AX$115","v":0},{"$f":" 'Overzicht Invoer'!AY$115","v":0},{"$f":" 'Overzicht Invoer'!AZ$115","v":0},{"$f":" 'Overzicht Invoer'!BA$115","v":0},{"$f":" 'Overzicht Invoer'!BB$115","v":0},{"$f":" 'Overzicht Invoer'!BC$115","v":0},{"$f":" 'Overzicht Invoer'!BD$115","v":0},{"$f":" 'Overzicht Invoer'!BE$115","v":0},{"$f":" 'Overzicht Invoer'!BF$115","v":0},{"$f":" 'Overzicht Invoer'!BG$115","v":0},{"$f":" 'Overzicht Invoer'!BH$115","v":0},{"$f":" 'Overzicht Invoer'!BI$115","v":0},{"$f":" 'Overzicht Invoer'!BJ$115","v":0},{"$f":" 'Overzicht Invoer'!BK$115","v":0},{"$f":" 'Overzicht Invoer'!BL$115","v":0},{"$f":" 'Overzicht Invoer'!BM$115","v":0},{"$f":" 'Overzicht Invoer'!BN$115","v":0},{"$f":" 'Overzicht Invoer'!BO$115","v":0},{"$f":" 'Overzicht Invoer'!BP$115","v":0},{"$f":" 'Overzicht Invoer'!BQ$115","v":0},{"$f":" 'Overzicht Invoer'!BR$115","v":0},{"$f":" 'Overzicht Invoer'!BS$115","v":0},{"$f":" 'Overzicht Invoer'!BT$115","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$116","v":"Econ. levensduur en fasering Kleinverbruik meters gestapeld"},{"$f":" 'Overzicht Invoer'!F$116","v":10},{"$f":" 'Overzicht Invoer'!G$116","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$116","v":true},{"$f":" 'Overzicht Invoer'!I$116","v":0},{"$f":" 'Overzicht Invoer'!J$116","v":0},{"$f":" 'Overzicht Invoer'!K$116","v":0},{"$f":" 'Overzicht Invoer'!L$116","v":0},{"$f":" 'Overzicht Invoer'!M$116","v":0},{"$f":" 'Overzicht Invoer'!N$116","v":0.33},{"$f":" 'Overzicht Invoer'!O$116","v":0.33},{"$f":" 'Overzicht Invoer'!P$116","v":0.34},{"$f":" 'Overzicht Invoer'!Q$116","v":0},{"$f":" 'Overzicht Invoer'!R$116","v":0},{"$f":" 'Overzicht Invoer'!S$116","v":0},{"$f":" 'Overzicht Invoer'!T$116","v":0},{"$f":" 'Overzicht Invoer'!U$116","v":0},{"$f":" 'Overzicht Invoer'!V$116","v":0},{"$f":" 'Overzicht Invoer'!W$116","v":0},{"$f":" 'Overzicht Invoer'!X$116","v":0.33},{"$f":" 'Overzicht Invoer'!Y$116","v":0.33},{"$f":" 'Overzicht Invoer'!Z$116","v":0.34},{"$f":" 'Overzicht Invoer'!AA$116","v":0},{"$f":" 'Overzicht Invoer'!AB$116","v":0},{"$f":" 'Overzicht Invoer'!AC$116","v":0},{"$f":" 'Overzicht Invoer'!AD$116","v":0},{"$f":" 'Overzicht Invoer'!AE$116","v":0},{"$f":" 'Overzicht Invoer'!AF$116","v":0},{"$f":" 'Overzicht Invoer'!AG$116","v":0},{"$f":" 'Overzicht Invoer'!AH$116","v":0.33},{"$f":" 'Overzicht Invoer'!AI$116","v":0.33},{"$f":" 'Overzicht Invoer'!AJ$116","v":0.34},{"$f":" 'Overzicht Invoer'!AK$116","v":0},{"$f":" 'Overzicht Invoer'!AL$116","v":0},{"$f":" 'Overzicht Invoer'!AM$116","v":0},{"$f":" 'Overzicht Invoer'!AN$116","v":0},{"$f":" 'Overzicht Invoer'!AO$116","v":0},{"$f":" 'Overzicht Invoer'!AP$116","v":0},{"$f":" 'Overzicht Invoer'!AQ$116","v":0},{"$f":" 'Overzicht Invoer'!AR$116","v":0},{"$f":" 'Overzicht Invoer'!AS$116","v":0},{"$f":" 'Overzicht Invoer'!AT$116","v":0},{"$f":" 'Overzicht Invoer'!AU$116","v":0},{"$f":" 'Overzicht Invoer'!AV$116","v":0},{"$f":" 'Overzicht Invoer'!AW$116","v":0},{"$f":" 'Overzicht Invoer'!AX$116","v":0},{"$f":" 'Overzicht Invoer'!AY$116","v":0},{"$f":" 'Overzicht Invoer'!AZ$116","v":0},{"$f":" 'Overzicht Invoer'!BA$116","v":0},{"$f":" 'Overzicht Invoer'!BB$116","v":0},{"$f":" 'Overzicht Invoer'!BC$116","v":0},{"$f":" 'Overzicht Invoer'!BD$116","v":0},{"$f":" 'Overzicht Invoer'!BE$116","v":0},{"$f":" 'Overzicht Invoer'!BF$116","v":0},{"$f":" 'Overzicht Invoer'!BG$116","v":0},{"$f":" 'Overzicht Invoer'!BH$116","v":0},{"$f":" 'Overzicht Invoer'!BI$116","v":0},{"$f":" 'Overzicht Invoer'!BJ$116","v":0},{"$f":" 'Overzicht Invoer'!BK$116","v":0},{"$f":" 'Overzicht Invoer'!BL$116","v":0},{"$f":" 'Overzicht Invoer'!BM$116","v":0},{"$f":" 'Overzicht Invoer'!BN$116","v":0},{"$f":" 'Overzicht Invoer'!BO$116","v":0},{"$f":" 'Overzicht Invoer'!BP$116","v":0},{"$f":" 'Overzicht Invoer'!BQ$116","v":0},{"$f":" 'Overzicht Invoer'!BR$116","v":0},{"$f":" 'Overzicht Invoer'!BS$116","v":0},{"$f":" 'Overzicht Invoer'!BT$116","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$100","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$100","v":0},{"$f":" 'Overzicht Invoer'!G$100","v":"flag"},{"$f":" 'Overzicht Invoer'!H$100","v":0},{"$f":" 'Overzicht Invoer'!I$100","v":0},{"$f":" 'Overzicht Invoer'!J$100","v":0},{"$f":" 'Overzicht Invoer'!K$100","v":0},{"$f":" 'Overzicht Invoer'!L$100","v":0},{"$f":" 'Overzicht Invoer'!M$100","v":1},{"$f":" 'Overzicht Invoer'!N$100","v":1},{"$f":" 'Overzicht Invoer'!O$100","v":1},{"$f":" 'Overzicht Invoer'!P$100","v":1},{"$f":" 'Overzicht Invoer'!Q$100","v":1},{"$f":" 'Overzicht Invoer'!R$100","v":1},{"$f":" 'Overzicht Invoer'!S$100","v":1},{"$f":" 'Overzicht Invoer'!T$100","v":1},{"$f":" 'Overzicht Invoer'!U$100","v":1},{"$f":" 'Overzicht Invoer'!V$100","v":1},{"$f":" 'Overzicht Invoer'!W$100","v":1},{"$f":" 'Overzicht Invoer'!X$100","v":1},{"$f":" 'Overzicht Invoer'!Y$100","v":1},{"$f":" 'Overzicht Invoer'!Z$100","v":1},{"$f":" 'Overzicht Invoer'!AA$100","v":1},{"$f":" 'Overzicht Invoer'!AB$100","v":1},{"$f":" 'Overzicht Invoer'!AC$100","v":1},{"$f":" 'Overzicht Invoer'!AD$100","v":1},{"$f":" 'Overzicht Invoer'!AE$100","v":1},{"$f":" 'Overzicht Invoer'!AF$100","v":1},{"$f":" 'Overzicht Invoer'!AG$100","v":1},{"$f":" 'Overzicht Invoer'!AH$100","v":1},{"$f":" 'Overzicht Invoer'!AI$100","v":1},{"$f":" 'Overzicht Invoer'!AJ$100","v":1},{"$f":" 'Overzicht Invoer'!AK$100","v":1},{"$f":" 'Overzicht Invoer'!AL$100","v":1},{"$f":" 'Overzicht Invoer'!AM$100","v":1},{"$f":" 'Overzicht Invoer'!AN$100","v":1},{"$f":" 'Overzicht Invoer'!AO$100","v":1},{"$f":" 'Overzicht Invoer'!AP$100","v":1},{"$f":" 'Overzicht Invoer'!AQ$100","v":1},{"$f":" 'Overzicht Invoer'!AR$100","v":1},{"$f":" 'Overzicht Invoer'!AS$100","v":1},{"$f":" 'Overzicht Invoer'!AT$100","v":1},{"$f":" 'Overzicht Invoer'!AU$100","v":1},{"$f":" 'Overzicht Invoer'!AV$100","v":1},{"$f":" 'Overzicht Invoer'!AW$100","v":1},{"$f":" 'Overzicht Invoer'!AX$100","v":1},{"$f":" 'Overzicht Invoer'!AY$100","v":1},{"$f":" 'Overzicht Invoer'!AZ$100","v":1},{"$f":" 'Overzicht Invoer'!BA$100","v":1},{"$f":" 'Overzicht Invoer'!BB$100","v":1},{"$f":" 'Overzicht Invoer'!BC$100","v":1},{"$f":" 'Overzicht Invoer'!BD$100","v":1},{"$f":" 'Overzicht Invoer'!BE$100","v":1},{"$f":" 'Overzicht Invoer'!BF$100","v":1},{"$f":" 'Overzicht Invoer'!BG$100","v":1},{"$f":" 'Overzicht Invoer'!BH$100","v":1},{"$f":" 'Overzicht Invoer'!BI$100","v":1},{"$f":" 'Overzicht Invoer'!BJ$100","v":1},{"$f":" 'Overzicht Invoer'!BK$100","v":1},{"$f":" 'Overzicht Invoer'!BL$100","v":1},{"$f":" 'Overzicht Invoer'!BM$100","v":1},{"$f":" 'Overzicht Invoer'!BN$100","v":1},{"$f":" 'Overzicht Invoer'!BO$100","v":1},{"$f":" 'Overzicht Invoer'!BP$100","v":1},{"$f":" 'Overzicht Invoer'!BQ$100","v":1},{"$f":" 'Overzicht Invoer'!BR$100","v":1},{"$f":" 'Overzicht Invoer'!BS$100","v":1},{"$f":" 'Overzicht Invoer'!BT$100","v":1}]
[null,null,null,null,"Capex KV meters grondgebonden",null,"€",{"$f":" SUM(M79:BT79)","v":0},null,null,null,null,{"$f":"$F70 * (1 + $F75) * $F71*M76","v":0},{"$f":"$F70 * (1 + $F75) * $F71*N76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex KV meters gestapeld",null,"€",0,null,null,null,null,{"$f":"$F72 * (1 + $F75) * $F73*M77","v":0},{"$f":"$F72 * (1 + $F75) * $F73*N77","v":0},{"$f":"$F72 * (1 + $F75) * $F73*O77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex KV meters",null,"€",{"$f":" SUM(M81:BT81)","v":0},null,null,null,null,{"$f":" (M79+M80) * M78 * (1 + $F74)","v":0},{"$f":" (N79+N80) * N78 * (1 + $F74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$55","v":"Capex KV aansluiting"},{"$f":" F$55","v":0},"€",0,{"$f":" I$55","v":0},null,null,null,{"$f":" M$55","v":0},{"$f":" N$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$68","v":"Capex KV afleverset en warmtewisselaar"},{"$f":" F$68","v":0},"€",{"$f":" H$68","v":0},0,null,null,null,0,{"$f":" N$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$81","v":"Capex KV meters"},{"$f":" F$81","v":0},"€",0,{"$f":" I$81","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totaal Capex KV POS",null,"€",{"$f":" SUM(M86:BT86)","v":0},null,null,null,null,{"$f":" SUM(M83:M85)","v":0},{"$f":" SUM(N83:N85)","v":0},{"$f":" SUM(O83:O85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT( E86, LEN(E86) - 4)","v":"Totaal Capex KV"},null,"€",{"$f":" SUM(M87:BT87)","v":0},null,null,null,null,{"$f":" - M86","v":0},0,{"$f":" - O86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"COLLECTIEF"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E88","v":"Aantal collectieve aansluitingen"},{"$f":"MAX('Overzicht Invoer'!M89:BT89)","v":0},{"$f":"'Overzicht Invoer'!G88","v":"[#]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E45","v":"Gemiddelde kosten collectieve aansluitingen"},{"$f":"'Overzicht Invoer'!F45","v":0},{"$f":"'Overzicht Invoer'!G45","v":"€/stuk"}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$67","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$117","v":"Econ. levensduur en fasering Collectief aansluiting"},{"$f":" 'Overzicht Invoer'!F$117","v":30},{"$f":" 'Overzicht Invoer'!G$117","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$117","v":true},{"$f":" 'Overzicht Invoer'!I$117","v":0},{"$f":" 'Overzicht Invoer'!J$117","v":0},{"$f":" 'Overzicht Invoer'!K$117","v":0},{"$f":" 'Overzicht Invoer'!L$117","v":0},{"$f":" 'Overzicht Invoer'!M$117","v":0},{"$f":" 'Overzicht Invoer'!N$117","v":0},{"$f":" 'Overzicht Invoer'!O$117","v":0},{"$f":" 'Overzicht Invoer'!P$117","v":0},{"$f":" 'Overzicht Invoer'!Q$117","v":0},{"$f":" 'Overzicht Invoer'!R$117","v":0},{"$f":" 'Overzicht Invoer'!S$117","v":0},{"$f":" 'Overzicht Invoer'!T$117","v":0},{"$f":" 'Overzicht Invoer'!U$117","v":0},{"$f":" 'Overzicht Invoer'!V$117","v":0},{"$f":" 'Overzicht Invoer'!W$117","v":0},{"$f":" 'Overzicht Invoer'!X$117","v":0},{"$f":" 'Overzicht Invoer'!Y$117","v":0},{"$f":" 'Overzicht Invoer'!Z$117","v":0},{"$f":" 'Overzicht Invoer'!AA$117","v":0},{"$f":" 'Overzicht Invoer'!AB$117","v":0},{"$f":" 'Overzicht Invoer'!AC$117","v":0},{"$f":" 'Overzicht Invoer'!AD$117","v":0},{"$f":" 'Overzicht Invoer'!AE$117","v":0},{"$f":" 'Overzicht Invoer'!AF$117","v":0},{"$f":" 'Overzicht Invoer'!AG$117","v":0},{"$f":" 'Overzicht Invoer'!AH$117","v":0},{"$f":" 'Overzicht Invoer'!AI$117","v":0},{"$f":" 'Overzicht Invoer'!AJ$117","v":0},{"$f":" 'Overzicht Invoer'!AK$117","v":0},{"$f":" 'Overzicht Invoer'!AL$117","v":0},{"$f":" 'Overzicht Invoer'!AM$117","v":0},{"$f":" 'Overzicht Invoer'!AN$117","v":0},{"$f":" 'Overzicht Invoer'!AO$117","v":0},{"$f":" 'Overzicht Invoer'!AP$117","v":0},{"$f":" 'Overzicht Invoer'!AQ$117","v":0},{"$f":" 'Overzicht Invoer'!AR$117","v":0},{"$f":" 'Overzicht Invoer'!AS$117","v":0},{"$f":" 'Overzicht Invoer'!AT$117","v":0},{"$f":" 'Overzicht Invoer'!AU$117","v":0},{"$f":" 'Overzicht Invoer'!AV$117","v":0},{"$f":" 'Overzicht Invoer'!AW$117","v":0},{"$f":" 'Overzicht Invoer'!AX$117","v":0},{"$f":" 'Overzicht Invoer'!AY$117","v":0},{"$f":" 'Overzicht Invoer'!AZ$117","v":0},{"$f":" 'Overzicht Invoer'!BA$117","v":0},{"$f":" 'Overzicht Invoer'!BB$117","v":0},{"$f":" 'Overzicht Invoer'!BC$117","v":0},{"$f":" 'Overzicht Invoer'!BD$117","v":0},{"$f":" 'Overzicht Invoer'!BE$117","v":0},{"$f":" 'Overzicht Invoer'!BF$117","v":0},{"$f":" 'Overzicht Invoer'!BG$117","v":0},{"$f":" 'Overzicht Invoer'!BH$117","v":0},{"$f":" 'Overzicht Invoer'!BI$117","v":0},{"$f":" 'Overzicht Invoer'!BJ$117","v":0},{"$f":" 'Overzicht Invoer'!BK$117","v":0},{"$f":" 'Overzicht Invoer'!BL$117","v":0},{"$f":" 'Overzicht Invoer'!BM$117","v":0},{"$f":" 'Overzicht Invoer'!BN$117","v":0},{"$f":" 'Overzicht Invoer'!BO$117","v":0},{"$f":" 'Overzicht Invoer'!BP$117","v":0},{"$f":" 'Overzicht Invoer'!BQ$117","v":0},{"$f":" 'Overzicht Invoer'!BR$117","v":0},{"$f":" 'Overzicht Invoer'!BS$117","v":0},{"$f":" 'Overzicht Invoer'!BT$117","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$100","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$100","v":0},{"$f":" 'Overzicht Invoer'!G$100","v":"flag"},{"$f":" 'Overzicht Invoer'!H$100","v":0},{"$f":" 'Overzicht Invoer'!I$100","v":0},{"$f":" 'Overzicht Invoer'!J$100","v":0},{"$f":" 'Overzicht Invoer'!K$100","v":0},{"$f":" 'Overzicht Invoer'!L$100","v":0},{"$f":" 'Overzicht Invoer'!M$100","v":1},{"$f":" 'Overzicht Invoer'!N$100","v":1},{"$f":" 'Overzicht Invoer'!O$100","v":1},{"$f":" 'Overzicht Invoer'!P$100","v":1},{"$f":" 'Overzicht Invoer'!Q$100","v":1},{"$f":" 'Overzicht Invoer'!R$100","v":1},{"$f":" 'Overzicht Invoer'!S$100","v":1},{"$f":" 'Overzicht Invoer'!T$100","v":1},{"$f":" 'Overzicht Invoer'!U$100","v":1},{"$f":" 'Overzicht Invoer'!V$100","v":1},{"$f":" 'Overzicht Invoer'!W$100","v":1},{"$f":" 'Overzicht Invoer'!X$100","v":1},{"$f":" 'Overzicht Invoer'!Y$100","v":1},{"$f":" 'Overzicht Invoer'!Z$100","v":1},{"$f":" 'Overzicht Invoer'!AA$100","v":1},{"$f":" 'Overzicht Invoer'!AB$100","v":1},{"$f":" 'Overzicht Invoer'!AC$100","v":1},{"$f":" 'Overzicht Invoer'!AD$100","v":1},{"$f":" 'Overzicht Invoer'!AE$100","v":1},{"$f":" 'Overzicht Invoer'!AF$100","v":1},{"$f":" 'Overzicht Invoer'!AG$100","v":1},{"$f":" 'Overzicht Invoer'!AH$100","v":1},{"$f":" 'Overzicht Invoer'!AI$100","v":1},{"$f":" 'Overzicht Invoer'!AJ$100","v":1},{"$f":" 'Overzicht Invoer'!AK$100","v":1},{"$f":" 'Overzicht Invoer'!AL$100","v":1},{"$f":" 'Overzicht Invoer'!AM$100","v":1},{"$f":" 'Overzicht Invoer'!AN$100","v":1},{"$f":" 'Overzicht Invoer'!AO$100","v":1},{"$f":" 'Overzicht Invoer'!AP$100","v":1},{"$f":" 'Overzicht Invoer'!AQ$100","v":1},{"$f":" 'Overzicht Invoer'!AR$100","v":1},{"$f":" 'Overzicht Invoer'!AS$100","v":1},{"$f":" 'Overzicht Invoer'!AT$100","v":1},{"$f":" 'Overzicht Invoer'!AU$100","v":1},{"$f":" 'Overzicht Invoer'!AV$100","v":1},{"$f":" 'Overzicht Invoer'!AW$100","v":1},{"$f":" 'Overzicht Invoer'!AX$100","v":1},{"$f":" 'Overzicht Invoer'!AY$100","v":1},{"$f":" 'Overzicht Invoer'!AZ$100","v":1},{"$f":" 'Overzicht Invoer'!BA$100","v":1},{"$f":" 'Overzicht Invoer'!BB$100","v":1},{"$f":" 'Overzicht Invoer'!BC$100","v":1},{"$f":" 'Overzicht Invoer'!BD$100","v":1},{"$f":" 'Overzicht Invoer'!BE$100","v":1},{"$f":" 'Overzicht Invoer'!BF$100","v":1},{"$f":" 'Overzicht Invoer'!BG$100","v":1},{"$f":" 'Overzicht Invoer'!BH$100","v":1},{"$f":" 'Overzicht Invoer'!BI$100","v":1},{"$f":" 'Overzicht Invoer'!BJ$100","v":1},{"$f":" 'Overzicht Invoer'!BK$100","v":1},{"$f":" 'Overzicht Invoer'!BL$100","v":1},{"$f":" 'Overzicht Invoer'!BM$100","v":1},{"$f":" 'Overzicht Invoer'!BN$100","v":1},{"$f":" 'Overzicht Invoer'!BO$100","v":1},{"$f":" 'Overzicht Invoer'!BP$100","v":1},{"$f":" 'Overzicht Invoer'!BQ$100","v":1},{"$f":" 'Overzicht Invoer'!BR$100","v":1},{"$f":" 'Overzicht Invoer'!BS$100","v":1},{"$f":" 'Overzicht Invoer'!BT$100","v":1}]
[null,null,null,null,"Capex Collectieve aansluitingen",null,"€",{"$f":" SUM(M95:BT95)","v":0},null,null,null,null,{"$f":" ($F90 * $F91) * M93 * M94 * (1 + $F92)","v":0},{"$f":" (N90 * $F91) * N93 * N94 * (1 + $F92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E88","v":"Aantal collectieve aansluitingen"},{"$f":"MAX(Invoer!Q64:BX64)","v":0},{"$f":"'Overzicht Invoer'!G88","v":"[#]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E48","v":"Kosten warmtewisselaar / afleversets collectieve aansluitingen"},{"$f":"'Overzicht Invoer'!F48","v":0},{"$f":"'Overzicht Invoer'!G48","v":"€/stuk"}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$67","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$118","v":"Econ. levensduur en fasering Collectief warmtewisselaar / afleversets"},{"$f":" 'Overzicht Invoer'!F$118","v":15},{"$f":" 'Overzicht Invoer'!G$118","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$118","v":true},{"$f":" 'Overzicht Invoer'!I$118","v":0},{"$f":" 'Overzicht Invoer'!J$118","v":0},{"$f":" 'Overzicht Invoer'!K$118","v":0},{"$f":" 'Overzicht Invoer'!L$118","v":0},{"$f":" 'Overzicht Invoer'!M$118","v":0},{"$f":" 'Overzicht Invoer'!N$118","v":0},{"$f":" 'Overzicht Invoer'!O$118","v":0},{"$f":" 'Overzicht Invoer'!P$118","v":0},{"$f":" 'Overzicht Invoer'!Q$118","v":0},{"$f":" 'Overzicht Invoer'!R$118","v":0},{"$f":" 'Overzicht Invoer'!S$118","v":0},{"$f":" 'Overzicht Invoer'!T$118","v":0},{"$f":" 'Overzicht Invoer'!U$118","v":0},{"$f":" 'Overzicht Invoer'!V$118","v":0},{"$f":" 'Overzicht Invoer'!W$118","v":0},{"$f":" 'Overzicht Invoer'!X$118","v":0},{"$f":" 'Overzicht Invoer'!Y$118","v":0},{"$f":" 'Overzicht Invoer'!Z$118","v":0},{"$f":" 'Overzicht Invoer'!AA$118","v":0},{"$f":" 'Overzicht Invoer'!AB$118","v":0},{"$f":" 'Overzicht Invoer'!AC$118","v":0},{"$f":" 'Overzicht Invoer'!AD$118","v":0},{"$f":" 'Overzicht Invoer'!AE$118","v":0},{"$f":" 'Overzicht Invoer'!AF$118","v":0},{"$f":" 'Overzicht Invoer'!AG$118","v":0},{"$f":" 'Overzicht Invoer'!AH$118","v":0},{"$f":" 'Overzicht Invoer'!AI$118","v":0},{"$f":" 'Overzicht Invoer'!AJ$118","v":0},{"$f":" 'Overzicht Invoer'!AK$118","v":0},{"$f":" 'Overzicht Invoer'!AL$118","v":0},{"$f":" 'Overzicht Invoer'!AM$118","v":0},{"$f":" 'Overzicht Invoer'!AN$118","v":0},{"$f":" 'Overzicht Invoer'!AO$118","v":0},{"$f":" 'Overzicht Invoer'!AP$118","v":0},{"$f":" 'Overzicht Invoer'!AQ$118","v":0},{"$f":" 'Overzicht Invoer'!AR$118","v":0},{"$f":" 'Overzicht Invoer'!AS$118","v":0},{"$f":" 'Overzicht Invoer'!AT$118","v":0},{"$f":" 'Overzicht Invoer'!AU$118","v":0},{"$f":" 'Overzicht Invoer'!AV$118","v":0},{"$f":" 'Overzicht Invoer'!AW$118","v":0},{"$f":" 'Overzicht Invoer'!AX$118","v":0},{"$f":" 'Overzicht Invoer'!AY$118","v":0},{"$f":" 'Overzicht Invoer'!AZ$118","v":0},{"$f":" 'Overzicht Invoer'!BA$118","v":0},{"$f":" 'Overzicht Invoer'!BB$118","v":0},{"$f":" 'Overzicht Invoer'!BC$118","v":0},{"$f":" 'Overzicht Invoer'!BD$118","v":0},{"$f":" 'Overzicht Invoer'!BE$118","v":0},{"$f":" 'Overzicht Invoer'!BF$118","v":0},{"$f":" 'Overzicht Invoer'!BG$118","v":0},{"$f":" 'Overzicht Invoer'!BH$118","v":0},{"$f":" 'Overzicht Invoer'!BI$118","v":0},{"$f":" 'Overzicht Invoer'!BJ$118","v":0},{"$f":" 'Overzicht Invoer'!BK$118","v":0},{"$f":" 'Overzicht Invoer'!BL$118","v":0},{"$f":" 'Overzicht Invoer'!BM$118","v":0},{"$f":" 'Overzicht Invoer'!BN$118","v":0},{"$f":" 'Overzicht Invoer'!BO$118","v":0},{"$f":" 'Overzicht Invoer'!BP$118","v":0},{"$f":" 'Overzicht Invoer'!BQ$118","v":0},{"$f":" 'Overzicht Invoer'!BR$118","v":0},{"$f":" 'Overzicht Invoer'!BS$118","v":0},{"$f":" 'Overzicht Invoer'!BT$118","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$100","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$100","v":0},{"$f":" 'Overzicht Invoer'!G$100","v":"flag"},{"$f":" 'Overzicht Invoer'!H$100","v":0},{"$f":" 'Overzicht Invoer'!I$100","v":0},{"$f":" 'Overzicht Invoer'!J$100","v":0},{"$f":" 'Overzicht Invoer'!K$100","v":0},{"$f":" 'Overzicht Invoer'!L$100","v":0},{"$f":" 'Overzicht Invoer'!M$100","v":1},{"$f":" 'Overzicht Invoer'!N$100","v":1},{"$f":" 'Overzicht Invoer'!O$100","v":1},{"$f":" 'Overzicht Invoer'!P$100","v":1},{"$f":" 'Overzicht Invoer'!Q$100","v":1},{"$f":" 'Overzicht Invoer'!R$100","v":1},{"$f":" 'Overzicht Invoer'!S$100","v":1},{"$f":" 'Overzicht Invoer'!T$100","v":1},{"$f":" 'Overzicht Invoer'!U$100","v":1},{"$f":" 'Overzicht Invoer'!V$100","v":1},{"$f":" 'Overzicht Invoer'!W$100","v":1},{"$f":" 'Overzicht Invoer'!X$100","v":1},{"$f":" 'Overzicht Invoer'!Y$100","v":1},{"$f":" 'Overzicht Invoer'!Z$100","v":1},{"$f":" 'Overzicht Invoer'!AA$100","v":1},{"$f":" 'Overzicht Invoer'!AB$100","v":1},{"$f":" 'Overzicht Invoer'!AC$100","v":1},{"$f":" 'Overzicht Invoer'!AD$100","v":1},{"$f":" 'Overzicht Invoer'!AE$100","v":1},{"$f":" 'Overzicht Invoer'!AF$100","v":1},{"$f":" 'Overzicht Invoer'!AG$100","v":1},{"$f":" 'Overzicht Invoer'!AH$100","v":1},{"$f":" 'Overzicht Invoer'!AI$100","v":1},{"$f":" 'Overzicht Invoer'!AJ$100","v":1},{"$f":" 'Overzicht Invoer'!AK$100","v":1},{"$f":" 'Overzicht Invoer'!AL$100","v":1},{"$f":" 'Overzicht Invoer'!AM$100","v":1},{"$f":" 'Overzicht Invoer'!AN$100","v":1},{"$f":" 'Overzicht Invoer'!AO$100","v":1},{"$f":" 'Overzicht Invoer'!AP$100","v":1},{"$f":" 'Overzicht Invoer'!AQ$100","v":1},{"$f":" 'Overzicht Invoer'!AR$100","v":1},{"$f":" 'Overzicht Invoer'!AS$100","v":1},{"$f":" 'Overzicht Invoer'!AT$100","v":1},{"$f":" 'Overzicht Invoer'!AU$100","v":1},{"$f":" 'Overzicht Invoer'!AV$100","v":1},{"$f":" 'Overzicht Invoer'!AW$100","v":1},{"$f":" 'Overzicht Invoer'!AX$100","v":1},{"$f":" 'Overzicht Invoer'!AY$100","v":1},{"$f":" 'Overzicht Invoer'!AZ$100","v":1},{"$f":" 'Overzicht Invoer'!BA$100","v":1},{"$f":" 'Overzicht Invoer'!BB$100","v":1},{"$f":" 'Overzicht Invoer'!BC$100","v":1},{"$f":" 'Overzicht Invoer'!BD$100","v":1},{"$f":" 'Overzicht Invoer'!BE$100","v":1},{"$f":" 'Overzicht Invoer'!BF$100","v":1},{"$f":" 'Overzicht Invoer'!BG$100","v":1},{"$f":" 'Overzicht Invoer'!BH$100","v":1},{"$f":" 'Overzicht Invoer'!BI$100","v":1},{"$f":" 'Overzicht Invoer'!BJ$100","v":1},{"$f":" 'Overzicht Invoer'!BK$100","v":1},{"$f":" 'Overzicht Invoer'!BL$100","v":1},{"$f":" 'Overzicht Invoer'!BM$100","v":1},{"$f":" 'Overzicht Invoer'!BN$100","v":1},{"$f":" 'Overzicht Invoer'!BO$100","v":1},{"$f":" 'Overzicht Invoer'!BP$100","v":1},{"$f":" 'Overzicht Invoer'!BQ$100","v":1},{"$f":" 'Overzicht Invoer'!BR$100","v":1},{"$f":" 'Overzicht Invoer'!BS$100","v":1},{"$f":" 'Overzicht Invoer'!BT$100","v":1}]
[null,null,null,null,"Capex Collectieve warmewisselaars en afleversets",null,"€",{"$f":" SUM(M102:BT102)","v":0},null,null,null,null,{"$f":" ($F97 * $F98) * M100 * M101 * (1 + $F99)","v":0},{"$f":" ($F97 * $F98) * N100 * N101 * (1 + $F99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E88","v":"Aantal collectieve aansluitingen"},{"$f":"MAX('Overzicht Invoer'!M89:BT89)","v":0},{"$f":"'Overzicht Invoer'!G88","v":"[#]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E51","v":"Kosten warmtemeter collectieve aansluitingen"},{"$f":"'Overzicht Invoer'!F51","v":0},{"$f":"'Overzicht Invoer'!G51","v":"€/stuk"}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$67","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$119","v":"Econ. levensduur en fasering Collectief meters"},{"$f":" 'Overzicht Invoer'!F$119","v":10},{"$f":" 'Overzicht Invoer'!G$119","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$119","v":true},{"$f":" 'Overzicht Invoer'!I$119","v":0},{"$f":" 'Overzicht Invoer'!J$119","v":0},{"$f":" 'Overzicht Invoer'!K$119","v":0},{"$f":" 'Overzicht Invoer'!L$119","v":0},{"$f":" 'Overzicht Invoer'!M$119","v":0},{"$f":" 'Overzicht Invoer'!N$119","v":0},{"$f":" 'Overzicht Invoer'!O$119","v":0},{"$f":" 'Overzicht Invoer'!P$119","v":0},{"$f":" 'Overzicht Invoer'!Q$119","v":0},{"$f":" 'Overzicht Invoer'!R$119","v":0},{"$f":" 'Overzicht Invoer'!S$119","v":0},{"$f":" 'Overzicht Invoer'!T$119","v":0},{"$f":" 'Overzicht Invoer'!U$119","v":0},{"$f":" 'Overzicht Invoer'!V$119","v":0},{"$f":" 'Overzicht Invoer'!W$119","v":0},{"$f":" 'Overzicht Invoer'!X$119","v":0},{"$f":" 'Overzicht Invoer'!Y$119","v":0},{"$f":" 'Overzicht Invoer'!Z$119","v":0},{"$f":" 'Overzicht Invoer'!AA$119","v":0},{"$f":" 'Overzicht Invoer'!AB$119","v":0},{"$f":" 'Overzicht Invoer'!AC$119","v":0},{"$f":" 'Overzicht Invoer'!AD$119","v":0},{"$f":" 'Overzicht Invoer'!AE$119","v":0},{"$f":" 'Overzicht Invoer'!AF$119","v":0},{"$f":" 'Overzicht Invoer'!AG$119","v":0},{"$f":" 'Overzicht Invoer'!AH$119","v":0},{"$f":" 'Overzicht Invoer'!AI$119","v":0},{"$f":" 'Overzicht Invoer'!AJ$119","v":0},{"$f":" 'Overzicht Invoer'!AK$119","v":0},{"$f":" 'Overzicht Invoer'!AL$119","v":0},{"$f":" 'Overzicht Invoer'!AM$119","v":0},{"$f":" 'Overzicht Invoer'!AN$119","v":0},{"$f":" 'Overzicht Invoer'!AO$119","v":0},{"$f":" 'Overzicht Invoer'!AP$119","v":0},{"$f":" 'Overzicht Invoer'!AQ$119","v":0},{"$f":" 'Overzicht Invoer'!AR$119","v":0},{"$f":" 'Overzicht Invoer'!AS$119","v":0},{"$f":" 'Overzicht Invoer'!AT$119","v":0},{"$f":" 'Overzicht Invoer'!AU$119","v":0},{"$f":" 'Overzicht Invoer'!AV$119","v":0},{"$f":" 'Overzicht Invoer'!AW$119","v":0},{"$f":" 'Overzicht Invoer'!AX$119","v":0},{"$f":" 'Overzicht Invoer'!AY$119","v":0},{"$f":" 'Overzicht Invoer'!AZ$119","v":0},{"$f":" 'Overzicht Invoer'!BA$119","v":0},{"$f":" 'Overzicht Invoer'!BB$119","v":0},{"$f":" 'Overzicht Invoer'!BC$119","v":0},{"$f":" 'Overzicht Invoer'!BD$119","v":0},{"$f":" 'Overzicht Invoer'!BE$119","v":0},{"$f":" 'Overzicht Invoer'!BF$119","v":0},{"$f":" 'Overzicht Invoer'!BG$119","v":0},{"$f":" 'Overzicht Invoer'!BH$119","v":0},{"$f":" 'Overzicht Invoer'!BI$119","v":0},{"$f":" 'Overzicht Invoer'!BJ$119","v":0},{"$f":" 'Overzicht Invoer'!BK$119","v":0},{"$f":" 'Overzicht Invoer'!BL$119","v":0},{"$f":" 'Overzicht Invoer'!BM$119","v":0},{"$f":" 'Overzicht Invoer'!BN$119","v":0},{"$f":" 'Overzicht Invoer'!BO$119","v":0},{"$f":" 'Overzicht Invoer'!BP$119","v":0},{"$f":" 'Overzicht Invoer'!BQ$119","v":0},{"$f":" 'Overzicht Invoer'!BR$119","v":0},{"$f":" 'Overzicht Invoer'!BS$119","v":0},{"$f":" 'Overzicht Invoer'!BT$119","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$100","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$100","v":0},{"$f":" 'Overzicht Invoer'!G$100","v":"flag"},{"$f":" 'Overzicht Invoer'!H$100","v":0},{"$f":" 'Overzicht Invoer'!I$100","v":0},{"$f":" 'Overzicht Invoer'!J$100","v":0},{"$f":" 'Overzicht Invoer'!K$100","v":0},{"$f":" 'Overzicht Invoer'!L$100","v":0},{"$f":" 'Overzicht Invoer'!M$100","v":1},{"$f":" 'Overzicht Invoer'!N$100","v":1},{"$f":" 'Overzicht Invoer'!O$100","v":1},{"$f":" 'Overzicht Invoer'!P$100","v":1},{"$f":" 'Overzicht Invoer'!Q$100","v":1},{"$f":" 'Overzicht Invoer'!R$100","v":1},{"$f":" 'Overzicht Invoer'!S$100","v":1},{"$f":" 'Overzicht Invoer'!T$100","v":1},{"$f":" 'Overzicht Invoer'!U$100","v":1},{"$f":" 'Overzicht Invoer'!V$100","v":1},{"$f":" 'Overzicht Invoer'!W$100","v":1},{"$f":" 'Overzicht Invoer'!X$100","v":1},{"$f":" 'Overzicht Invoer'!Y$100","v":1},{"$f":" 'Overzicht Invoer'!Z$100","v":1},{"$f":" 'Overzicht Invoer'!AA$100","v":1},{"$f":" 'Overzicht Invoer'!AB$100","v":1},{"$f":" 'Overzicht Invoer'!AC$100","v":1},{"$f":" 'Overzicht Invoer'!AD$100","v":1},{"$f":" 'Overzicht Invoer'!AE$100","v":1},{"$f":" 'Overzicht Invoer'!AF$100","v":1},{"$f":" 'Overzicht Invoer'!AG$100","v":1},{"$f":" 'Overzicht Invoer'!AH$100","v":1},{"$f":" 'Overzicht Invoer'!AI$100","v":1},{"$f":" 'Overzicht Invoer'!AJ$100","v":1},{"$f":" 'Overzicht Invoer'!AK$100","v":1},{"$f":" 'Overzicht Invoer'!AL$100","v":1},{"$f":" 'Overzicht Invoer'!AM$100","v":1},{"$f":" 'Overzicht Invoer'!AN$100","v":1},{"$f":" 'Overzicht Invoer'!AO$100","v":1},{"$f":" 'Overzicht Invoer'!AP$100","v":1},{"$f":" 'Overzicht Invoer'!AQ$100","v":1},{"$f":" 'Overzicht Invoer'!AR$100","v":1},{"$f":" 'Overzicht Invoer'!AS$100","v":1},{"$f":" 'Overzicht Invoer'!AT$100","v":1},{"$f":" 'Overzicht Invoer'!AU$100","v":1},{"$f":" 'Overzicht Invoer'!AV$100","v":1},{"$f":" 'Overzicht Invoer'!AW$100","v":1},{"$f":" 'Overzicht Invoer'!AX$100","v":1},{"$f":" 'Overzicht Invoer'!AY$100","v":1},{"$f":" 'Overzicht Invoer'!AZ$100","v":1},{"$f":" 'Overzicht Invoer'!BA$100","v":1},{"$f":" 'Overzicht Invoer'!BB$100","v":1},{"$f":" 'Overzicht Invoer'!BC$100","v":1},{"$f":" 'Overzicht Invoer'!BD$100","v":1},{"$f":" 'Overzicht Invoer'!BE$100","v":1},{"$f":" 'Overzicht Invoer'!BF$100","v":1},{"$f":" 'Overzicht Invoer'!BG$100","v":1},{"$f":" 'Overzicht Invoer'!BH$100","v":1},{"$f":" 'Overzicht Invoer'!BI$100","v":1},{"$f":" 'Overzicht Invoer'!BJ$100","v":1},{"$f":" 'Overzicht Invoer'!BK$100","v":1},{"$f":" 'Overzicht Invoer'!BL$100","v":1},{"$f":" 'Overzicht Invoer'!BM$100","v":1},{"$f":" 'Overzicht Invoer'!BN$100","v":1},{"$f":" 'Overzicht Invoer'!BO$100","v":1},{"$f":" 'Overzicht Invoer'!BP$100","v":1},{"$f":" 'Overzicht Invoer'!BQ$100","v":1},{"$f":" 'Overzicht Invoer'!BR$100","v":1},{"$f":" 'Overzicht Invoer'!BS$100","v":1},{"$f":" 'Overzicht Invoer'!BT$100","v":1}]
[null,null,null,null,"Capex Collectieve warmtemeter",null,"€",{"$f":" SUM(M109:BT109)","v":0},null,null,null,null,{"$f":" ($F104 * $F105) * M107 * M108 * (1 + $F106)","v":0},{"$f":" ($F104 * $F105) * N107 * N108 * (1 + $F106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$95","v":"Capex Collectieve aansluitingen"},{"$f":" F$95","v":0},"€",0,0,null,null,null,{"$f":" M$95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$102","v":"Capex Collectieve warmewisselaars en afleversets"},{"$f":" F$102","v":0},"€",0,0,null,null,null,{"$f":" M$102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$109","v":"Capex Collectieve warmtemeter"},{"$f":" F$109","v":0},"€",0,0,null,null,null,{"$f":" M$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totaal Capex Coll POS",null,"€",{"$f":" SUM(M114:BT114)","v":0},null,null,null,null,{"$f":" SUM(M111:M113)","v":0},{"$f":" SUM(N111:N113)","v":0},{"$f":" SUM(O111:O113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT( E114, LEN(E114) - 4)","v":"Totaal Capex Coll"},null,"€",{"$f":" SUM(M115:BT115)","v":0},null,null,null,null,{"$f":" - M114","v":0},{"$f":" - N114","v":0},{"$f":" - O114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["2. AFSCHRIJVING"]
[]
[null,null,"CAPEX Hoofdtracé"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E108","v":"Econ. levensduur en fasering Hoofddistributietracé"},{"$f":"'Overzicht Invoer'!F108","v":30},{"$f":"'Overzicht Invoer'!G108","v":"jaar"},{"$f":"'Overzicht Invoer'!H108","v":true}]
[null,null,null,null,{"$f":" E$36","v":"Totaal Capex Hoofdtracé"},{"$f":" F$36","v":0},"€",{"$f":" H$36","v":0},null,null,null,null,{"$f":" M$36","v":0},{"$f":" N$36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M122:BT122)","v":0},null,null,null,null,{"$f":" IF( M$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,M$6 - $F120))","v":0},{"$f":" IF( N$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,N$6 - $F120))","v":0},{"$f":" IF( O$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,O$6 - $F120))","v":0},{"$f":" IF( P$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,P$6 - $F120))","v":0},{"$f":" IF( Q$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,Q$6 - $F120))","v":0},{"$f":" IF( R$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,R$6 - $F120))","v":0},{"$f":" IF( S$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,S$6 - $F120))","v":0},{"$f":" IF( T$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,T$6 - $F120))","v":0},{"$f":" IF( U$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,U$6 - $F120))","v":0},{"$f":" IF( V$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,V$6 - $F120))","v":0},{"$f":" IF( W$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,W$6 - $F120))","v":0},{"$f":" IF( X$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,X$6 - $F120))","v":0},{"$f":" IF( Y$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,Y$6 - $F120))","v":0},{"$f":" IF( Z$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,Z$6 - $F120))","v":0},{"$f":" IF( AA$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AA$6 - $F120))","v":0},{"$f":" IF( AB$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AB$6 - $F120))","v":0},{"$f":" IF( AC$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AC$6 - $F120))","v":0},{"$f":" IF( AD$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AD$6 - $F120))","v":0},{"$f":" IF( AE$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AE$6 - $F120))","v":0},{"$f":" IF( AF$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AF$6 - $F120))","v":0},{"$f":" IF( AG$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AG$6 - $F120))","v":0},{"$f":" IF( AH$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AH$6 - $F120))","v":0},{"$f":" IF( AI$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AI$6 - $F120))","v":0},{"$f":" IF( AJ$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AJ$6 - $F120))","v":0},{"$f":" IF( AK$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AK$6 - $F120))","v":0},{"$f":" IF( AL$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AL$6 - $F120))","v":0},{"$f":" IF( AM$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AM$6 - $F120))","v":0},{"$f":" IF( AN$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AN$6 - $F120))","v":0},{"$f":" IF( AO$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AO$6 - $F120))","v":0},{"$f":" IF( AP$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AP$6 - $F120))","v":0},{"$f":" IF( AQ$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AQ$6 - $F120))","v":0},{"$f":" IF( AR$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AR$6 - $F120))","v":0},{"$f":" IF( AS$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AS$6 - $F120))","v":0},{"$f":" IF( AT$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AT$6 - $F120))","v":0},{"$f":" IF( AU$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AU$6 - $F120))","v":0},{"$f":" IF( AV$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AV$6 - $F120))","v":0},{"$f":" IF( AW$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AW$6 - $F120))","v":0},{"$f":" IF( AX$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AX$6 - $F120))","v":0},{"$f":" IF( AY$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AY$6 - $F120))","v":0},{"$f":" IF( AZ$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,AZ$6 - $F120))","v":0},{"$f":" IF( BA$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,BA$6 - $F120))","v":0},{"$f":" IF( BB$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,BB$6 - $F120))","v":0},{"$f":" IF( BC$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,BC$6 - $F120))","v":0},{"$f":" IF( BD$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,BD$6 - $F120))","v":0},{"$f":" IF( BE$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,BE$6 - $F120))","v":0},{"$f":" IF( BF$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,BF$6 - $F120))","v":0},{"$f":" IF( BG$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,BG$6 - $F120))","v":0},{"$f":" IF( BH$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,BH$6 - $F120))","v":0},{"$f":" IF( BI$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,BI$6 - $F120))","v":0},{"$f":" IF( BJ$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,BJ$6 - $F120))","v":0},{"$f":" IF( BK$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,BK$6 - $F120))","v":0},{"$f":" IF( BL$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,BL$6 - $F120))","v":0},{"$f":" IF( BM$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,BM$6 - $F120))","v":0},{"$f":" IF( BN$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,BN$6 - $F120))","v":0},{"$f":" IF( BO$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,BO$6 - $F120))","v":0},{"$f":" IF( BP$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,BP$6 - $F120))","v":0},{"$f":" IF( BQ$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,BQ$6 - $F120))","v":0},{"$f":" IF( BR$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,BR$6 - $F120))","v":0},{"$f":" IF( BS$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,BS$6 - $F120))","v":0},{"$f":" IF( BT$6 - $F120 <= 0, 0, - INDEX($M121:$BT121, ,BT$6 - $F120))","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$127","v":"Timing Exploitatie netten en organisatie"},{"$f":" 'Overzicht Invoer'!F$127","v":30},{"$f":" 'Overzicht Invoer'!G$127","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$127","v":true},{"$f":" 'Overzicht Invoer'!I$127","v":0},{"$f":" 'Overzicht Invoer'!J$127","v":0},{"$f":" 'Overzicht Invoer'!K$127","v":0},{"$f":" 'Overzicht Invoer'!L$127","v":0},{"$f":" 'Overzicht Invoer'!M$127","v":0},{"$f":" 'Overzicht Invoer'!N$127","v":1},{"$f":" 'Overzicht Invoer'!O$127","v":1},{"$f":" 'Overzicht Invoer'!P$127","v":1},{"$f":" 'Overzicht Invoer'!Q$127","v":1},{"$f":" 'Overzicht Invoer'!R$127","v":1},{"$f":" 'Overzicht Invoer'!S$127","v":1},{"$f":" 'Overzicht Invoer'!T$127","v":1},{"$f":" 'Overzicht Invoer'!U$127","v":1},{"$f":" 'Overzicht Invoer'!V$127","v":1},{"$f":" 'Overzicht Invoer'!W$127","v":1},{"$f":" 'Overzicht Invoer'!X$127","v":1},{"$f":" 'Overzicht Invoer'!Y$127","v":1},{"$f":" 'Overzicht Invoer'!Z$127","v":1},{"$f":" 'Overzicht Invoer'!AA$127","v":1},{"$f":" 'Overzicht Invoer'!AB$127","v":1},{"$f":" 'Overzicht Invoer'!AC$127","v":1},{"$f":" 'Overzicht Invoer'!AD$127","v":1},{"$f":" 'Overzicht Invoer'!AE$127","v":1},{"$f":" 'Overzicht Invoer'!AF$127","v":1},{"$f":" 'Overzicht Invoer'!AG$127","v":1},{"$f":" 'Overzicht Invoer'!AH$127","v":1},{"$f":" 'Overzicht Invoer'!AI$127","v":1},{"$f":" 'Overzicht Invoer'!AJ$127","v":1},{"$f":" 'Overzicht Invoer'!AK$127","v":1},{"$f":" 'Overzicht Invoer'!AL$127","v":1},{"$f":" 'Overzicht Invoer'!AM$127","v":1},{"$f":" 'Overzicht Invoer'!AN$127","v":1},{"$f":" 'Overzicht Invoer'!AO$127","v":1},{"$f":" 'Overzicht Invoer'!AP$127","v":1},{"$f":" 'Overzicht Invoer'!AQ$127","v":1},{"$f":" 'Overzicht Invoer'!AR$127","v":0},{"$f":" 'Overzicht Invoer'!AS$127","v":0},{"$f":" 'Overzicht Invoer'!AT$127","v":0},{"$f":" 'Overzicht Invoer'!AU$127","v":0},{"$f":" 'Overzicht Invoer'!AV$127","v":0},{"$f":" 'Overzicht Invoer'!AW$127","v":0},{"$f":" 'Overzicht Invoer'!AX$127","v":0},{"$f":" 'Overzicht Invoer'!AY$127","v":0},{"$f":" 'Overzicht Invoer'!AZ$127","v":0},{"$f":" 'Overzicht Invoer'!BA$127","v":0},{"$f":" 'Overzicht Invoer'!BB$127","v":0},{"$f":" 'Overzicht Invoer'!BC$127","v":0},{"$f":" 'Overzicht Invoer'!BD$127","v":0},{"$f":" 'Overzicht Invoer'!BE$127","v":0},{"$f":" 'Overzicht Invoer'!BF$127","v":0},{"$f":" 'Overzicht Invoer'!BG$127","v":0},{"$f":" 'Overzicht Invoer'!BH$127","v":0},{"$f":" 'Overzicht Invoer'!BI$127","v":0},{"$f":" 'Overzicht Invoer'!BJ$127","v":0},{"$f":" 'Overzicht Invoer'!BK$127","v":0},{"$f":" 'Overzicht Invoer'!BL$127","v":0},{"$f":" 'Overzicht Invoer'!BM$127","v":0},{"$f":" 'Overzicht Invoer'!BN$127","v":0},{"$f":" 'Overzicht Invoer'!BO$127","v":0},{"$f":" 'Overzicht Invoer'!BP$127","v":0},{"$f":" 'Overzicht Invoer'!BQ$127","v":0},{"$f":" 'Overzicht Invoer'!BR$127","v":0},{"$f":" 'Overzicht Invoer'!BS$127","v":0},{"$f":" 'Overzicht Invoer'!BT$127","v":0}]
[null,null,null,null,"Afschrijving hoofdtracé",null,"€",{"$f":" SUM(M124:BT124)","v":0},null,null,null,null,{"$f":" IF(M6=$F$120+1,$H$121-SUM(L124:$M124),SUM($I121:L122) / $F120 * M123)","v":0},{"$f":" IF(N6=$F$120+1,$H$121-SUM($M124:M124),SUM($I121:M122) / $F120 * N123)","v":0},{"$f":" IF(O6=$F$120+1,$H$121-SUM($M124:N124),SUM($I121:N122) / $F120 * O123)","v":0},{"$f":" IF(P6=$F$120+1,$H$121-SUM($M124:O124),SUM($I121:O122) / $F120 * P123)","v":0},{"$f":" IF(Q6=$F$120+1,$H$121-SUM($M124:P124),SUM($I121:P122) / $F120 * Q123)","v":0},{"$f":" IF(R6=$F$120+1,$H$121-SUM($M124:Q124),SUM($I121:Q122) / $F120 * R123)","v":0},{"$f":" IF(S6=$F$120+1,$H$121-SUM($M124:R124),SUM($I121:R122) / $F120 * S123)","v":0},{"$f":" IF(T6=$F$120+1,$H$121-SUM($M124:S124),SUM($I121:S122) / $F120 * T123)","v":0},{"$f":" IF(U6=$F$120+1,$H$121-SUM($M124:T124),SUM($I121:T122) / $F120 * U123)","v":0},{"$f":" IF(V6=$F$120+1,$H$121-SUM($M124:U124),SUM($I121:U122) / $F120 * V123)","v":0},{"$f":" IF(W6=$F$120+1,$H$121-SUM($M124:V124),SUM($I121:V122) / $F120 * W123)","v":0},{"$f":" IF(X6=$F$120+1,$H$121-SUM($M124:W124),SUM($I121:W122) / $F120 * X123)","v":0},{"$f":" IF(Y6=$F$120+1,$H$121-SUM($M124:X124),SUM($I121:X122) / $F120 * Y123)","v":0},{"$f":" IF(Z6=$F$120+1,$H$121-SUM($M124:Y124),SUM($I121:Y122) / $F120 * Z123)","v":0},{"$f":" IF(AA6=$F$120+1,$H$121-SUM($M124:Z124),SUM($I121:Z122) / $F120 * AA123)","v":0},{"$f":" IF(AB6=$F$120+1,$H$121-SUM($M124:AA124),SUM($I121:AA122) / $F120 * AB123)","v":0},{"$f":" IF(AC6=$F$120+1,$H$121-SUM($M124:AB124),SUM($I121:AB122) / $F120 * AC123)","v":0},{"$f":" IF(AD6=$F$120+1,$H$121-SUM($M124:AC124),SUM($I121:AC122) / $F120 * AD123)","v":0},{"$f":" IF(AE6=$F$120+1,$H$121-SUM($M124:AD124),SUM($I121:AD122) / $F120 * AE123)","v":0},{"$f":" IF(AF6=$F$120+1,$H$121-SUM($M124:AE124),SUM($I121:AE122) / $F120 * AF123)","v":0},{"$f":" IF(AG6=$F$120+1,$H$121-SUM($M124:AF124),SUM($I121:AF122) / $F120 * AG123)","v":0},{"$f":" IF(AH6=$F$120+1,$H$121-SUM($M124:AG124),SUM($I121:AG122) / $F120 * AH123)","v":0},{"$f":" IF(AI6=$F$120+1,$H$121-SUM($M124:AH124),SUM($I121:AH122) / $F120 * AI123)","v":0},{"$f":" IF(AJ6=$F$120+1,$H$121-SUM($M124:AI124),SUM($I121:AI122) / $F120 * AJ123)","v":0},{"$f":" IF(AK6=$F$120+1,$H$121-SUM($M124:AJ124),SUM($I121:AJ122) / $F120 * AK123)","v":0},{"$f":" IF(AL6=$F$120+1,$H$121-SUM($M124:AK124),SUM($I121:AK122) / $F120 * AL123)","v":0},{"$f":" IF(AM6=$F$120+1,$H$121-SUM($M124:AL124),SUM($I121:AL122) / $F120 * AM123)","v":0},{"$f":" IF(AN6=$F$120+1,$H$121-SUM($M124:AM124),SUM($I121:AM122) / $F120 * AN123)","v":0},{"$f":" IF(AO6=$F$120+1,$H$121-SUM($M124:AN124),SUM($I121:AN122) / $F120 * AO123)","v":0},{"$f":" IF(AP6=$F$120+1,$H$121-SUM($M124:AO124),SUM($I121:AO122) / $F120 * AP123)","v":0},{"$f":" IF(AQ6=$F$120+1,$H$121-SUM($M124:AP124),SUM($I121:AP122) / $F120 * AQ123)","v":0},{"$f":" SUM($I121:AQ122) / $F120 * AR123","v":0},{"$f":" SUM($I121:AR122) / $F120 * AS123","v":0},{"$f":" SUM($I121:AS122) / $F120 * AT123","v":0},{"$f":" SUM($I121:AT122) / $F120 * AU123","v":0},{"$f":" SUM($I121:AU122) / $F120 * AV123","v":0},{"$f":" SUM($I121:AV122) / $F120 * AW123","v":0},{"$f":" SUM($I121:AW122) / $F120 * AX123","v":0},{"$f":" SUM($I121:AX122) / $F120 * AY123","v":0},{"$f":" SUM($I121:AY122) / $F120 * AZ123","v":0},{"$f":" SUM($I121:AZ122) / $F120 * BA123","v":0},{"$f":" SUM($I121:BA122) / $F120 * BB123","v":0},{"$f":" SUM($I121:BB122) / $F120 * BC123","v":0},{"$f":" SUM($I121:BC122) / $F120 * BD123","v":0},{"$f":" SUM($I121:BD122) / $F120 * BE123","v":0},{"$f":" SUM($I121:BE122) / $F120 * BF123","v":0},{"$f":" SUM($I121:BF122) / $F120 * BG123","v":0},{"$f":" SUM($I121:BG122) / $F120 * BH123","v":0},{"$f":" SUM($I121:BH122) / $F120 * BI123","v":0},{"$f":" SUM($I121:BI122) / $F120 * BJ123","v":0},{"$f":" SUM($I121:BJ122) / $F120 * BK123","v":0},{"$f":" SUM($I121:BK122) / $F120 * BL123","v":0},{"$f":" SUM($I121:BL122) / $F120 * BM123","v":0},{"$f":" SUM($I121:BM122) / $F120 * BN123","v":0},{"$f":" SUM($I121:BN122) / $F120 * BO123","v":0},{"$f":" SUM($I121:BO122) / $F120 * BP123","v":0},{"$f":" SUM($I121:BP122) / $F120 * BQ123","v":0},{"$f":" SUM($I121:BQ122) / $F120 * BR123","v":0},{"$f":" SUM($I121:BR122) / $F120 * BS123","v":0},{"$f":" SUM($I121:BS122) / $F120 * BT123","v":0}]
[null,null,"CAPEX Primair Leidingnet"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E109","v":"Econ. levensduur en fasering Primaire netten"},{"$f":"'Overzicht Invoer'!F109","v":30},{"$f":"'Overzicht Invoer'!G109","v":"jaar"},{"$f":"'Overzicht Invoer'!H109","v":true}]
[null,null,null,null,{"$f":" E$37","v":"Totaal Capex Primaire netten"},{"$f":" F$37","v":0},"€",0,null,null,null,null,{"$f":" M$37","v":0},{"$f":" N$37","v":0},{"$f":" O$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M128:BT128)","v":0},null,null,null,null,{"$f":" IF( M$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,M$6 - $F126))","v":0},{"$f":" IF( N$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,N$6 - $F126))","v":0},{"$f":" IF( O$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,O$6 - $F126))","v":0},{"$f":" IF( P$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,P$6 - $F126))","v":0},{"$f":" IF( Q$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,Q$6 - $F126))","v":0},{"$f":" IF( R$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,R$6 - $F126))","v":0},{"$f":" IF( S$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,S$6 - $F126))","v":0},{"$f":" IF( T$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,T$6 - $F126))","v":0},{"$f":" IF( U$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,U$6 - $F126))","v":0},{"$f":" IF( V$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,V$6 - $F126))","v":0},{"$f":" IF( W$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,W$6 - $F126))","v":0},{"$f":" IF( X$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,X$6 - $F126))","v":0},{"$f":" IF( Y$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,Y$6 - $F126))","v":0},{"$f":" IF( Z$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,Z$6 - $F126))","v":0},{"$f":" IF( AA$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AA$6 - $F126))","v":0},{"$f":" IF( AB$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AB$6 - $F126))","v":0},{"$f":" IF( AC$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AC$6 - $F126))","v":0},{"$f":" IF( AD$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AD$6 - $F126))","v":0},{"$f":" IF( AE$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AE$6 - $F126))","v":0},{"$f":" IF( AF$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AF$6 - $F126))","v":0},{"$f":" IF( AG$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AG$6 - $F126))","v":0},{"$f":" IF( AH$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AH$6 - $F126))","v":0},{"$f":" IF( AI$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AI$6 - $F126))","v":0},{"$f":" IF( AJ$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AJ$6 - $F126))","v":0},{"$f":" IF( AK$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AK$6 - $F126))","v":0},{"$f":" IF( AL$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AL$6 - $F126))","v":0},{"$f":" IF( AM$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AM$6 - $F126))","v":0},{"$f":" IF( AN$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AN$6 - $F126))","v":0},{"$f":" IF( AO$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AO$6 - $F126))","v":0},{"$f":" IF( AP$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AP$6 - $F126))","v":0},{"$f":" IF( AQ$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AQ$6 - $F126))","v":0},{"$f":" IF( AR$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AR$6 - $F126))","v":0},{"$f":" IF( AS$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AS$6 - $F126))","v":0},{"$f":" IF( AT$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AT$6 - $F126))","v":0},{"$f":" IF( AU$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AU$6 - $F126))","v":0},{"$f":" IF( AV$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AV$6 - $F126))","v":0},{"$f":" IF( AW$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AW$6 - $F126))","v":0},{"$f":" IF( AX$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AX$6 - $F126))","v":0},{"$f":" IF( AY$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AY$6 - $F126))","v":0},{"$f":" IF( AZ$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,AZ$6 - $F126))","v":0},{"$f":" IF( BA$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,BA$6 - $F126))","v":0},{"$f":" IF( BB$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,BB$6 - $F126))","v":0},{"$f":" IF( BC$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,BC$6 - $F126))","v":0},{"$f":" IF( BD$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,BD$6 - $F126))","v":0},{"$f":" IF( BE$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,BE$6 - $F126))","v":0},{"$f":" IF( BF$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,BF$6 - $F126))","v":0},{"$f":" IF( BG$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,BG$6 - $F126))","v":0},{"$f":" IF( BH$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,BH$6 - $F126))","v":0},{"$f":" IF( BI$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,BI$6 - $F126))","v":0},{"$f":" IF( BJ$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,BJ$6 - $F126))","v":0},{"$f":" IF( BK$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,BK$6 - $F126))","v":0},{"$f":" IF( BL$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,BL$6 - $F126))","v":0},{"$f":" IF( BM$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,BM$6 - $F126))","v":0},{"$f":" IF( BN$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,BN$6 - $F126))","v":0},{"$f":" IF( BO$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,BO$6 - $F126))","v":0},{"$f":" IF( BP$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,BP$6 - $F126))","v":0},{"$f":" IF( BQ$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,BQ$6 - $F126))","v":0},{"$f":" IF( BR$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,BR$6 - $F126))","v":0},{"$f":" IF( BS$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,BS$6 - $F126))","v":0},{"$f":" IF( BT$6 - $F126 <= 0, 0, - INDEX($M127:$BT127, ,BT$6 - $F126))","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$127","v":"Timing Exploitatie netten en organisatie"},{"$f":" 'Overzicht Invoer'!F$127","v":30},{"$f":" 'Overzicht Invoer'!G$127","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$127","v":true},{"$f":" 'Overzicht Invoer'!I$127","v":0},{"$f":" 'Overzicht Invoer'!J$127","v":0},{"$f":" 'Overzicht Invoer'!K$127","v":0},{"$f":" 'Overzicht Invoer'!L$127","v":0},{"$f":" 'Overzicht Invoer'!M$127","v":0},{"$f":" 'Overzicht Invoer'!N$127","v":1},{"$f":" 'Overzicht Invoer'!O$127","v":1},{"$f":" 'Overzicht Invoer'!P$127","v":1},{"$f":" 'Overzicht Invoer'!Q$127","v":1},{"$f":" 'Overzicht Invoer'!R$127","v":1},{"$f":" 'Overzicht Invoer'!S$127","v":1},{"$f":" 'Overzicht Invoer'!T$127","v":1},{"$f":" 'Overzicht Invoer'!U$127","v":1},{"$f":" 'Overzicht Invoer'!V$127","v":1},{"$f":" 'Overzicht Invoer'!W$127","v":1},{"$f":" 'Overzicht Invoer'!X$127","v":1},{"$f":" 'Overzicht Invoer'!Y$127","v":1},{"$f":" 'Overzicht Invoer'!Z$127","v":1},{"$f":" 'Overzicht Invoer'!AA$127","v":1},{"$f":" 'Overzicht Invoer'!AB$127","v":1},{"$f":" 'Overzicht Invoer'!AC$127","v":1},{"$f":" 'Overzicht Invoer'!AD$127","v":1},{"$f":" 'Overzicht Invoer'!AE$127","v":1},{"$f":" 'Overzicht Invoer'!AF$127","v":1},{"$f":" 'Overzicht Invoer'!AG$127","v":1},{"$f":" 'Overzicht Invoer'!AH$127","v":1},{"$f":" 'Overzicht Invoer'!AI$127","v":1},{"$f":" 'Overzicht Invoer'!AJ$127","v":1},{"$f":" 'Overzicht Invoer'!AK$127","v":1},{"$f":" 'Overzicht Invoer'!AL$127","v":1},{"$f":" 'Overzicht Invoer'!AM$127","v":1},{"$f":" 'Overzicht Invoer'!AN$127","v":1},{"$f":" 'Overzicht Invoer'!AO$127","v":1},{"$f":" 'Overzicht Invoer'!AP$127","v":1},{"$f":" 'Overzicht Invoer'!AQ$127","v":1},{"$f":" 'Overzicht Invoer'!AR$127","v":0},{"$f":" 'Overzicht Invoer'!AS$127","v":0},{"$f":" 'Overzicht Invoer'!AT$127","v":0},{"$f":" 'Overzicht Invoer'!AU$127","v":0},{"$f":" 'Overzicht Invoer'!AV$127","v":0},{"$f":" 'Overzicht Invoer'!AW$127","v":0},{"$f":" 'Overzicht Invoer'!AX$127","v":0},{"$f":" 'Overzicht Invoer'!AY$127","v":0},{"$f":" 'Overzicht Invoer'!AZ$127","v":0},{"$f":" 'Overzicht Invoer'!BA$127","v":0},{"$f":" 'Overzicht Invoer'!BB$127","v":0},{"$f":" 'Overzicht Invoer'!BC$127","v":0},{"$f":" 'Overzicht Invoer'!BD$127","v":0},{"$f":" 'Overzicht Invoer'!BE$127","v":0},{"$f":" 'Overzicht Invoer'!BF$127","v":0},{"$f":" 'Overzicht Invoer'!BG$127","v":0},{"$f":" 'Overzicht Invoer'!BH$127","v":0},{"$f":" 'Overzicht Invoer'!BI$127","v":0},{"$f":" 'Overzicht Invoer'!BJ$127","v":0},{"$f":" 'Overzicht Invoer'!BK$127","v":0},{"$f":" 'Overzicht Invoer'!BL$127","v":0},{"$f":" 'Overzicht Invoer'!BM$127","v":0},{"$f":" 'Overzicht Invoer'!BN$127","v":0},{"$f":" 'Overzicht Invoer'!BO$127","v":0},{"$f":" 'Overzicht Invoer'!BP$127","v":0},{"$f":" 'Overzicht Invoer'!BQ$127","v":0},{"$f":" 'Overzicht Invoer'!BR$127","v":0},{"$f":" 'Overzicht Invoer'!BS$127","v":0},{"$f":" 'Overzicht Invoer'!BT$127","v":0}]
[null,null,null,null,"Afschrijving primair leidingnet",null,"€",{"$f":" SUM(M130:BT130)","v":0},null,null,null,null,{"$f":" IF(M6=$F$126+1,$H$127-SUM(L130:$M130),SUM($I127:L128) / $F126 * M129)","v":0},{"$f":" IF(N6=$F$126+1,$H$127-SUM(M130:$M130),SUM($I127:M128) / $F126 * N129)","v":0},{"$f":" IF(O6=$F$126+1,$H$127-SUM($M130:N130),SUM($I127:N128) / $F126 * O129)","v":0},{"$f":" IF(P6=$F$126+1,$H$127-SUM($M130:O130),SUM($I127:O128) / $F126 * P129)","v":0},{"$f":" IF(Q6=$F$126+1,$H$127-SUM($M130:P130),SUM($I127:P128) / $F126 * Q129)","v":0},{"$f":" IF(R6=$F$126+1,$H$127-SUM($M130:Q130),SUM($I127:Q128) / $F126 * R129)","v":0},{"$f":" IF(S6=$F$126+1,$H$127-SUM($M130:R130),SUM($I127:R128) / $F126 * S129)","v":0},{"$f":" IF(T6=$F$126+1,$H$127-SUM($M130:S130),SUM($I127:S128) / $F126 * T129)","v":0},{"$f":" IF(U6=$F$126+1,$H$127-SUM($M130:T130),SUM($I127:T128) / $F126 * U129)","v":0},{"$f":" IF(V6=$F$126+1,$H$127-SUM($M130:U130),SUM($I127:U128) / $F126 * V129)","v":0},{"$f":" IF(W6=$F$126+1,$H$127-SUM($M130:V130),SUM($I127:V128) / $F126 * W129)","v":0},{"$f":" IF(X6=$F$126+1,$H$127-SUM($M130:W130),SUM($I127:W128) / $F126 * X129)","v":0},{"$f":" IF(Y6=$F$126+1,$H$127-SUM($M130:X130),SUM($I127:X128) / $F126 * Y129)","v":0},{"$f":" IF(Z6=$F$126+1,$H$127-SUM($M130:Y130),SUM($I127:Y128) / $F126 * Z129)","v":0},{"$f":" IF(AA6=$F$126+1,$H$127-SUM($M130:Z130),SUM($I127:Z128) / $F126 * AA129)","v":0},{"$f":" IF(AB6=$F$126+1,$H$127-SUM($M130:AA130),SUM($I127:AA128) / $F126 * AB129)","v":0},{"$f":" IF(AC6=$F$126+1,$H$127-SUM($M130:AB130),SUM($I127:AB128) / $F126 * AC129)","v":0},{"$f":" IF(AD6=$F$126+1,$H$127-SUM($M130:AC130),SUM($I127:AC128) / $F126 * AD129)","v":0},{"$f":" IF(AE6=$F$126+1,$H$127-SUM($M130:AD130),SUM($I127:AD128) / $F126 * AE129)","v":0},{"$f":" IF(AF6=$F$126+1,$H$127-SUM($M130:AE130),SUM($I127:AE128) / $F126 * AF129)","v":0},{"$f":" IF(AG6=$F$126+1,$H$127-SUM($M130:AF130),SUM($I127:AF128) / $F126 * AG129)","v":0},{"$f":" IF(AH6=$F$126+1,$H$127-SUM($M130:AG130),SUM($I127:AG128) / $F126 * AH129)","v":0},{"$f":" IF(AI6=$F$126+1,$H$127-SUM($M130:AH130),SUM($I127:AH128) / $F126 * AI129)","v":0},{"$f":" IF(AJ6=$F$126+1,$H$127-SUM($M130:AI130),SUM($I127:AI128) / $F126 * AJ129)","v":0},{"$f":" IF(AK6=$F$126+1,$H$127-SUM($M130:AJ130),SUM($I127:AJ128) / $F126 * AK129)","v":0},{"$f":" IF(AL6=$F$126+1,$H$127-SUM($M130:AK130),SUM($I127:AK128) / $F126 * AL129)","v":0},{"$f":" IF(AM6=$F$126+1,$H$127-SUM($M130:AL130),SUM($I127:AL128) / $F126 * AM129)","v":0},{"$f":" IF(AN6=$F$126+1,$H$127-SUM($M130:AM130),SUM($I127:AM128) / $F126 * AN129)","v":0},{"$f":" IF(AO6=$F$126+1,$H$127-SUM($M130:AN130),SUM($I127:AN128) / $F126 * AO129)","v":0},{"$f":" IF(AP6=$F$126+1,$H$127-SUM($M130:AO130),SUM($I127:AO128) / $F126 * AP129)","v":0},{"$f":" IF(AQ6=$F$126+1,$H$127-SUM($M130:AP130),SUM($I127:AP128) / $F126 * AQ129)","v":0},{"$f":" IF(AR6=$F$126+1,$H$127-SUM($M130:AQ130),SUM($I127:AQ128) / $F126 * AR129)","v":0},{"$f":" IF(AS6=$F$126+1,$H$127-SUM($M130:AR130),SUM($I127:AR128) / $F126 * AS129)","v":0},{"$f":" IF(AT6=$F$126+1,$H$127-SUM($M130:AS130),SUM($I127:AS128) / $F126 * AT129)","v":0},{"$f":" IF(AU6=$F$126+1,$H$127-SUM($M130:AT130),SUM($I127:AT128) / $F126 * AU129)","v":0},{"$f":" IF(AV6=$F$126+1,$H$127-SUM($M130:AU130),SUM($I127:AU128) / $F126 * AV129)","v":0},{"$f":" IF(AW6=$F$126+1,$H$127-SUM($M130:AV130),SUM($I127:AV128) / $F126 * AW129)","v":0},{"$f":" IF(AX6=$F$126+1,$H$127-SUM($M130:AW130),SUM($I127:AW128) / $F126 * AX129)","v":0},{"$f":" IF(AY6=$F$126+1,$H$127-SUM($M130:AX130),SUM($I127:AX128) / $F126 * AY129)","v":0},{"$f":" IF(AZ6=$F$126+1,$H$127-SUM($M130:AY130),SUM($I127:AY128) / $F126 * AZ129)","v":0},{"$f":" IF(BA6=$F$126+1,$H$127-SUM($M130:AZ130),SUM($I127:AZ128) / $F126 * BA129)","v":0},{"$f":" IF(BB6=$F$126+1,$H$127-SUM($M130:BA130),SUM($I127:BA128) / $F126 * BB129)","v":0},{"$f":" IF(BC6=$F$126+1,$H$127-SUM($M130:BB130),SUM($I127:BB128) / $F126 * BC129)","v":0},{"$f":" IF(BD6=$F$126+1,$H$127-SUM($M130:BC130),SUM($I127:BC128) / $F126 * BD129)","v":0},{"$f":" IF(BE6=$F$126+1,$H$127-SUM($M130:BD130),SUM($I127:BD128) / $F126 * BE129)","v":0},{"$f":" IF(BF6=$F$126+1,$H$127-SUM($M130:BE130),SUM($I127:BE128) / $F126 * BF129)","v":0},{"$f":" IF(BG6=$F$126+1,$H$127-SUM($M130:BF130),SUM($I127:BF128) / $F126 * BG129)","v":0},{"$f":" IF(BH6=$F$126+1,$H$127-SUM($M130:BG130),SUM($I127:BG128) / $F126 * BH129)","v":0},{"$f":" IF(BI6=$F$126+1,$H$127-SUM($M130:BH130),SUM($I127:BH128) / $F126 * BI129)","v":0},{"$f":" IF(BJ6=$F$126+1,$H$127-SUM($M130:BI130),SUM($I127:BI128) / $F126 * BJ129)","v":0},{"$f":" IF(BK6=$F$126+1,$H$127-SUM($M130:BJ130),SUM($I127:BJ128) / $F126 * BK129)","v":0},{"$f":" IF(BL6=$F$126+1,$H$127-SUM($M130:BK130),SUM($I127:BK128) / $F126 * BL129)","v":0},{"$f":" IF(BM6=$F$126+1,$H$127-SUM($M130:BL130),SUM($I127:BL128) / $F126 * BM129)","v":0},{"$f":" IF(BN6=$F$126+1,$H$127-SUM($M130:BM130),SUM($I127:BM128) / $F126 * BN129)","v":0},{"$f":" IF(BO6=$F$126+1,$H$127-SUM($M130:BN130),SUM($I127:BN128) / $F126 * BO129)","v":0},{"$f":" IF(BP6=$F$126+1,$H$127-SUM($M130:BO130),SUM($I127:BO128) / $F126 * BP129)","v":0},{"$f":" IF(BQ6=$F$126+1,$H$127-SUM($M130:BP130),SUM($I127:BP128) / $F126 * BQ129)","v":0},{"$f":" IF(BR6=$F$126+1,$H$127-SUM($M130:BQ130),SUM($I127:BQ128) / $F126 * BR129)","v":0},{"$f":" IF(BS6=$F$126+1,$H$127-SUM($M130:BR130),SUM($I127:BR128) / $F126 * BS129)","v":0},{"$f":" IF(BT6=$F$126+1,$H$127-SUM($M130:BS130),SUM($I127:BS128) / $F126 * BT129)","v":0}]
[null,null,"CAPEX Secundair Leidingnet"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E110","v":"Econ. levensduur en fasering Secundaire netten"},{"$f":"'Overzicht Invoer'!F110","v":30},{"$f":"'Overzicht Invoer'!G110","v":"jaar"},{"$f":"'Overzicht Invoer'!H110","v":true}]
[null,null,null,null,{"$f":" E$38","v":"Totaal Capex Secundaire netten"},{"$f":" F$38","v":0},"€",0,null,null,null,null,{"$f":" M$38","v":0},{"$f":" N$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M134:BT134)","v":0},null,null,null,null,{"$f":" IF( M$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,M$6 - $F132))","v":0},{"$f":" IF( N$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,N$6 - $F132))","v":0},{"$f":" IF( O$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,O$6 - $F132))","v":0},{"$f":" IF( P$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,P$6 - $F132))","v":0},{"$f":" IF( Q$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,Q$6 - $F132))","v":0},{"$f":" IF( R$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,R$6 - $F132))","v":0},{"$f":" IF( S$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,S$6 - $F132))","v":0},{"$f":" IF( T$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,T$6 - $F132))","v":0},{"$f":" IF( U$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,U$6 - $F132))","v":0},{"$f":" IF( V$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,V$6 - $F132))","v":0},{"$f":" IF( W$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,W$6 - $F132))","v":0},{"$f":" IF( X$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,X$6 - $F132))","v":0},{"$f":" IF( Y$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,Y$6 - $F132))","v":0},{"$f":" IF( Z$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,Z$6 - $F132))","v":0},{"$f":" IF( AA$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AA$6 - $F132))","v":0},{"$f":" IF( AB$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AB$6 - $F132))","v":0},{"$f":" IF( AC$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AC$6 - $F132))","v":0},{"$f":" IF( AD$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AD$6 - $F132))","v":0},{"$f":" IF( AE$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AE$6 - $F132))","v":0},{"$f":" IF( AF$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AF$6 - $F132))","v":0},{"$f":" IF( AG$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AG$6 - $F132))","v":0},{"$f":" IF( AH$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AH$6 - $F132))","v":0},{"$f":" IF( AI$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AI$6 - $F132))","v":0},{"$f":" IF( AJ$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AJ$6 - $F132))","v":0},{"$f":" IF( AK$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AK$6 - $F132))","v":0},{"$f":" IF( AL$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AL$6 - $F132))","v":0},{"$f":" IF( AM$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AM$6 - $F132))","v":0},{"$f":" IF( AN$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AN$6 - $F132))","v":0},{"$f":" IF( AO$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AO$6 - $F132))","v":0},{"$f":" IF( AP$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AP$6 - $F132))","v":0},{"$f":" IF( AQ$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AQ$6 - $F132))","v":0},{"$f":" IF( AR$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AR$6 - $F132))","v":0},{"$f":" IF( AS$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AS$6 - $F132))","v":0},{"$f":" IF( AT$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AT$6 - $F132))","v":0},{"$f":" IF( AU$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AU$6 - $F132))","v":0},{"$f":" IF( AV$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AV$6 - $F132))","v":0},{"$f":" IF( AW$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AW$6 - $F132))","v":0},{"$f":" IF( AX$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AX$6 - $F132))","v":0},{"$f":" IF( AY$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AY$6 - $F132))","v":0},{"$f":" IF( AZ$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,AZ$6 - $F132))","v":0},{"$f":" IF( BA$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,BA$6 - $F132))","v":0},{"$f":" IF( BB$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,BB$6 - $F132))","v":0},{"$f":" IF( BC$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,BC$6 - $F132))","v":0},{"$f":" IF( BD$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,BD$6 - $F132))","v":0},{"$f":" IF( BE$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,BE$6 - $F132))","v":0},{"$f":" IF( BF$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,BF$6 - $F132))","v":0},{"$f":" IF( BG$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,BG$6 - $F132))","v":0},{"$f":" IF( BH$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,BH$6 - $F132))","v":0},{"$f":" IF( BI$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,BI$6 - $F132))","v":0},{"$f":" IF( BJ$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,BJ$6 - $F132))","v":0},{"$f":" IF( BK$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,BK$6 - $F132))","v":0},{"$f":" IF( BL$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,BL$6 - $F132))","v":0},{"$f":" IF( BM$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,BM$6 - $F132))","v":0},{"$f":" IF( BN$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,BN$6 - $F132))","v":0},{"$f":" IF( BO$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,BO$6 - $F132))","v":0},{"$f":" IF( BP$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,BP$6 - $F132))","v":0},{"$f":" IF( BQ$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,BQ$6 - $F132))","v":0},{"$f":" IF( BR$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,BR$6 - $F132))","v":0},{"$f":" IF( BS$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,BS$6 - $F132))","v":0},{"$f":" IF( BT$6 - $F132 <= 0, 0, - INDEX($M133:$BT133, ,BT$6 - $F132))","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$127","v":"Timing Exploitatie netten en organisatie"},{"$f":" 'Overzicht Invoer'!F$127","v":30},{"$f":" 'Overzicht Invoer'!G$127","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$127","v":true},{"$f":" 'Overzicht Invoer'!I$127","v":0},{"$f":" 'Overzicht Invoer'!J$127","v":0},{"$f":" 'Overzicht Invoer'!K$127","v":0},{"$f":" 'Overzicht Invoer'!L$127","v":0},{"$f":" 'Overzicht Invoer'!M$127","v":0},{"$f":" 'Overzicht Invoer'!N$127","v":1},{"$f":" 'Overzicht Invoer'!O$127","v":1},{"$f":" 'Overzicht Invoer'!P$127","v":1},{"$f":" 'Overzicht Invoer'!Q$127","v":1},{"$f":" 'Overzicht Invoer'!R$127","v":1},{"$f":" 'Overzicht Invoer'!S$127","v":1},{"$f":" 'Overzicht Invoer'!T$127","v":1},{"$f":" 'Overzicht Invoer'!U$127","v":1},{"$f":" 'Overzicht Invoer'!V$127","v":1},{"$f":" 'Overzicht Invoer'!W$127","v":1},{"$f":" 'Overzicht Invoer'!X$127","v":1},{"$f":" 'Overzicht Invoer'!Y$127","v":1},{"$f":" 'Overzicht Invoer'!Z$127","v":1},{"$f":" 'Overzicht Invoer'!AA$127","v":1},{"$f":" 'Overzicht Invoer'!AB$127","v":1},{"$f":" 'Overzicht Invoer'!AC$127","v":1},{"$f":" 'Overzicht Invoer'!AD$127","v":1},{"$f":" 'Overzicht Invoer'!AE$127","v":1},{"$f":" 'Overzicht Invoer'!AF$127","v":1},{"$f":" 'Overzicht Invoer'!AG$127","v":1},{"$f":" 'Overzicht Invoer'!AH$127","v":1},{"$f":" 'Overzicht Invoer'!AI$127","v":1},{"$f":" 'Overzicht Invoer'!AJ$127","v":1},{"$f":" 'Overzicht Invoer'!AK$127","v":1},{"$f":" 'Overzicht Invoer'!AL$127","v":1},{"$f":" 'Overzicht Invoer'!AM$127","v":1},{"$f":" 'Overzicht Invoer'!AN$127","v":1},{"$f":" 'Overzicht Invoer'!AO$127","v":1},{"$f":" 'Overzicht Invoer'!AP$127","v":1},{"$f":" 'Overzicht Invoer'!AQ$127","v":1},{"$f":" 'Overzicht Invoer'!AR$127","v":0},{"$f":" 'Overzicht Invoer'!AS$127","v":0},{"$f":" 'Overzicht Invoer'!AT$127","v":0},{"$f":" 'Overzicht Invoer'!AU$127","v":0},{"$f":" 'Overzicht Invoer'!AV$127","v":0},{"$f":" 'Overzicht Invoer'!AW$127","v":0},{"$f":" 'Overzicht Invoer'!AX$127","v":0},{"$f":" 'Overzicht Invoer'!AY$127","v":0},{"$f":" 'Overzicht Invoer'!AZ$127","v":0},{"$f":" 'Overzicht Invoer'!BA$127","v":0},{"$f":" 'Overzicht Invoer'!BB$127","v":0},{"$f":" 'Overzicht Invoer'!BC$127","v":0},{"$f":" 'Overzicht Invoer'!BD$127","v":0},{"$f":" 'Overzicht Invoer'!BE$127","v":0},{"$f":" 'Overzicht Invoer'!BF$127","v":0},{"$f":" 'Overzicht Invoer'!BG$127","v":0},{"$f":" 'Overzicht Invoer'!BH$127","v":0},{"$f":" 'Overzicht Invoer'!BI$127","v":0},{"$f":" 'Overzicht Invoer'!BJ$127","v":0},{"$f":" 'Overzicht Invoer'!BK$127","v":0},{"$f":" 'Overzicht Invoer'!BL$127","v":0},{"$f":" 'Overzicht Invoer'!BM$127","v":0},{"$f":" 'Overzicht Invoer'!BN$127","v":0},{"$f":" 'Overzicht Invoer'!BO$127","v":0},{"$f":" 'Overzicht Invoer'!BP$127","v":0},{"$f":" 'Overzicht Invoer'!BQ$127","v":0},{"$f":" 'Overzicht Invoer'!BR$127","v":0},{"$f":" 'Overzicht Invoer'!BS$127","v":0},{"$f":" 'Overzicht Invoer'!BT$127","v":0}]
[null,null,null,null,"Afschrijving secundair leidingnet",null,"€",{"$f":" SUM(M136:BT136)","v":0},null,null,null,null,{"$f":" IF(M$6=$F132+1,$H133-SUM(L136:$M136),SUM($I133:L134) / $F132 * M135)","v":0},{"$f":" IF(N$6=$F132+1,$H133-SUM(M136:$M136),SUM($I133:M134) / $F132 * N135)","v":0},{"$f":" IF(O$6=$F132+1,$H133-SUM($M136:N136),SUM($I133:N134) / $F132 * O135)","v":0},{"$f":" IF(P$6=$F132+1,$H133-SUM($M136:O136),SUM($I133:O134) / $F132 * P135)","v":0},{"$f":" IF(Q$6=$F132+1,$H133-SUM($M136:P136),SUM($I133:P134) / $F132 * Q135)","v":0},{"$f":" IF(R$6=$F132+1,$H133-SUM($M136:Q136),SUM($I133:Q134) / $F132 * R135)","v":0},{"$f":" IF(S$6=$F132+1,$H133-SUM($M136:R136),SUM($I133:R134) / $F132 * S135)","v":0},{"$f":" IF(T$6=$F132+1,$H133-SUM($M136:S136),SUM($I133:S134) / $F132 * T135)","v":0},{"$f":" IF(U$6=$F132+1,$H133-SUM($M136:T136),SUM($I133:T134) / $F132 * U135)","v":0},{"$f":" IF(V$6=$F132+1,$H133-SUM($M136:U136),SUM($I133:U134) / $F132 * V135)","v":0},{"$f":" IF(W$6=$F132+1,$H133-SUM($M136:V136),SUM($I133:V134) / $F132 * W135)","v":0},{"$f":" IF(X$6=$F132+1,$H133-SUM($M136:W136),SUM($I133:W134) / $F132 * X135)","v":0},{"$f":" IF(Y$6=$F132+1,$H133-SUM($M136:X136),SUM($I133:X134) / $F132 * Y135)","v":0},{"$f":" IF(Z$6=$F132+1,$H133-SUM($M136:Y136),SUM($I133:Y134) / $F132 * Z135)","v":0},{"$f":" IF(AA$6=$F132+1,$H133-SUM($M136:Z136),SUM($I133:Z134) / $F132 * AA135)","v":0},{"$f":" IF(AB$6=$F132+1,$H133-SUM($M136:AA136),SUM($I133:AA134) / $F132 * AB135)","v":0},{"$f":" IF(AC$6=$F132+1,$H133-SUM($M136:AB136),SUM($I133:AB134) / $F132 * AC135)","v":0},{"$f":" IF(AD$6=$F132+1,$H133-SUM($M136:AC136),SUM($I133:AC134) / $F132 * AD135)","v":0},{"$f":" IF(AE$6=$F132+1,$H133-SUM($M136:AD136),SUM($I133:AD134) / $F132 * AE135)","v":0},{"$f":" IF(AF$6=$F132+1,$H133-SUM($M136:AE136),SUM($I133:AE134) / $F132 * AF135)","v":0},{"$f":" IF(AG$6=$F132+1,$H133-SUM($M136:AF136),SUM($I133:AF134) / $F132 * AG135)","v":0},{"$f":" IF(AH$6=$F132+1,$H133-SUM($M136:AG136),SUM($I133:AG134) / $F132 * AH135)","v":0},{"$f":" IF(AI$6=$F132+1,$H133-SUM($M136:AH136),SUM($I133:AH134) / $F132 * AI135)","v":0},{"$f":" IF(AJ$6=$F132+1,$H133-SUM($M136:AI136),SUM($I133:AI134) / $F132 * AJ135)","v":0},{"$f":" IF(AK$6=$F132+1,$H133-SUM($M136:AJ136),SUM($I133:AJ134) / $F132 * AK135)","v":0},{"$f":" IF(AL$6=$F132+1,$H133-SUM($M136:AK136),SUM($I133:AK134) / $F132 * AL135)","v":0},{"$f":" IF(AM$6=$F132+1,$H133-SUM($M136:AL136),SUM($I133:AL134) / $F132 * AM135)","v":0},{"$f":" IF(AN$6=$F132+1,$H133-SUM($M136:AM136),SUM($I133:AM134) / $F132 * AN135)","v":0},{"$f":" IF(AO$6=$F132+1,$H133-SUM($M136:AN136),SUM($I133:AN134) / $F132 * AO135)","v":0},{"$f":" IF(AP$6=$F132+1,$H133-SUM($M136:AO136),SUM($I133:AO134) / $F132 * AP135)","v":0},{"$f":" IF(AQ$6=$F132+1,$H133-SUM($M136:AP136),SUM($I133:AP134) / $F132 * AQ135)","v":0},{"$f":" IF(AR$6=$F132+1,$H133-SUM($M136:AQ136),SUM($I133:AQ134) / $F132 * AR135)","v":0},{"$f":" IF(AS$6=$F132+1,$H133-SUM($M136:AR136),SUM($I133:AR134) / $F132 * AS135)","v":0},{"$f":" IF(AT$6=$F132+1,$H133-SUM($M136:AS136),SUM($I133:AS134) / $F132 * AT135)","v":0},{"$f":" IF(AU$6=$F132+1,$H133-SUM($M136:AT136),SUM($I133:AT134) / $F132 * AU135)","v":0},{"$f":" IF(AV$6=$F132+1,$H133-SUM($M136:AU136),SUM($I133:AU134) / $F132 * AV135)","v":0},{"$f":" IF(AW$6=$F132+1,$H133-SUM($M136:AV136),SUM($I133:AV134) / $F132 * AW135)","v":0},{"$f":" IF(AX$6=$F132+1,$H133-SUM($M136:AW136),SUM($I133:AW134) / $F132 * AX135)","v":0},{"$f":" IF(AY$6=$F132+1,$H133-SUM($M136:AX136),SUM($I133:AX134) / $F132 * AY135)","v":0},{"$f":" IF(AZ$6=$F132+1,$H133-SUM($M136:AY136),SUM($I133:AY134) / $F132 * AZ135)","v":0},{"$f":" IF(BA$6=$F132+1,$H133-SUM($M136:AZ136),SUM($I133:AZ134) / $F132 * BA135)","v":0},{"$f":" IF(BB$6=$F132+1,$H133-SUM($M136:BA136),SUM($I133:BA134) / $F132 * BB135)","v":0},{"$f":" IF(BC$6=$F132+1,$H133-SUM($M136:BB136),SUM($I133:BB134) / $F132 * BC135)","v":0},{"$f":" IF(BD$6=$F132+1,$H133-SUM($M136:BC136),SUM($I133:BC134) / $F132 * BD135)","v":0},{"$f":" IF(BE$6=$F132+1,$H133-SUM($M136:BD136),SUM($I133:BD134) / $F132 * BE135)","v":0},{"$f":" IF(BF$6=$F132+1,$H133-SUM($M136:BE136),SUM($I133:BE134) / $F132 * BF135)","v":0},{"$f":" IF(BG$6=$F132+1,$H133-SUM($M136:BF136),SUM($I133:BF134) / $F132 * BG135)","v":0},{"$f":" IF(BH$6=$F132+1,$H133-SUM($M136:BG136),SUM($I133:BG134) / $F132 * BH135)","v":0},{"$f":" IF(BI$6=$F132+1,$H133-SUM($M136:BH136),SUM($I133:BH134) / $F132 * BI135)","v":0},{"$f":" IF(BJ$6=$F132+1,$H133-SUM($M136:BI136),SUM($I133:BI134) / $F132 * BJ135)","v":0},{"$f":" IF(BK$6=$F132+1,$H133-SUM($M136:BJ136),SUM($I133:BJ134) / $F132 * BK135)","v":0},{"$f":" IF(BL$6=$F132+1,$H133-SUM($M136:BK136),SUM($I133:BK134) / $F132 * BL135)","v":0},{"$f":" IF(BM$6=$F132+1,$H133-SUM($M136:BL136),SUM($I133:BL134) / $F132 * BM135)","v":0},{"$f":" IF(BN$6=$F132+1,$H133-SUM($M136:BM136),SUM($I133:BM134) / $F132 * BN135)","v":0},{"$f":" IF(BO$6=$F132+1,$H133-SUM($M136:BN136),SUM($I133:BN134) / $F132 * BO135)","v":0},{"$f":" IF(BP$6=$F132+1,$H133-SUM($M136:BO136),SUM($I133:BO134) / $F132 * BP135)","v":0},{"$f":" IF(BQ$6=$F132+1,$H133-SUM($M136:BP136),SUM($I133:BP134) / $F132 * BQ135)","v":0},{"$f":" IF(BR$6=$F132+1,$H133-SUM($M136:BQ136),SUM($I133:BQ134) / $F132 * BR135)","v":0},{"$f":" IF(BS$6=$F132+1,$H133-SUM($M136:BR136),SUM($I133:BR134) / $F132 * BS135)","v":0},{"$f":" IF(BT$6=$F132+1,$H133-SUM($M136:BS136),SUM($I133:BS134) / $F132 * BT135)","v":0}]
[null,null,"CAPEX Overig"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E120","v":"Econ. levensduur en fasering CAPEX Overig"},{"$f":"'Overzicht Invoer'!F111","v":30},{"$f":"'Overzicht Invoer'!G111","v":"jaar"},{"$f":"'Overzicht Invoer'!H111","v":true}]
[null,null,null,null,{"$f":" E$39","v":"Totaal Capex Overig"},{"$f":" F$39","v":0},"€",0,{"$f":" I$40","v":0},0,0,0,{"$f":" M$39","v":0},{"$f":" N$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M140:BT140)","v":0},null,null,null,null,{"$f":" IF( M$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,M$6 - $F138))","v":0},{"$f":" IF( N$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,N$6 - $F138))","v":0},{"$f":" IF( O$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,O$6 - $F138))","v":0},{"$f":" IF( P$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,P$6 - $F138))","v":0},{"$f":" IF( Q$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,Q$6 - $F138))","v":0},{"$f":" IF( R$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,R$6 - $F138))","v":0},{"$f":" IF( S$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,S$6 - $F138))","v":0},{"$f":" IF( T$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,T$6 - $F138))","v":0},{"$f":" IF( U$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,U$6 - $F138))","v":0},{"$f":" IF( V$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,V$6 - $F138))","v":0},{"$f":" IF( W$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,W$6 - $F138))","v":0},{"$f":" IF( X$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,X$6 - $F138))","v":0},{"$f":" IF( Y$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,Y$6 - $F138))","v":0},{"$f":" IF( Z$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,Z$6 - $F138))","v":0},{"$f":" IF( AA$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AA$6 - $F138))","v":0},{"$f":" IF( AB$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AB$6 - $F138))","v":0},{"$f":" IF( AC$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AC$6 - $F138))","v":0},{"$f":" IF( AD$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AD$6 - $F138))","v":0},{"$f":" IF( AE$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AE$6 - $F138))","v":0},{"$f":" IF( AF$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AF$6 - $F138))","v":0},{"$f":" IF( AG$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AG$6 - $F138))","v":0},{"$f":" IF( AH$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AH$6 - $F138))","v":0},{"$f":" IF( AI$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AI$6 - $F138))","v":0},{"$f":" IF( AJ$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AJ$6 - $F138))","v":0},{"$f":" IF( AK$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AK$6 - $F138))","v":0},{"$f":" IF( AL$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AL$6 - $F138))","v":0},{"$f":" IF( AM$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AM$6 - $F138))","v":0},{"$f":" IF( AN$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AN$6 - $F138))","v":0},{"$f":" IF( AO$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AO$6 - $F138))","v":0},{"$f":" IF( AP$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AP$6 - $F138))","v":0},{"$f":" IF( AQ$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AQ$6 - $F138))","v":0},{"$f":" IF( AR$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AR$6 - $F138))","v":0},{"$f":" IF( AS$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AS$6 - $F138))","v":0},{"$f":" IF( AT$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AT$6 - $F138))","v":0},{"$f":" IF( AU$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AU$6 - $F138))","v":0},{"$f":" IF( AV$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AV$6 - $F138))","v":0},{"$f":" IF( AW$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AW$6 - $F138))","v":0},{"$f":" IF( AX$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AX$6 - $F138))","v":0},{"$f":" IF( AY$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AY$6 - $F138))","v":0},{"$f":" IF( AZ$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,AZ$6 - $F138))","v":0},{"$f":" IF( BA$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,BA$6 - $F138))","v":0},{"$f":" IF( BB$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,BB$6 - $F138))","v":0},{"$f":" IF( BC$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,BC$6 - $F138))","v":0},{"$f":" IF( BD$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,BD$6 - $F138))","v":0},{"$f":" IF( BE$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,BE$6 - $F138))","v":0},{"$f":" IF( BF$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,BF$6 - $F138))","v":0},{"$f":" IF( BG$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,BG$6 - $F138))","v":0},{"$f":" IF( BH$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,BH$6 - $F138))","v":0},{"$f":" IF( BI$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,BI$6 - $F138))","v":0},{"$f":" IF( BJ$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,BJ$6 - $F138))","v":0},{"$f":" IF( BK$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,BK$6 - $F138))","v":0},{"$f":" IF( BL$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,BL$6 - $F138))","v":0},{"$f":" IF( BM$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,BM$6 - $F138))","v":0},{"$f":" IF( BN$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,BN$6 - $F138))","v":0},{"$f":" IF( BO$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,BO$6 - $F138))","v":0},{"$f":" IF( BP$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,BP$6 - $F138))","v":0},{"$f":" IF( BQ$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,BQ$6 - $F138))","v":0},{"$f":" IF( BR$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,BR$6 - $F138))","v":0},{"$f":" IF( BS$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,BS$6 - $F138))","v":0},{"$f":" IF( BT$6 - $F138 <= 0, 0, - INDEX($M139:$BT139, ,BT$6 - $F138))","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$127","v":"Timing Exploitatie netten en organisatie"},{"$f":" 'Overzicht Invoer'!F$127","v":30},{"$f":" 'Overzicht Invoer'!G$127","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$127","v":true},{"$f":" 'Overzicht Invoer'!I$127","v":0},{"$f":" 'Overzicht Invoer'!J$127","v":0},{"$f":" 'Overzicht Invoer'!K$127","v":0},{"$f":" 'Overzicht Invoer'!L$127","v":0},{"$f":" 'Overzicht Invoer'!M$127","v":0},{"$f":" 'Overzicht Invoer'!N$127","v":1},{"$f":" 'Overzicht Invoer'!O$127","v":1},{"$f":" 'Overzicht Invoer'!P$127","v":1},{"$f":" 'Overzicht Invoer'!Q$127","v":1},{"$f":" 'Overzicht Invoer'!R$127","v":1},{"$f":" 'Overzicht Invoer'!S$127","v":1},{"$f":" 'Overzicht Invoer'!T$127","v":1},{"$f":" 'Overzicht Invoer'!U$127","v":1},{"$f":" 'Overzicht Invoer'!V$127","v":1},{"$f":" 'Overzicht Invoer'!W$127","v":1},{"$f":" 'Overzicht Invoer'!X$127","v":1},{"$f":" 'Overzicht Invoer'!Y$127","v":1},{"$f":" 'Overzicht Invoer'!Z$127","v":1},{"$f":" 'Overzicht Invoer'!AA$127","v":1},{"$f":" 'Overzicht Invoer'!AB$127","v":1},{"$f":" 'Overzicht Invoer'!AC$127","v":1},{"$f":" 'Overzicht Invoer'!AD$127","v":1},{"$f":" 'Overzicht Invoer'!AE$127","v":1},{"$f":" 'Overzicht Invoer'!AF$127","v":1},{"$f":" 'Overzicht Invoer'!AG$127","v":1},{"$f":" 'Overzicht Invoer'!AH$127","v":1},{"$f":" 'Overzicht Invoer'!AI$127","v":1},{"$f":" 'Overzicht Invoer'!AJ$127","v":1},{"$f":" 'Overzicht Invoer'!AK$127","v":1},{"$f":" 'Overzicht Invoer'!AL$127","v":1},{"$f":" 'Overzicht Invoer'!AM$127","v":1},{"$f":" 'Overzicht Invoer'!AN$127","v":1},{"$f":" 'Overzicht Invoer'!AO$127","v":1},{"$f":" 'Overzicht Invoer'!AP$127","v":1},{"$f":" 'Overzicht Invoer'!AQ$127","v":1},{"$f":" 'Overzicht Invoer'!AR$127","v":0},{"$f":" 'Overzicht Invoer'!AS$127","v":0},{"$f":" 'Overzicht Invoer'!AT$127","v":0},{"$f":" 'Overzicht Invoer'!AU$127","v":0},{"$f":" 'Overzicht Invoer'!AV$127","v":0},{"$f":" 'Overzicht Invoer'!AW$127","v":0},{"$f":" 'Overzicht Invoer'!AX$127","v":0},{"$f":" 'Overzicht Invoer'!AY$127","v":0},{"$f":" 'Overzicht Invoer'!AZ$127","v":0},{"$f":" 'Overzicht Invoer'!BA$127","v":0},{"$f":" 'Overzicht Invoer'!BB$127","v":0},{"$f":" 'Overzicht Invoer'!BC$127","v":0},{"$f":" 'Overzicht Invoer'!BD$127","v":0},{"$f":" 'Overzicht Invoer'!BE$127","v":0},{"$f":" 'Overzicht Invoer'!BF$127","v":0},{"$f":" 'Overzicht Invoer'!BG$127","v":0},{"$f":" 'Overzicht Invoer'!BH$127","v":0},{"$f":" 'Overzicht Invoer'!BI$127","v":0},{"$f":" 'Overzicht Invoer'!BJ$127","v":0},{"$f":" 'Overzicht Invoer'!BK$127","v":0},{"$f":" 'Overzicht Invoer'!BL$127","v":0},{"$f":" 'Overzicht Invoer'!BM$127","v":0},{"$f":" 'Overzicht Invoer'!BN$127","v":0},{"$f":" 'Overzicht Invoer'!BO$127","v":0},{"$f":" 'Overzicht Invoer'!BP$127","v":0},{"$f":" 'Overzicht Invoer'!BQ$127","v":0},{"$f":" 'Overzicht Invoer'!BR$127","v":0},{"$f":" 'Overzicht Invoer'!BS$127","v":0},{"$f":" 'Overzicht Invoer'!BT$127","v":0}]
[null,null,null,null,"Afschrijving CAPEX overig",null,"€",{"$f":" SUM(M142:BT142)","v":0},null,null,null,null,{"$f":" IF(M$6=$F138+1,$H139-SUM(L142:$M142),SUM($I139:L140) / $F138 * M141)","v":0},{"$f":" IF(N$6=$F138+1,$H139-SUM(M142:$M142),SUM($I139:M140) / $F138 * N141)","v":0},{"$f":" IF(O$6=$F138+1,$H139-SUM($M142:N142),SUM($I139:N140) / $F138 * O141)","v":0},{"$f":" IF(P$6=$F138+1,$H139-SUM($M142:O142),SUM($I139:O140) / $F138 * P141)","v":0},{"$f":" IF(Q$6=$F138+1,$H139-SUM($M142:P142),SUM($I139:P140) / $F138 * Q141)","v":0},{"$f":" IF(R$6=$F138+1,$H139-SUM($M142:Q142),SUM($I139:Q140) / $F138 * R141)","v":0},{"$f":" IF(S$6=$F138+1,$H139-SUM($M142:R142),SUM($I139:R140) / $F138 * S141)","v":0},{"$f":" IF(T$6=$F138+1,$H139-SUM($M142:S142),SUM($I139:S140) / $F138 * T141)","v":0},{"$f":" IF(U$6=$F138+1,$H139-SUM($M142:T142),SUM($I139:T140) / $F138 * U141)","v":0},{"$f":" IF(V$6=$F138+1,$H139-SUM($M142:U142),SUM($I139:U140) / $F138 * V141)","v":0},{"$f":" IF(W$6=$F138+1,$H139-SUM($M142:V142),SUM($I139:V140) / $F138 * W141)","v":0},{"$f":" IF(X$6=$F138+1,$H139-SUM($M142:W142),SUM($I139:W140) / $F138 * X141)","v":0},{"$f":" IF(Y$6=$F138+1,$H139-SUM($M142:X142),SUM($I139:X140) / $F138 * Y141)","v":0},{"$f":" IF(Z$6=$F138+1,$H139-SUM($M142:Y142),SUM($I139:Y140) / $F138 * Z141)","v":0},{"$f":" IF(AA$6=$F138+1,$H139-SUM($M142:Z142),SUM($I139:Z140) / $F138 * AA141)","v":0},{"$f":" IF(AB$6=$F138+1,$H139-SUM($M142:AA142),SUM($I139:AA140) / $F138 * AB141)","v":0},{"$f":" IF(AC$6=$F138+1,$H139-SUM($M142:AB142),SUM($I139:AB140) / $F138 * AC141)","v":0},{"$f":" IF(AD$6=$F138+1,$H139-SUM($M142:AC142),SUM($I139:AC140) / $F138 * AD141)","v":0},{"$f":" IF(AE$6=$F138+1,$H139-SUM($M142:AD142),SUM($I139:AD140) / $F138 * AE141)","v":0},{"$f":" IF(AF$6=$F138+1,$H139-SUM($M142:AE142),SUM($I139:AE140) / $F138 * AF141)","v":0},{"$f":" IF(AG$6=$F138+1,$H139-SUM($M142:AF142),SUM($I139:AF140) / $F138 * AG141)","v":0},{"$f":" IF(AH$6=$F138+1,$H139-SUM($M142:AG142),SUM($I139:AG140) / $F138 * AH141)","v":0},{"$f":" IF(AI$6=$F138+1,$H139-SUM($M142:AH142),SUM($I139:AH140) / $F138 * AI141)","v":0},{"$f":" IF(AJ$6=$F138+1,$H139-SUM($M142:AI142),SUM($I139:AI140) / $F138 * AJ141)","v":0},{"$f":" IF(AK$6=$F138+1,$H139-SUM($M142:AJ142),SUM($I139:AJ140) / $F138 * AK141)","v":0},{"$f":" IF(AL$6=$F138+1,$H139-SUM($M142:AK142),SUM($I139:AK140) / $F138 * AL141)","v":0},{"$f":" IF(AM$6=$F138+1,$H139-SUM($M142:AL142),SUM($I139:AL140) / $F138 * AM141)","v":0},{"$f":" IF(AN$6=$F138+1,$H139-SUM($M142:AM142),SUM($I139:AM140) / $F138 * AN141)","v":0},{"$f":" IF(AO$6=$F138+1,$H139-SUM($M142:AN142),SUM($I139:AN140) / $F138 * AO141)","v":0},{"$f":" IF(AP$6=$F138+1,$H139-SUM($M142:AO142),SUM($I139:AO140) / $F138 * AP141)","v":0},{"$f":" IF(AQ$6=$F138+1,$H139-SUM($M142:AP142),SUM($I139:AP140) / $F138 * AQ141)","v":0},{"$f":" IF(AR$6=$F138+1,$H139-SUM($M142:AQ142),SUM($I139:AQ140) / $F138 * AR141)","v":0},{"$f":" IF(AS$6=$F138+1,$H139-SUM($M142:AR142),SUM($I139:AR140) / $F138 * AS141)","v":0},{"$f":" IF(AT$6=$F138+1,$H139-SUM($M142:AS142),SUM($I139:AS140) / $F138 * AT141)","v":0},{"$f":" IF(AU$6=$F138+1,$H139-SUM($M142:AT142),SUM($I139:AT140) / $F138 * AU141)","v":0},{"$f":" IF(AV$6=$F138+1,$H139-SUM($M142:AU142),SUM($I139:AU140) / $F138 * AV141)","v":0},{"$f":" IF(AW$6=$F138+1,$H139-SUM($M142:AV142),SUM($I139:AV140) / $F138 * AW141)","v":0},{"$f":" IF(AX$6=$F138+1,$H139-SUM($M142:AW142),SUM($I139:AW140) / $F138 * AX141)","v":0},{"$f":" IF(AY$6=$F138+1,$H139-SUM($M142:AX142),SUM($I139:AX140) / $F138 * AY141)","v":0},{"$f":" IF(AZ$6=$F138+1,$H139-SUM($M142:AY142),SUM($I139:AY140) / $F138 * AZ141)","v":0},{"$f":" IF(BA$6=$F138+1,$H139-SUM($M142:AZ142),SUM($I139:AZ140) / $F138 * BA141)","v":0},{"$f":" IF(BB$6=$F138+1,$H139-SUM($M142:BA142),SUM($I139:BA140) / $F138 * BB141)","v":0},{"$f":" IF(BC$6=$F138+1,$H139-SUM($M142:BB142),SUM($I139:BB140) / $F138 * BC141)","v":0},{"$f":" IF(BD$6=$F138+1,$H139-SUM($M142:BC142),SUM($I139:BC140) / $F138 * BD141)","v":0},{"$f":" IF(BE$6=$F138+1,$H139-SUM($M142:BD142),SUM($I139:BD140) / $F138 * BE141)","v":0},{"$f":" IF(BF$6=$F138+1,$H139-SUM($M142:BE142),SUM($I139:BE140) / $F138 * BF141)","v":0},{"$f":" IF(BG$6=$F138+1,$H139-SUM($M142:BF142),SUM($I139:BF140) / $F138 * BG141)","v":0},{"$f":" IF(BH$6=$F138+1,$H139-SUM($M142:BG142),SUM($I139:BG140) / $F138 * BH141)","v":0},{"$f":" IF(BI$6=$F138+1,$H139-SUM($M142:BH142),SUM($I139:BH140) / $F138 * BI141)","v":0},{"$f":" IF(BJ$6=$F138+1,$H139-SUM($M142:BI142),SUM($I139:BI140) / $F138 * BJ141)","v":0},{"$f":" IF(BK$6=$F138+1,$H139-SUM($M142:BJ142),SUM($I139:BJ140) / $F138 * BK141)","v":0},{"$f":" IF(BL$6=$F138+1,$H139-SUM($M142:BK142),SUM($I139:BK140) / $F138 * BL141)","v":0},{"$f":" IF(BM$6=$F138+1,$H139-SUM($M142:BL142),SUM($I139:BL140) / $F138 * BM141)","v":0},{"$f":" IF(BN$6=$F138+1,$H139-SUM($M142:BM142),SUM($I139:BM140) / $F138 * BN141)","v":0},{"$f":" IF(BO$6=$F138+1,$H139-SUM($M142:BN142),SUM($I139:BN140) / $F138 * BO141)","v":0},{"$f":" IF(BP$6=$F138+1,$H139-SUM($M142:BO142),SUM($I139:BO140) / $F138 * BP141)","v":0},{"$f":" IF(BQ$6=$F138+1,$H139-SUM($M142:BP142),SUM($I139:BP140) / $F138 * BQ141)","v":0},{"$f":" IF(BR$6=$F138+1,$H139-SUM($M142:BQ142),SUM($I139:BQ140) / $F138 * BR141)","v":0},{"$f":" IF(BS$6=$F138+1,$H139-SUM($M142:BR142),SUM($I139:BR140) / $F138 * BS141)","v":0},{"$f":" IF(BT$6=$F138+1,$H139-SUM($M142:BS142),SUM($I139:BS140) / $F138 * BT141)","v":0}]
[null,null,"CAPEX KV aansluiting"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E111","v":"Econ. levensduur en fasering Kleinverbruik aansluiting grondgebonden"},{"$f":"'Overzicht Invoer'!F111","v":30},{"$f":"'Overzicht Invoer'!G111","v":"jaar"},{"$f":"'Overzicht Invoer'!H111","v":true}]
[null,null,null,null,{"$f":"E55","v":"Capex KV aansluiting"},{"$f":"F55","v":0},{"$f":"G55","v":"€"},{"$f":"H55","v":0},null,null,null,null,{"$f":" M$55","v":0},{"$f":" N$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M146:BT146)","v":0},null,null,null,null,{"$f":" IF( M$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,M$6 - $F144))","v":0},{"$f":" IF( N$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,N$6 - $F144))","v":0},{"$f":" IF( O$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,O$6 - $F144))","v":0},{"$f":" IF( P$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,P$6 - $F144))","v":0},{"$f":" IF( Q$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,Q$6 - $F144))","v":0},{"$f":" IF( R$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,R$6 - $F144))","v":0},{"$f":" IF( S$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,S$6 - $F144))","v":0},{"$f":" IF( T$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,T$6 - $F144))","v":0},{"$f":" IF( U$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,U$6 - $F144))","v":0},{"$f":" IF( V$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,V$6 - $F144))","v":0},{"$f":" IF( W$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,W$6 - $F144))","v":0},{"$f":" IF( X$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,X$6 - $F144))","v":0},{"$f":" IF( Y$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,Y$6 - $F144))","v":0},{"$f":" IF( Z$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,Z$6 - $F144))","v":0},{"$f":" IF( AA$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AA$6 - $F144))","v":0},{"$f":" IF( AB$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AB$6 - $F144))","v":0},{"$f":" IF( AC$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AC$6 - $F144))","v":0},{"$f":" IF( AD$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AD$6 - $F144))","v":0},{"$f":" IF( AE$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AE$6 - $F144))","v":0},{"$f":" IF( AF$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AF$6 - $F144))","v":0},{"$f":" IF( AG$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AG$6 - $F144))","v":0},{"$f":" IF( AH$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AH$6 - $F144))","v":0},{"$f":" IF( AI$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AI$6 - $F144))","v":0},{"$f":" IF( AJ$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AJ$6 - $F144))","v":0},{"$f":" IF( AK$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AK$6 - $F144))","v":0},{"$f":" IF( AL$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AL$6 - $F144))","v":0},{"$f":" IF( AM$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AM$6 - $F144))","v":0},{"$f":" IF( AN$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AN$6 - $F144))","v":0},{"$f":" IF( AO$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AO$6 - $F144))","v":0},{"$f":" IF( AP$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AP$6 - $F144))","v":0},{"$f":" IF( AQ$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AQ$6 - $F144))","v":0},{"$f":" IF( AR$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AR$6 - $F144))","v":0},{"$f":" IF( AS$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AS$6 - $F144))","v":0},{"$f":" IF( AT$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AT$6 - $F144))","v":0},{"$f":" IF( AU$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AU$6 - $F144))","v":0},{"$f":" IF( AV$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AV$6 - $F144))","v":0},{"$f":" IF( AW$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AW$6 - $F144))","v":0},{"$f":" IF( AX$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AX$6 - $F144))","v":0},{"$f":" IF( AY$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AY$6 - $F144))","v":0},{"$f":" IF( AZ$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,AZ$6 - $F144))","v":0},{"$f":" IF( BA$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,BA$6 - $F144))","v":0},{"$f":" IF( BB$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,BB$6 - $F144))","v":0},{"$f":" IF( BC$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,BC$6 - $F144))","v":0},{"$f":" IF( BD$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,BD$6 - $F144))","v":0},{"$f":" IF( BE$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,BE$6 - $F144))","v":0},{"$f":" IF( BF$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,BF$6 - $F144))","v":0},{"$f":" IF( BG$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,BG$6 - $F144))","v":0},{"$f":" IF( BH$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,BH$6 - $F144))","v":0},{"$f":" IF( BI$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,BI$6 - $F144))","v":0},{"$f":" IF( BJ$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,BJ$6 - $F144))","v":0},{"$f":" IF( BK$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,BK$6 - $F144))","v":0},{"$f":" IF( BL$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,BL$6 - $F144))","v":0},{"$f":" IF( BM$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,BM$6 - $F144))","v":0},{"$f":" IF( BN$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,BN$6 - $F144))","v":0},{"$f":" IF( BO$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,BO$6 - $F144))","v":0},{"$f":" IF( BP$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,BP$6 - $F144))","v":0},{"$f":" IF( BQ$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,BQ$6 - $F144))","v":0},{"$f":" IF( BR$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,BR$6 - $F144))","v":0},{"$f":" IF( BS$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,BS$6 - $F144))","v":0},{"$f":" IF( BT$6 - $F144 <= 0, 0, - INDEX($M145:$BT145, ,BT$6 - $F144))","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$128","v":"Timing Exploitatie kleinverbruik grondgebonden"},{"$f":" 'Overzicht Invoer'!F$128","v":30},{"$f":" 'Overzicht Invoer'!G$128","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$128","v":true},{"$f":" 'Overzicht Invoer'!I$128","v":0},{"$f":" 'Overzicht Invoer'!J$128","v":0},{"$f":" 'Overzicht Invoer'!K$128","v":0},{"$f":" 'Overzicht Invoer'!L$128","v":0},{"$f":" 'Overzicht Invoer'!M$128","v":0},{"$f":" 'Overzicht Invoer'!N$128","v":1},{"$f":" 'Overzicht Invoer'!O$128","v":1},{"$f":" 'Overzicht Invoer'!P$128","v":1},{"$f":" 'Overzicht Invoer'!Q$128","v":1},{"$f":" 'Overzicht Invoer'!R$128","v":1},{"$f":" 'Overzicht Invoer'!S$128","v":1},{"$f":" 'Overzicht Invoer'!T$128","v":1},{"$f":" 'Overzicht Invoer'!U$128","v":1},{"$f":" 'Overzicht Invoer'!V$128","v":1},{"$f":" 'Overzicht Invoer'!W$128","v":1},{"$f":" 'Overzicht Invoer'!X$128","v":1},{"$f":" 'Overzicht Invoer'!Y$128","v":1},{"$f":" 'Overzicht Invoer'!Z$128","v":1},{"$f":" 'Overzicht Invoer'!AA$128","v":1},{"$f":" 'Overzicht Invoer'!AB$128","v":1},{"$f":" 'Overzicht Invoer'!AC$128","v":1},{"$f":" 'Overzicht Invoer'!AD$128","v":1},{"$f":" 'Overzicht Invoer'!AE$128","v":1},{"$f":" 'Overzicht Invoer'!AF$128","v":1},{"$f":" 'Overzicht Invoer'!AG$128","v":1},{"$f":" 'Overzicht Invoer'!AH$128","v":1},{"$f":" 'Overzicht Invoer'!AI$128","v":1},{"$f":" 'Overzicht Invoer'!AJ$128","v":1},{"$f":" 'Overzicht Invoer'!AK$128","v":1},{"$f":" 'Overzicht Invoer'!AL$128","v":1},{"$f":" 'Overzicht Invoer'!AM$128","v":1},{"$f":" 'Overzicht Invoer'!AN$128","v":1},{"$f":" 'Overzicht Invoer'!AO$128","v":1},{"$f":" 'Overzicht Invoer'!AP$128","v":1},{"$f":" 'Overzicht Invoer'!AQ$128","v":1},{"$f":" 'Overzicht Invoer'!AR$128","v":0},{"$f":" 'Overzicht Invoer'!AS$128","v":0},{"$f":" 'Overzicht Invoer'!AT$128","v":0},{"$f":" 'Overzicht Invoer'!AU$128","v":0},{"$f":" 'Overzicht Invoer'!AV$128","v":0},{"$f":" 'Overzicht Invoer'!AW$128","v":0},{"$f":" 'Overzicht Invoer'!AX$128","v":0},{"$f":" 'Overzicht Invoer'!AY$128","v":0},{"$f":" 'Overzicht Invoer'!AZ$128","v":0},{"$f":" 'Overzicht Invoer'!BA$128","v":0},{"$f":" 'Overzicht Invoer'!BB$128","v":0},{"$f":" 'Overzicht Invoer'!BC$128","v":0},{"$f":" 'Overzicht Invoer'!BD$128","v":0},{"$f":" 'Overzicht Invoer'!BE$128","v":0},{"$f":" 'Overzicht Invoer'!BF$128","v":0},{"$f":" 'Overzicht Invoer'!BG$128","v":0},{"$f":" 'Overzicht Invoer'!BH$128","v":0},{"$f":" 'Overzicht Invoer'!BI$128","v":0},{"$f":" 'Overzicht Invoer'!BJ$128","v":0},{"$f":" 'Overzicht Invoer'!BK$128","v":0},{"$f":" 'Overzicht Invoer'!BL$128","v":0},{"$f":" 'Overzicht Invoer'!BM$128","v":0},{"$f":" 'Overzicht Invoer'!BN$128","v":0},{"$f":" 'Overzicht Invoer'!BO$128","v":0},{"$f":" 'Overzicht Invoer'!BP$128","v":0},{"$f":" 'Overzicht Invoer'!BQ$128","v":0},{"$f":" 'Overzicht Invoer'!BR$128","v":0},{"$f":" 'Overzicht Invoer'!BS$128","v":0},{"$f":" 'Overzicht Invoer'!BT$128","v":0}]
[null,null,null,null,"Afschrijving KV aansluitingen",null,"€",{"$f":" SUM(M148:BT148)","v":0},null,null,null,null,{"$f":" IF(M$6=$F144+1,$H145-SUM(L148:$M148),SUM($I145:L146) / $F144 * M147)","v":0},{"$f":" IF(N$6=$F144+1,$H145-SUM(M148:$M148),SUM($I145:M146) / $F144 * N147)","v":0},{"$f":" IF(O$6=$F144+1,$H145-SUM($M148:N148),SUM($I145:N146) / $F144 * O147)","v":0},{"$f":" IF(P$6=$F144+1,$H145-SUM($M148:O148),SUM($I145:O146) / $F144 * P147)","v":0},{"$f":" IF(Q$6=$F144+1,$H145-SUM($M148:P148),SUM($I145:P146) / $F144 * Q147)","v":0},{"$f":" IF(R$6=$F144+1,$H145-SUM($M148:Q148),SUM($I145:Q146) / $F144 * R147)","v":0},{"$f":" IF(S$6=$F144+1,$H145-SUM($M148:R148),SUM($I145:R146) / $F144 * S147)","v":0},{"$f":" IF(T$6=$F144+1,$H145-SUM($M148:S148),SUM($I145:S146) / $F144 * T147)","v":0},{"$f":" IF(U$6=$F144+1,$H145-SUM($M148:T148),SUM($I145:T146) / $F144 * U147)","v":0},{"$f":" IF(V$6=$F144+1,$H145-SUM($M148:U148),SUM($I145:U146) / $F144 * V147)","v":0},{"$f":" IF(W$6=$F144+1,$H145-SUM($M148:V148),SUM($I145:V146) / $F144 * W147)","v":0},{"$f":" IF(X$6=$F144+1,$H145-SUM($M148:W148),SUM($I145:W146) / $F144 * X147)","v":0},{"$f":" IF(Y$6=$F144+1,$H145-SUM($M148:X148),SUM($I145:X146) / $F144 * Y147)","v":0},{"$f":" IF(Z$6=$F144+1,$H145-SUM($M148:Y148),SUM($I145:Y146) / $F144 * Z147)","v":0},{"$f":" IF(AA$6=$F144+1,$H145-SUM($M148:Z148),SUM($I145:Z146) / $F144 * AA147)","v":0},{"$f":" IF(AB$6=$F144+1,$H145-SUM($M148:AA148),SUM($I145:AA146) / $F144 * AB147)","v":0},{"$f":" IF(AC$6=$F144+1,$H145-SUM($M148:AB148),SUM($I145:AB146) / $F144 * AC147)","v":0},{"$f":" IF(AD$6=$F144+1,$H145-SUM($M148:AC148),SUM($I145:AC146) / $F144 * AD147)","v":0},{"$f":" IF(AE$6=$F144+1,$H145-SUM($M148:AD148),SUM($I145:AD146) / $F144 * AE147)","v":0},{"$f":" IF(AF$6=$F144+1,$H145-SUM($M148:AE148),SUM($I145:AE146) / $F144 * AF147)","v":0},{"$f":" IF(AG$6=$F144+1,$H145-SUM($M148:AF148),SUM($I145:AF146) / $F144 * AG147)","v":0},{"$f":" IF(AH$6=$F144+1,$H145-SUM($M148:AG148),SUM($I145:AG146) / $F144 * AH147)","v":0},{"$f":" IF(AI$6=$F144+1,$H145-SUM($M148:AH148),SUM($I145:AH146) / $F144 * AI147)","v":0},{"$f":" IF(AJ$6=$F144+1,$H145-SUM($M148:AI148),SUM($I145:AI146) / $F144 * AJ147)","v":0},{"$f":" IF(AK$6=$F144+1,$H145-SUM($M148:AJ148),SUM($I145:AJ146) / $F144 * AK147)","v":0},{"$f":" IF(AL$6=$F144+1,$H145-SUM($M148:AK148),SUM($I145:AK146) / $F144 * AL147)","v":0},{"$f":" IF(AM$6=$F144+1,$H145-SUM($M148:AL148),SUM($I145:AL146) / $F144 * AM147)","v":0},{"$f":" IF(AN$6=$F144+1,$H145-SUM($M148:AM148),SUM($I145:AM146) / $F144 * AN147)","v":0},{"$f":" IF(AO$6=$F144+1,$H145-SUM($M148:AN148),SUM($I145:AN146) / $F144 * AO147)","v":0},{"$f":" IF(AP$6=$F144+1,$H145-SUM($M148:AO148),SUM($I145:AO146) / $F144 * AP147)","v":0},{"$f":" IF(AQ$6=$F144+1,$H145-SUM($M148:AP148),SUM($I145:AP146) / $F144 * AQ147)","v":0},{"$f":" IF(AR$6=$F144+1,$H145-SUM($M148:AQ148),SUM($I145:AQ146) / $F144 * AR147)","v":0},{"$f":" IF(AS$6=$F144+1,$H145-SUM($M148:AR148),SUM($I145:AR146) / $F144 * AS147)","v":0},{"$f":" IF(AT$6=$F144+1,$H145-SUM($M148:AS148),SUM($I145:AS146) / $F144 * AT147)","v":0},{"$f":" IF(AU$6=$F144+1,$H145-SUM($M148:AT148),SUM($I145:AT146) / $F144 * AU147)","v":0},{"$f":" IF(AV$6=$F144+1,$H145-SUM($M148:AU148),SUM($I145:AU146) / $F144 * AV147)","v":0},{"$f":" IF(AW$6=$F144+1,$H145-SUM($M148:AV148),SUM($I145:AV146) / $F144 * AW147)","v":0},{"$f":" IF(AX$6=$F144+1,$H145-SUM($M148:AW148),SUM($I145:AW146) / $F144 * AX147)","v":0},{"$f":" IF(AY$6=$F144+1,$H145-SUM($M148:AX148),SUM($I145:AX146) / $F144 * AY147)","v":0},{"$f":" IF(AZ$6=$F144+1,$H145-SUM($M148:AY148),SUM($I145:AY146) / $F144 * AZ147)","v":0},{"$f":" IF(BA$6=$F144+1,$H145-SUM($M148:AZ148),SUM($I145:AZ146) / $F144 * BA147)","v":0},{"$f":" IF(BB$6=$F144+1,$H145-SUM($M148:BA148),SUM($I145:BA146) / $F144 * BB147)","v":0},{"$f":" IF(BC$6=$F144+1,$H145-SUM($M148:BB148),SUM($I145:BB146) / $F144 * BC147)","v":0},{"$f":" IF(BD$6=$F144+1,$H145-SUM($M148:BC148),SUM($I145:BC146) / $F144 * BD147)","v":0},{"$f":" IF(BE$6=$F144+1,$H145-SUM($M148:BD148),SUM($I145:BD146) / $F144 * BE147)","v":0},{"$f":" IF(BF$6=$F144+1,$H145-SUM($M148:BE148),SUM($I145:BE146) / $F144 * BF147)","v":0},{"$f":" IF(BG$6=$F144+1,$H145-SUM($M148:BF148),SUM($I145:BF146) / $F144 * BG147)","v":0},{"$f":" IF(BH$6=$F144+1,$H145-SUM($M148:BG148),SUM($I145:BG146) / $F144 * BH147)","v":0},{"$f":" IF(BI$6=$F144+1,$H145-SUM($M148:BH148),SUM($I145:BH146) / $F144 * BI147)","v":0},{"$f":" IF(BJ$6=$F144+1,$H145-SUM($M148:BI148),SUM($I145:BI146) / $F144 * BJ147)","v":0},{"$f":" IF(BK$6=$F144+1,$H145-SUM($M148:BJ148),SUM($I145:BJ146) / $F144 * BK147)","v":0},{"$f":" IF(BL$6=$F144+1,$H145-SUM($M148:BK148),SUM($I145:BK146) / $F144 * BL147)","v":0},{"$f":" IF(BM$6=$F144+1,$H145-SUM($M148:BL148),SUM($I145:BL146) / $F144 * BM147)","v":0},{"$f":" IF(BN$6=$F144+1,$H145-SUM($M148:BM148),SUM($I145:BM146) / $F144 * BN147)","v":0},{"$f":" IF(BO$6=$F144+1,$H145-SUM($M148:BN148),SUM($I145:BN146) / $F144 * BO147)","v":0},{"$f":" IF(BP$6=$F144+1,$H145-SUM($M148:BO148),SUM($I145:BO146) / $F144 * BP147)","v":0},{"$f":" IF(BQ$6=$F144+1,$H145-SUM($M148:BP148),SUM($I145:BP146) / $F144 * BQ147)","v":0},{"$f":" IF(BR$6=$F144+1,$H145-SUM($M148:BQ148),SUM($I145:BQ146) / $F144 * BR147)","v":0},{"$f":" IF(BS$6=$F144+1,$H145-SUM($M148:BR148),SUM($I145:BR146) / $F144 * BS147)","v":0},{"$f":" IF(BT$6=$F144+1,$H145-SUM($M148:BS148),SUM($I145:BS146) / $F144 * BT147)","v":0}]
[null,null,"CAPEX Collectieve aansluiting"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E117","v":"Econ. levensduur en fasering Collectief aansluiting"},{"$f":"'Overzicht Invoer'!F117","v":30},{"$f":"'Overzicht Invoer'!G117","v":"jaar"},{"$f":"'Overzicht Invoer'!H117","v":true}]
[null,null,null,null,{"$f":"E95","v":"Capex Collectieve aansluitingen"},{"$f":"F95","v":0},{"$f":"G95","v":"€"},{"$f":"H95","v":0},{"$f":" I$111","v":0},0,0,0,{"$f":" M$95","v":0},{"$f":" N$95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M152:BT152)","v":0},null,null,null,null,{"$f":" IF( M$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,M$6 - $F150))","v":0},{"$f":" IF( N$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,N$6 - $F150))","v":0},{"$f":" IF( O$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,O$6 - $F150))","v":0},{"$f":" IF( P$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,P$6 - $F150))","v":0},{"$f":" IF( Q$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,Q$6 - $F150))","v":0},{"$f":" IF( R$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,R$6 - $F150))","v":0},{"$f":" IF( S$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,S$6 - $F150))","v":0},{"$f":" IF( T$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,T$6 - $F150))","v":0},{"$f":" IF( U$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,U$6 - $F150))","v":0},{"$f":" IF( V$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,V$6 - $F150))","v":0},{"$f":" IF( W$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,W$6 - $F150))","v":0},{"$f":" IF( X$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,X$6 - $F150))","v":0},{"$f":" IF( Y$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,Y$6 - $F150))","v":0},{"$f":" IF( Z$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,Z$6 - $F150))","v":0},{"$f":" IF( AA$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AA$6 - $F150))","v":0},{"$f":" IF( AB$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AB$6 - $F150))","v":0},{"$f":" IF( AC$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AC$6 - $F150))","v":0},{"$f":" IF( AD$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AD$6 - $F150))","v":0},{"$f":" IF( AE$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AE$6 - $F150))","v":0},{"$f":" IF( AF$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AF$6 - $F150))","v":0},{"$f":" IF( AG$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AG$6 - $F150))","v":0},{"$f":" IF( AH$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AH$6 - $F150))","v":0},{"$f":" IF( AI$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AI$6 - $F150))","v":0},{"$f":" IF( AJ$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AJ$6 - $F150))","v":0},{"$f":" IF( AK$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AK$6 - $F150))","v":0},{"$f":" IF( AL$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AL$6 - $F150))","v":0},{"$f":" IF( AM$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AM$6 - $F150))","v":0},{"$f":" IF( AN$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AN$6 - $F150))","v":0},{"$f":" IF( AO$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AO$6 - $F150))","v":0},{"$f":" IF( AP$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AP$6 - $F150))","v":0},{"$f":" IF( AQ$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AQ$6 - $F150))","v":0},{"$f":" IF( AR$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AR$6 - $F150))","v":0},{"$f":" IF( AS$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AS$6 - $F150))","v":0},{"$f":" IF( AT$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AT$6 - $F150))","v":0},{"$f":" IF( AU$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AU$6 - $F150))","v":0},{"$f":" IF( AV$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AV$6 - $F150))","v":0},{"$f":" IF( AW$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AW$6 - $F150))","v":0},{"$f":" IF( AX$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AX$6 - $F150))","v":0},{"$f":" IF( AY$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AY$6 - $F150))","v":0},{"$f":" IF( AZ$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,AZ$6 - $F150))","v":0},{"$f":" IF( BA$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,BA$6 - $F150))","v":0},{"$f":" IF( BB$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,BB$6 - $F150))","v":0},{"$f":" IF( BC$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,BC$6 - $F150))","v":0},{"$f":" IF( BD$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,BD$6 - $F150))","v":0},{"$f":" IF( BE$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,BE$6 - $F150))","v":0},{"$f":" IF( BF$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,BF$6 - $F150))","v":0},{"$f":" IF( BG$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,BG$6 - $F150))","v":0},{"$f":" IF( BH$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,BH$6 - $F150))","v":0},{"$f":" IF( BI$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,BI$6 - $F150))","v":0},{"$f":" IF( BJ$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,BJ$6 - $F150))","v":0},{"$f":" IF( BK$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,BK$6 - $F150))","v":0},{"$f":" IF( BL$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,BL$6 - $F150))","v":0},{"$f":" IF( BM$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,BM$6 - $F150))","v":0},{"$f":" IF( BN$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,BN$6 - $F150))","v":0},{"$f":" IF( BO$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,BO$6 - $F150))","v":0},{"$f":" IF( BP$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,BP$6 - $F150))","v":0},{"$f":" IF( BQ$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,BQ$6 - $F150))","v":0},{"$f":" IF( BR$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,BR$6 - $F150))","v":0},{"$f":" IF( BS$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,BS$6 - $F150))","v":0},{"$f":" IF( BT$6 - $F150 <= 0, 0, - INDEX($M151:$BT151, ,BT$6 - $F150))","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$130","v":"Timing Exploitatie collectief"},{"$f":" 'Overzicht Invoer'!F$130","v":30},{"$f":" 'Overzicht Invoer'!G$130","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$130","v":true},{"$f":" 'Overzicht Invoer'!I$130","v":0},{"$f":" 'Overzicht Invoer'!J$130","v":0},{"$f":" 'Overzicht Invoer'!K$130","v":0},{"$f":" 'Overzicht Invoer'!L$130","v":0},{"$f":" 'Overzicht Invoer'!M$130","v":0},{"$f":" 'Overzicht Invoer'!N$130","v":1},{"$f":" 'Overzicht Invoer'!O$130","v":1},{"$f":" 'Overzicht Invoer'!P$130","v":1},{"$f":" 'Overzicht Invoer'!Q$130","v":1},{"$f":" 'Overzicht Invoer'!R$130","v":1},{"$f":" 'Overzicht Invoer'!S$130","v":1},{"$f":" 'Overzicht Invoer'!T$130","v":1},{"$f":" 'Overzicht Invoer'!U$130","v":1},{"$f":" 'Overzicht Invoer'!V$130","v":1},{"$f":" 'Overzicht Invoer'!W$130","v":1},{"$f":" 'Overzicht Invoer'!X$130","v":1},{"$f":" 'Overzicht Invoer'!Y$130","v":1},{"$f":" 'Overzicht Invoer'!Z$130","v":1},{"$f":" 'Overzicht Invoer'!AA$130","v":1},{"$f":" 'Overzicht Invoer'!AB$130","v":1},{"$f":" 'Overzicht Invoer'!AC$130","v":1},{"$f":" 'Overzicht Invoer'!AD$130","v":1},{"$f":" 'Overzicht Invoer'!AE$130","v":1},{"$f":" 'Overzicht Invoer'!AF$130","v":1},{"$f":" 'Overzicht Invoer'!AG$130","v":1},{"$f":" 'Overzicht Invoer'!AH$130","v":1},{"$f":" 'Overzicht Invoer'!AI$130","v":1},{"$f":" 'Overzicht Invoer'!AJ$130","v":1},{"$f":" 'Overzicht Invoer'!AK$130","v":1},{"$f":" 'Overzicht Invoer'!AL$130","v":1},{"$f":" 'Overzicht Invoer'!AM$130","v":1},{"$f":" 'Overzicht Invoer'!AN$130","v":1},{"$f":" 'Overzicht Invoer'!AO$130","v":1},{"$f":" 'Overzicht Invoer'!AP$130","v":1},{"$f":" 'Overzicht Invoer'!AQ$130","v":1},{"$f":" 'Overzicht Invoer'!AR$130","v":0},{"$f":" 'Overzicht Invoer'!AS$130","v":0},{"$f":" 'Overzicht Invoer'!AT$130","v":0},{"$f":" 'Overzicht Invoer'!AU$130","v":0},{"$f":" 'Overzicht Invoer'!AV$130","v":0},{"$f":" 'Overzicht Invoer'!AW$130","v":0},{"$f":" 'Overzicht Invoer'!AX$130","v":0},{"$f":" 'Overzicht Invoer'!AY$130","v":0},{"$f":" 'Overzicht Invoer'!AZ$130","v":0},{"$f":" 'Overzicht Invoer'!BA$130","v":0},{"$f":" 'Overzicht Invoer'!BB$130","v":0},{"$f":" 'Overzicht Invoer'!BC$130","v":0},{"$f":" 'Overzicht Invoer'!BD$130","v":0},{"$f":" 'Overzicht Invoer'!BE$130","v":0},{"$f":" 'Overzicht Invoer'!BF$130","v":0},{"$f":" 'Overzicht Invoer'!BG$130","v":0},{"$f":" 'Overzicht Invoer'!BH$130","v":0},{"$f":" 'Overzicht Invoer'!BI$130","v":0},{"$f":" 'Overzicht Invoer'!BJ$130","v":0},{"$f":" 'Overzicht Invoer'!BK$130","v":0},{"$f":" 'Overzicht Invoer'!BL$130","v":0},{"$f":" 'Overzicht Invoer'!BM$130","v":0},{"$f":" 'Overzicht Invoer'!BN$130","v":0},{"$f":" 'Overzicht Invoer'!BO$130","v":0},{"$f":" 'Overzicht Invoer'!BP$130","v":0},{"$f":" 'Overzicht Invoer'!BQ$130","v":0},{"$f":" 'Overzicht Invoer'!BR$130","v":0},{"$f":" 'Overzicht Invoer'!BS$130","v":0},{"$f":" 'Overzicht Invoer'!BT$130","v":0}]
[null,null,null,null,"Afschrijving Collectieve aansluitingen",null,"€",{"$f":" SUM(M154:BT154)","v":0},null,null,null,null,{"$f":" IF(M$6=$F150+1,$H151-SUM(L154:$M154),SUM($I151:L152) / $F150 * M153)","v":0},{"$f":" IF(N$6=$F150+1,$H151-SUM(M154:$M154),SUM($I151:M152) / $F150 * N153)","v":0},{"$f":" IF(O$6=$F150+1,$H151-SUM($M154:N154),SUM($I151:N152) / $F150 * O153)","v":0},{"$f":" IF(P$6=$F150+1,$H151-SUM($M154:O154),SUM($I151:O152) / $F150 * P153)","v":0},{"$f":" IF(Q$6=$F150+1,$H151-SUM($M154:P154),SUM($I151:P152) / $F150 * Q153)","v":0},{"$f":" IF(R$6=$F150+1,$H151-SUM($M154:Q154),SUM($I151:Q152) / $F150 * R153)","v":0},{"$f":" IF(S$6=$F150+1,$H151-SUM($M154:R154),SUM($I151:R152) / $F150 * S153)","v":0},{"$f":" IF(T$6=$F150+1,$H151-SUM($M154:S154),SUM($I151:S152) / $F150 * T153)","v":0},{"$f":" IF(U$6=$F150+1,$H151-SUM($M154:T154),SUM($I151:T152) / $F150 * U153)","v":0},{"$f":" IF(V$6=$F150+1,$H151-SUM($M154:U154),SUM($I151:U152) / $F150 * V153)","v":0},{"$f":" IF(W$6=$F150+1,$H151-SUM($M154:V154),SUM($I151:V152) / $F150 * W153)","v":0},{"$f":" IF(X$6=$F150+1,$H151-SUM($M154:W154),SUM($I151:W152) / $F150 * X153)","v":0},{"$f":" IF(Y$6=$F150+1,$H151-SUM($M154:X154),SUM($I151:X152) / $F150 * Y153)","v":0},{"$f":" IF(Z$6=$F150+1,$H151-SUM($M154:Y154),SUM($I151:Y152) / $F150 * Z153)","v":0},{"$f":" IF(AA$6=$F150+1,$H151-SUM($M154:Z154),SUM($I151:Z152) / $F150 * AA153)","v":0},{"$f":" IF(AB$6=$F150+1,$H151-SUM($M154:AA154),SUM($I151:AA152) / $F150 * AB153)","v":0},{"$f":" IF(AC$6=$F150+1,$H151-SUM($M154:AB154),SUM($I151:AB152) / $F150 * AC153)","v":0},{"$f":" IF(AD$6=$F150+1,$H151-SUM($M154:AC154),SUM($I151:AC152) / $F150 * AD153)","v":0},{"$f":" IF(AE$6=$F150+1,$H151-SUM($M154:AD154),SUM($I151:AD152) / $F150 * AE153)","v":0},{"$f":" IF(AF$6=$F150+1,$H151-SUM($M154:AE154),SUM($I151:AE152) / $F150 * AF153)","v":0},{"$f":" IF(AG$6=$F150+1,$H151-SUM($M154:AF154),SUM($I151:AF152) / $F150 * AG153)","v":0},{"$f":" IF(AH$6=$F150+1,$H151-SUM($M154:AG154),SUM($I151:AG152) / $F150 * AH153)","v":0},{"$f":" IF(AI$6=$F150+1,$H151-SUM($M154:AH154),SUM($I151:AH152) / $F150 * AI153)","v":0},{"$f":" IF(AJ$6=$F150+1,$H151-SUM($M154:AI154),SUM($I151:AI152) / $F150 * AJ153)","v":0},{"$f":" IF(AK$6=$F150+1,$H151-SUM($M154:AJ154),SUM($I151:AJ152) / $F150 * AK153)","v":0},{"$f":" IF(AL$6=$F150+1,$H151-SUM($M154:AK154),SUM($I151:AK152) / $F150 * AL153)","v":0},{"$f":" IF(AM$6=$F150+1,$H151-SUM($M154:AL154),SUM($I151:AL152) / $F150 * AM153)","v":0},{"$f":" IF(AN$6=$F150+1,$H151-SUM($M154:AM154),SUM($I151:AM152) / $F150 * AN153)","v":0},{"$f":" IF(AO$6=$F150+1,$H151-SUM($M154:AN154),SUM($I151:AN152) / $F150 * AO153)","v":0},{"$f":" IF(AP$6=$F150+1,$H151-SUM($M154:AO154),SUM($I151:AO152) / $F150 * AP153)","v":0},{"$f":" IF(AQ$6=$F150+1,$H151-SUM($M154:AP154),SUM($I151:AP152) / $F150 * AQ153)","v":0},{"$f":" IF(AR$6=$F150+1,$H151-SUM($M154:AQ154),SUM($I151:AQ152) / $F150 * AR153)","v":0},{"$f":" IF(AS$6=$F150+1,$H151-SUM($M154:AR154),SUM($I151:AR152) / $F150 * AS153)","v":0},{"$f":" IF(AT$6=$F150+1,$H151-SUM($M154:AS154),SUM($I151:AS152) / $F150 * AT153)","v":0},{"$f":" IF(AU$6=$F150+1,$H151-SUM($M154:AT154),SUM($I151:AT152) / $F150 * AU153)","v":0},{"$f":" IF(AV$6=$F150+1,$H151-SUM($M154:AU154),SUM($I151:AU152) / $F150 * AV153)","v":0},{"$f":" IF(AW$6=$F150+1,$H151-SUM($M154:AV154),SUM($I151:AV152) / $F150 * AW153)","v":0},{"$f":" IF(AX$6=$F150+1,$H151-SUM($M154:AW154),SUM($I151:AW152) / $F150 * AX153)","v":0},{"$f":" IF(AY$6=$F150+1,$H151-SUM($M154:AX154),SUM($I151:AX152) / $F150 * AY153)","v":0},{"$f":" IF(AZ$6=$F150+1,$H151-SUM($M154:AY154),SUM($I151:AY152) / $F150 * AZ153)","v":0},{"$f":" IF(BA$6=$F150+1,$H151-SUM($M154:AZ154),SUM($I151:AZ152) / $F150 * BA153)","v":0},{"$f":" IF(BB$6=$F150+1,$H151-SUM($M154:BA154),SUM($I151:BA152) / $F150 * BB153)","v":0},{"$f":" IF(BC$6=$F150+1,$H151-SUM($M154:BB154),SUM($I151:BB152) / $F150 * BC153)","v":0},{"$f":" IF(BD$6=$F150+1,$H151-SUM($M154:BC154),SUM($I151:BC152) / $F150 * BD153)","v":0},{"$f":" IF(BE$6=$F150+1,$H151-SUM($M154:BD154),SUM($I151:BD152) / $F150 * BE153)","v":0},{"$f":" IF(BF$6=$F150+1,$H151-SUM($M154:BE154),SUM($I151:BE152) / $F150 * BF153)","v":0},{"$f":" IF(BG$6=$F150+1,$H151-SUM($M154:BF154),SUM($I151:BF152) / $F150 * BG153)","v":0},{"$f":" IF(BH$6=$F150+1,$H151-SUM($M154:BG154),SUM($I151:BG152) / $F150 * BH153)","v":0},{"$f":" IF(BI$6=$F150+1,$H151-SUM($M154:BH154),SUM($I151:BH152) / $F150 * BI153)","v":0},{"$f":" IF(BJ$6=$F150+1,$H151-SUM($M154:BI154),SUM($I151:BI152) / $F150 * BJ153)","v":0},{"$f":" IF(BK$6=$F150+1,$H151-SUM($M154:BJ154),SUM($I151:BJ152) / $F150 * BK153)","v":0},{"$f":" IF(BL$6=$F150+1,$H151-SUM($M154:BK154),SUM($I151:BK152) / $F150 * BL153)","v":0},{"$f":" IF(BM$6=$F150+1,$H151-SUM($M154:BL154),SUM($I151:BL152) / $F150 * BM153)","v":0},{"$f":" IF(BN$6=$F150+1,$H151-SUM($M154:BM154),SUM($I151:BM152) / $F150 * BN153)","v":0},{"$f":" IF(BO$6=$F150+1,$H151-SUM($M154:BN154),SUM($I151:BN152) / $F150 * BO153)","v":0},{"$f":" IF(BP$6=$F150+1,$H151-SUM($M154:BO154),SUM($I151:BO152) / $F150 * BP153)","v":0},{"$f":" IF(BQ$6=$F150+1,$H151-SUM($M154:BP154),SUM($I151:BP152) / $F150 * BQ153)","v":0},{"$f":" IF(BR$6=$F150+1,$H151-SUM($M154:BQ154),SUM($I151:BQ152) / $F150 * BR153)","v":0},{"$f":" IF(BS$6=$F150+1,$H151-SUM($M154:BR154),SUM($I151:BR152) / $F150 * BS153)","v":0},{"$f":" IF(BT$6=$F150+1,$H151-SUM($M154:BS154),SUM($I151:BS152) / $F150 * BT153)","v":0}]
[null,null,"CAPEX KV afleverset en warmtewisselaar"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E113","v":"Econ. levensduur en fasering Kleinverbruik warmtewisselaar / afleversets grondgebonden"},{"$f":"'Overzicht Invoer'!F113","v":15},{"$f":"'Overzicht Invoer'!G113","v":"jaar"},{"$f":"'Overzicht Invoer'!H113","v":true}]
[null,null,null,null,{"$f":"E68","v":"Capex KV afleverset en warmtewisselaar"},{"$f":"F68","v":0},{"$f":"G68","v":"€"},{"$f":"H68","v":0},null,null,null,null,{"$f":" M$68","v":0},{"$f":" N$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M158:BT158)","v":0},null,null,null,null,{"$f":" IF( M$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,M$6 - $F156))","v":0},{"$f":" IF( N$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,N$6 - $F156))","v":0},{"$f":" IF( O$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,O$6 - $F156))","v":0},{"$f":" IF( P$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,P$6 - $F156))","v":0},{"$f":" IF( Q$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,Q$6 - $F156))","v":0},{"$f":" IF( R$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,R$6 - $F156))","v":0},{"$f":" IF( S$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,S$6 - $F156))","v":0},{"$f":" IF( T$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,T$6 - $F156))","v":0},{"$f":" IF( U$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,U$6 - $F156))","v":0},{"$f":" IF( V$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,V$6 - $F156))","v":0},{"$f":" IF( W$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,W$6 - $F156))","v":0},{"$f":" IF( X$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,X$6 - $F156))","v":0},{"$f":" IF( Y$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,Y$6 - $F156))","v":0},{"$f":" IF( Z$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,Z$6 - $F156))","v":0},{"$f":" IF( AA$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AA$6 - $F156))","v":0},{"$f":" IF( AB$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AB$6 - $F156))","v":0},{"$f":" IF( AC$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AC$6 - $F156))","v":0},{"$f":" IF( AD$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AD$6 - $F156))","v":0},{"$f":" IF( AE$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AE$6 - $F156))","v":0},{"$f":" IF( AF$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AF$6 - $F156))","v":0},{"$f":" IF( AG$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AG$6 - $F156))","v":0},{"$f":" IF( AH$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AH$6 - $F156))","v":0},{"$f":" IF( AI$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AI$6 - $F156))","v":0},{"$f":" IF( AJ$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AJ$6 - $F156))","v":0},{"$f":" IF( AK$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AK$6 - $F156))","v":0},{"$f":" IF( AL$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AL$6 - $F156))","v":0},{"$f":" IF( AM$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AM$6 - $F156))","v":0},{"$f":" IF( AN$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AN$6 - $F156))","v":0},{"$f":" IF( AO$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AO$6 - $F156))","v":0},{"$f":" IF( AP$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AP$6 - $F156))","v":0},{"$f":" IF( AQ$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AQ$6 - $F156))","v":0},{"$f":" IF( AR$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AR$6 - $F156))","v":0},{"$f":" IF( AS$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AS$6 - $F156))","v":0},{"$f":" IF( AT$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AT$6 - $F156))","v":0},{"$f":" IF( AU$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AU$6 - $F156))","v":0},{"$f":" IF( AV$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AV$6 - $F156))","v":0},{"$f":" IF( AW$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AW$6 - $F156))","v":0},{"$f":" IF( AX$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AX$6 - $F156))","v":0},{"$f":" IF( AY$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AY$6 - $F156))","v":0},{"$f":" IF( AZ$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,AZ$6 - $F156))","v":0},{"$f":" IF( BA$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,BA$6 - $F156))","v":0},{"$f":" IF( BB$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,BB$6 - $F156))","v":0},{"$f":" IF( BC$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,BC$6 - $F156))","v":0},{"$f":" IF( BD$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,BD$6 - $F156))","v":0},{"$f":" IF( BE$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,BE$6 - $F156))","v":0},{"$f":" IF( BF$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,BF$6 - $F156))","v":0},{"$f":" IF( BG$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,BG$6 - $F156))","v":0},{"$f":" IF( BH$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,BH$6 - $F156))","v":0},{"$f":" IF( BI$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,BI$6 - $F156))","v":0},{"$f":" IF( BJ$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,BJ$6 - $F156))","v":0},{"$f":" IF( BK$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,BK$6 - $F156))","v":0},{"$f":" IF( BL$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,BL$6 - $F156))","v":0},{"$f":" IF( BM$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,BM$6 - $F156))","v":0},{"$f":" IF( BN$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,BN$6 - $F156))","v":0},{"$f":" IF( BO$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,BO$6 - $F156))","v":0},{"$f":" IF( BP$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,BP$6 - $F156))","v":0},{"$f":" IF( BQ$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,BQ$6 - $F156))","v":0},{"$f":" IF( BR$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,BR$6 - $F156))","v":0},{"$f":" IF( BS$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,BS$6 - $F156))","v":0},{"$f":" IF( BT$6 - $F156 <= 0, 0, - INDEX($M157:$BT157, ,BT$6 - $F156))","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$128","v":"Timing Exploitatie kleinverbruik grondgebonden"},{"$f":" 'Overzicht Invoer'!F$128","v":30},{"$f":" 'Overzicht Invoer'!G$128","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$128","v":true},{"$f":" 'Overzicht Invoer'!I$128","v":0},{"$f":" 'Overzicht Invoer'!J$128","v":0},{"$f":" 'Overzicht Invoer'!K$128","v":0},{"$f":" 'Overzicht Invoer'!L$128","v":0},{"$f":" 'Overzicht Invoer'!M$128","v":0},{"$f":" 'Overzicht Invoer'!N$128","v":1},{"$f":" 'Overzicht Invoer'!O$128","v":1},{"$f":" 'Overzicht Invoer'!P$128","v":1},{"$f":" 'Overzicht Invoer'!Q$128","v":1},{"$f":" 'Overzicht Invoer'!R$128","v":1},{"$f":" 'Overzicht Invoer'!S$128","v":1},{"$f":" 'Overzicht Invoer'!T$128","v":1},{"$f":" 'Overzicht Invoer'!U$128","v":1},{"$f":" 'Overzicht Invoer'!V$128","v":1},{"$f":" 'Overzicht Invoer'!W$128","v":1},{"$f":" 'Overzicht Invoer'!X$128","v":1},{"$f":" 'Overzicht Invoer'!Y$128","v":1},{"$f":" 'Overzicht Invoer'!Z$128","v":1},{"$f":" 'Overzicht Invoer'!AA$128","v":1},{"$f":" 'Overzicht Invoer'!AB$128","v":1},{"$f":" 'Overzicht Invoer'!AC$128","v":1},{"$f":" 'Overzicht Invoer'!AD$128","v":1},{"$f":" 'Overzicht Invoer'!AE$128","v":1},{"$f":" 'Overzicht Invoer'!AF$128","v":1},{"$f":" 'Overzicht Invoer'!AG$128","v":1},{"$f":" 'Overzicht Invoer'!AH$128","v":1},{"$f":" 'Overzicht Invoer'!AI$128","v":1},{"$f":" 'Overzicht Invoer'!AJ$128","v":1},{"$f":" 'Overzicht Invoer'!AK$128","v":1},{"$f":" 'Overzicht Invoer'!AL$128","v":1},{"$f":" 'Overzicht Invoer'!AM$128","v":1},{"$f":" 'Overzicht Invoer'!AN$128","v":1},{"$f":" 'Overzicht Invoer'!AO$128","v":1},{"$f":" 'Overzicht Invoer'!AP$128","v":1},{"$f":" 'Overzicht Invoer'!AQ$128","v":1},{"$f":" 'Overzicht Invoer'!AR$128","v":0},{"$f":" 'Overzicht Invoer'!AS$128","v":0},{"$f":" 'Overzicht Invoer'!AT$128","v":0},{"$f":" 'Overzicht Invoer'!AU$128","v":0},{"$f":" 'Overzicht Invoer'!AV$128","v":0},{"$f":" 'Overzicht Invoer'!AW$128","v":0},{"$f":" 'Overzicht Invoer'!AX$128","v":0},{"$f":" 'Overzicht Invoer'!AY$128","v":0},{"$f":" 'Overzicht Invoer'!AZ$128","v":0},{"$f":" 'Overzicht Invoer'!BA$128","v":0},{"$f":" 'Overzicht Invoer'!BB$128","v":0},{"$f":" 'Overzicht Invoer'!BC$128","v":0},{"$f":" 'Overzicht Invoer'!BD$128","v":0},{"$f":" 'Overzicht Invoer'!BE$128","v":0},{"$f":" 'Overzicht Invoer'!BF$128","v":0},{"$f":" 'Overzicht Invoer'!BG$128","v":0},{"$f":" 'Overzicht Invoer'!BH$128","v":0},{"$f":" 'Overzicht Invoer'!BI$128","v":0},{"$f":" 'Overzicht Invoer'!BJ$128","v":0},{"$f":" 'Overzicht Invoer'!BK$128","v":0},{"$f":" 'Overzicht Invoer'!BL$128","v":0},{"$f":" 'Overzicht Invoer'!BM$128","v":0},{"$f":" 'Overzicht Invoer'!BN$128","v":0},{"$f":" 'Overzicht Invoer'!BO$128","v":0},{"$f":" 'Overzicht Invoer'!BP$128","v":0},{"$f":" 'Overzicht Invoer'!BQ$128","v":0},{"$f":" 'Overzicht Invoer'!BR$128","v":0},{"$f":" 'Overzicht Invoer'!BS$128","v":0},{"$f":" 'Overzicht Invoer'!BT$128","v":0}]
[null,null,null,null,"Afschrijving KV afleverset en warmtewisselaar",null,"€",{"$f":" SUM(M160:BT160)","v":0},null,null,null,null,{"$f":" IF(M$6=30+1,$H157-SUM(L160:$M160),SUM($I157:L158) / $F156 * M159)","v":0},{"$f":" IF(N$6=30+1,$H157-SUM(M160:$M160),SUM($I157:M158) / $F156 * N159)","v":0},{"$f":" IF(O$6=30+1,$H157-SUM($M160:N160),SUM($I157:N158) / $F156 * O159)","v":0},{"$f":" IF(P$6=30+1,$H157-SUM($M160:O160),SUM($I157:O158) / $F156 * P159)","v":0},{"$f":" IF(Q$6=30+1,$H157-SUM($M160:P160),SUM($I157:P158) / $F156 * Q159)","v":0},{"$f":" IF(R$6=30+1,$H157-SUM($M160:Q160),SUM($I157:Q158) / $F156 * R159)","v":0},{"$f":" IF(S$6=30+1,$H157-SUM($M160:R160),SUM($I157:R158) / $F156 * S159)","v":0},{"$f":" IF(T$6=30+1,$H157-SUM($M160:S160),SUM($I157:S158) / $F156 * T159)","v":0},{"$f":" IF(U$6=30+1,$H157-SUM($M160:T160),SUM($I157:T158) / $F156 * U159)","v":0},{"$f":" IF(V$6=30+1,$H157-SUM($M160:U160),SUM($I157:U158) / $F156 * V159)","v":0},{"$f":" IF(W$6=30+1,$H157-SUM($M160:V160),SUM($I157:V158) / $F156 * W159)","v":0},{"$f":" IF(X$6=30+1,$H157-SUM($M160:W160),SUM($I157:W158) / $F156 * X159)","v":0},{"$f":" IF(Y$6=30+1,$H157-SUM($M160:X160),SUM($I157:X158) / $F156 * Y159)","v":0},{"$f":" IF(Z$6=30+1,$H157-SUM($M160:Y160),SUM($I157:Y158) / $F156 * Z159)","v":0},{"$f":" IF(AA$6=30+1,$H157-SUM($M160:Z160),SUM($I157:Z158) / $F156 * AA159)","v":0},{"$f":" IF(AB$6=30+1,$H157-SUM($M160:AA160),SUM($I157:AA158) / $F156 * AB159)","v":0},{"$f":" IF(AC$6=30+1,$H157-SUM($M160:AB160),SUM($I157:AB158) / $F156 * AC159)","v":0},{"$f":" IF(AD$6=30+1,$H157-SUM($M160:AC160),SUM($I157:AC158) / $F156 * AD159)","v":0},{"$f":" IF(AE$6=30+1,$H157-SUM($M160:AD160),SUM($I157:AD158) / $F156 * AE159)","v":0},{"$f":" IF(AF$6=30+1,$H157-SUM($M160:AE160),SUM($I157:AE158) / $F156 * AF159)","v":0},{"$f":" IF(AG$6=30+1,$H157-SUM($M160:AF160),SUM($I157:AF158) / $F156 * AG159)","v":0},{"$f":" IF(AH$6=30+1,$H157-SUM($M160:AG160),SUM($I157:AG158) / $F156 * AH159)","v":0},{"$f":" IF(AI$6=30+1,$H157-SUM($M160:AH160),SUM($I157:AH158) / $F156 * AI159)","v":0},{"$f":" IF(AJ$6=30+1,$H157-SUM($M160:AI160),SUM($I157:AI158) / $F156 * AJ159)","v":0},{"$f":" IF(AK$6=30+1,$H157-SUM($M160:AJ160),SUM($I157:AJ158) / $F156 * AK159)","v":0},{"$f":" IF(AL$6=30+1,$H157-SUM($M160:AK160),SUM($I157:AK158) / $F156 * AL159)","v":0},{"$f":" IF(AM$6=30+1,$H157-SUM($M160:AL160),SUM($I157:AL158) / $F156 * AM159)","v":0},{"$f":" IF(AN$6=30+1,$H157-SUM($M160:AM160),SUM($I157:AM158) / $F156 * AN159)","v":0},{"$f":" IF(AO$6=30+1,$H157-SUM($M160:AN160),SUM($I157:AN158) / $F156 * AO159)","v":0},{"$f":" IF(AP$6=30+1,$H157-SUM($M160:AO160),SUM($I157:AO158) / $F156 * AP159)","v":0},{"$f":" IF(AQ$6=30+1,$H157-SUM($M160:AP160),SUM($I157:AP158) / $F156 * AQ159)","v":0},{"$f":" IF(AR$6=30+1,$H157-SUM($M160:AQ160),SUM($I157:AQ158) / $F156 * AR159)","v":0},{"$f":" IF(AS$6=30+1,$H157-SUM($M160:AR160),SUM($I157:AR158) / $F156 * AS159)","v":0},{"$f":" IF(AT$6=30+1,$H157-SUM($M160:AS160),SUM($I157:AS158) / $F156 * AT159)","v":0},{"$f":" IF(AU$6=30+1,$H157-SUM($M160:AT160),SUM($I157:AT158) / $F156 * AU159)","v":0},{"$f":" IF(AV$6=30+1,$H157-SUM($M160:AU160),SUM($I157:AU158) / $F156 * AV159)","v":0},{"$f":" IF(AW$6=30+1,$H157-SUM($M160:AV160),SUM($I157:AV158) / $F156 * AW159)","v":0},{"$f":" IF(AX$6=30+1,$H157-SUM($M160:AW160),SUM($I157:AW158) / $F156 * AX159)","v":0},{"$f":" IF(AY$6=30+1,$H157-SUM($M160:AX160),SUM($I157:AX158) / $F156 * AY159)","v":0},{"$f":" IF(AZ$6=30+1,$H157-SUM($M160:AY160),SUM($I157:AY158) / $F156 * AZ159)","v":0},{"$f":" IF(BA$6=30+1,$H157-SUM($M160:AZ160),SUM($I157:AZ158) / $F156 * BA159)","v":0},{"$f":" IF(BB$6=30+1,$H157-SUM($M160:BA160),SUM($I157:BA158) / $F156 * BB159)","v":0},{"$f":" IF(BC$6=30+1,$H157-SUM($M160:BB160),SUM($I157:BB158) / $F156 * BC159)","v":0},{"$f":" IF(BD$6=30+1,$H157-SUM($M160:BC160),SUM($I157:BC158) / $F156 * BD159)","v":0},{"$f":" IF(BE$6=30+1,$H157-SUM($M160:BD160),SUM($I157:BD158) / $F156 * BE159)","v":0},{"$f":" IF(BF$6=30+1,$H157-SUM($M160:BE160),SUM($I157:BE158) / $F156 * BF159)","v":0},{"$f":" IF(BG$6=30+1,$H157-SUM($M160:BF160),SUM($I157:BF158) / $F156 * BG159)","v":0},{"$f":" IF(BH$6=30+1,$H157-SUM($M160:BG160),SUM($I157:BG158) / $F156 * BH159)","v":0},{"$f":" IF(BI$6=30+1,$H157-SUM($M160:BH160),SUM($I157:BH158) / $F156 * BI159)","v":0},{"$f":" IF(BJ$6=30+1,$H157-SUM($M160:BI160),SUM($I157:BI158) / $F156 * BJ159)","v":0},{"$f":" IF(BK$6=30+1,$H157-SUM($M160:BJ160),SUM($I157:BJ158) / $F156 * BK159)","v":0},{"$f":" IF(BL$6=30+1,$H157-SUM($M160:BK160),SUM($I157:BK158) / $F156 * BL159)","v":0},{"$f":" IF(BM$6=30+1,$H157-SUM($M160:BL160),SUM($I157:BL158) / $F156 * BM159)","v":0},{"$f":" IF(BN$6=30+1,$H157-SUM($M160:BM160),SUM($I157:BM158) / $F156 * BN159)","v":0},{"$f":" IF(BO$6=30+1,$H157-SUM($M160:BN160),SUM($I157:BN158) / $F156 * BO159)","v":0},{"$f":" IF(BP$6=30+1,$H157-SUM($M160:BO160),SUM($I157:BO158) / $F156 * BP159)","v":0},{"$f":" IF(BQ$6=30+1,$H157-SUM($M160:BP160),SUM($I157:BP158) / $F156 * BQ159)","v":0},{"$f":" IF(BR$6=30+1,$H157-SUM($M160:BQ160),SUM($I157:BQ158) / $F156 * BR159)","v":0},{"$f":" IF(BS$6=30+1,$H157-SUM($M160:BR160),SUM($I157:BR158) / $F156 * BS159)","v":0},{"$f":" IF(BT$6=30+1,$H157-SUM($M160:BS160),SUM($I157:BS158) / $F156 * BT159)","v":0}]
[null,null,"CAPEX Coll afleverset en warmtewisselaar"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E118","v":"Econ. levensduur en fasering Collectief warmtewisselaar / afleversets"},{"$f":"'Overzicht Invoer'!F118","v":15},{"$f":"'Overzicht Invoer'!G118","v":"jaar"},{"$f":"'Overzicht Invoer'!H118","v":true}]
[null,null,null,null,{"$f":"E102","v":"Capex Collectieve warmewisselaars en afleversets"},{"$f":"F102","v":0},{"$f":"G102","v":"€"},{"$f":"H102","v":0},null,null,null,null,{"$f":" M$102","v":0},{"$f":" N$102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M164:BT164)","v":0},null,null,null,null,{"$f":" IF( M$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,M$6 - $F162))","v":0},{"$f":" IF( N$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,N$6 - $F162))","v":0},{"$f":" IF( O$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,O$6 - $F162))","v":0},{"$f":" IF( P$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,P$6 - $F162))","v":0},{"$f":" IF( Q$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,Q$6 - $F162))","v":0},{"$f":" IF( R$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,R$6 - $F162))","v":0},{"$f":" IF( S$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,S$6 - $F162))","v":0},{"$f":" IF( T$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,T$6 - $F162))","v":0},{"$f":" IF( U$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,U$6 - $F162))","v":0},{"$f":" IF( V$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,V$6 - $F162))","v":0},{"$f":" IF( W$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,W$6 - $F162))","v":0},{"$f":" IF( X$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,X$6 - $F162))","v":0},{"$f":" IF( Y$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,Y$6 - $F162))","v":0},{"$f":" IF( Z$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,Z$6 - $F162))","v":0},{"$f":" IF( AA$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AA$6 - $F162))","v":0},{"$f":" IF( AB$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AB$6 - $F162))","v":0},{"$f":" IF( AC$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AC$6 - $F162))","v":0},{"$f":" IF( AD$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AD$6 - $F162))","v":0},{"$f":" IF( AE$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AE$6 - $F162))","v":0},{"$f":" IF( AF$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AF$6 - $F162))","v":0},{"$f":" IF( AG$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AG$6 - $F162))","v":0},{"$f":" IF( AH$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AH$6 - $F162))","v":0},{"$f":" IF( AI$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AI$6 - $F162))","v":0},{"$f":" IF( AJ$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AJ$6 - $F162))","v":0},{"$f":" IF( AK$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AK$6 - $F162))","v":0},{"$f":" IF( AL$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AL$6 - $F162))","v":0},{"$f":" IF( AM$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AM$6 - $F162))","v":0},{"$f":" IF( AN$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AN$6 - $F162))","v":0},{"$f":" IF( AO$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AO$6 - $F162))","v":0},{"$f":" IF( AP$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AP$6 - $F162))","v":0},{"$f":" IF( AQ$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AQ$6 - $F162))","v":0},{"$f":" IF( AR$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AR$6 - $F162))","v":0},{"$f":" IF( AS$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AS$6 - $F162))","v":0},{"$f":" IF( AT$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AT$6 - $F162))","v":0},{"$f":" IF( AU$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AU$6 - $F162))","v":0},{"$f":" IF( AV$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AV$6 - $F162))","v":0},{"$f":" IF( AW$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AW$6 - $F162))","v":0},{"$f":" IF( AX$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AX$6 - $F162))","v":0},{"$f":" IF( AY$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AY$6 - $F162))","v":0},{"$f":" IF( AZ$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,AZ$6 - $F162))","v":0},{"$f":" IF( BA$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,BA$6 - $F162))","v":0},{"$f":" IF( BB$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,BB$6 - $F162))","v":0},{"$f":" IF( BC$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,BC$6 - $F162))","v":0},{"$f":" IF( BD$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,BD$6 - $F162))","v":0},{"$f":" IF( BE$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,BE$6 - $F162))","v":0},{"$f":" IF( BF$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,BF$6 - $F162))","v":0},{"$f":" IF( BG$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,BG$6 - $F162))","v":0},{"$f":" IF( BH$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,BH$6 - $F162))","v":0},{"$f":" IF( BI$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,BI$6 - $F162))","v":0},{"$f":" IF( BJ$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,BJ$6 - $F162))","v":0},{"$f":" IF( BK$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,BK$6 - $F162))","v":0},{"$f":" IF( BL$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,BL$6 - $F162))","v":0},{"$f":" IF( BM$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,BM$6 - $F162))","v":0},{"$f":" IF( BN$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,BN$6 - $F162))","v":0},{"$f":" IF( BO$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,BO$6 - $F162))","v":0},{"$f":" IF( BP$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,BP$6 - $F162))","v":0},{"$f":" IF( BQ$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,BQ$6 - $F162))","v":0},{"$f":" IF( BR$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,BR$6 - $F162))","v":0},{"$f":" IF( BS$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,BS$6 - $F162))","v":0},{"$f":" IF( BT$6 - $F162 <= 0, 0, - INDEX($M163:$BT163, ,BT$6 - $F162))","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$130","v":"Timing Exploitatie collectief"},{"$f":" 'Overzicht Invoer'!F$130","v":30},{"$f":" 'Overzicht Invoer'!G$130","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$130","v":true},{"$f":" 'Overzicht Invoer'!I$130","v":0},{"$f":" 'Overzicht Invoer'!J$130","v":0},{"$f":" 'Overzicht Invoer'!K$130","v":0},{"$f":" 'Overzicht Invoer'!L$130","v":0},{"$f":" 'Overzicht Invoer'!M$130","v":0},{"$f":" 'Overzicht Invoer'!N$130","v":1},{"$f":" 'Overzicht Invoer'!O$130","v":1},{"$f":" 'Overzicht Invoer'!P$130","v":1},{"$f":" 'Overzicht Invoer'!Q$130","v":1},{"$f":" 'Overzicht Invoer'!R$130","v":1},{"$f":" 'Overzicht Invoer'!S$130","v":1},{"$f":" 'Overzicht Invoer'!T$130","v":1},{"$f":" 'Overzicht Invoer'!U$130","v":1},{"$f":" 'Overzicht Invoer'!V$130","v":1},{"$f":" 'Overzicht Invoer'!W$130","v":1},{"$f":" 'Overzicht Invoer'!X$130","v":1},{"$f":" 'Overzicht Invoer'!Y$130","v":1},{"$f":" 'Overzicht Invoer'!Z$130","v":1},{"$f":" 'Overzicht Invoer'!AA$130","v":1},{"$f":" 'Overzicht Invoer'!AB$130","v":1},{"$f":" 'Overzicht Invoer'!AC$130","v":1},{"$f":" 'Overzicht Invoer'!AD$130","v":1},{"$f":" 'Overzicht Invoer'!AE$130","v":1},{"$f":" 'Overzicht Invoer'!AF$130","v":1},{"$f":" 'Overzicht Invoer'!AG$130","v":1},{"$f":" 'Overzicht Invoer'!AH$130","v":1},{"$f":" 'Overzicht Invoer'!AI$130","v":1},{"$f":" 'Overzicht Invoer'!AJ$130","v":1},{"$f":" 'Overzicht Invoer'!AK$130","v":1},{"$f":" 'Overzicht Invoer'!AL$130","v":1},{"$f":" 'Overzicht Invoer'!AM$130","v":1},{"$f":" 'Overzicht Invoer'!AN$130","v":1},{"$f":" 'Overzicht Invoer'!AO$130","v":1},{"$f":" 'Overzicht Invoer'!AP$130","v":1},{"$f":" 'Overzicht Invoer'!AQ$130","v":1},{"$f":" 'Overzicht Invoer'!AR$130","v":0},{"$f":" 'Overzicht Invoer'!AS$130","v":0},{"$f":" 'Overzicht Invoer'!AT$130","v":0},{"$f":" 'Overzicht Invoer'!AU$130","v":0},{"$f":" 'Overzicht Invoer'!AV$130","v":0},{"$f":" 'Overzicht Invoer'!AW$130","v":0},{"$f":" 'Overzicht Invoer'!AX$130","v":0},{"$f":" 'Overzicht Invoer'!AY$130","v":0},{"$f":" 'Overzicht Invoer'!AZ$130","v":0},{"$f":" 'Overzicht Invoer'!BA$130","v":0},{"$f":" 'Overzicht Invoer'!BB$130","v":0},{"$f":" 'Overzicht Invoer'!BC$130","v":0},{"$f":" 'Overzicht Invoer'!BD$130","v":0},{"$f":" 'Overzicht Invoer'!BE$130","v":0},{"$f":" 'Overzicht Invoer'!BF$130","v":0},{"$f":" 'Overzicht Invoer'!BG$130","v":0},{"$f":" 'Overzicht Invoer'!BH$130","v":0},{"$f":" 'Overzicht Invoer'!BI$130","v":0},{"$f":" 'Overzicht Invoer'!BJ$130","v":0},{"$f":" 'Overzicht Invoer'!BK$130","v":0},{"$f":" 'Overzicht Invoer'!BL$130","v":0},{"$f":" 'Overzicht Invoer'!BM$130","v":0},{"$f":" 'Overzicht Invoer'!BN$130","v":0},{"$f":" 'Overzicht Invoer'!BO$130","v":0},{"$f":" 'Overzicht Invoer'!BP$130","v":0},{"$f":" 'Overzicht Invoer'!BQ$130","v":0},{"$f":" 'Overzicht Invoer'!BR$130","v":0},{"$f":" 'Overzicht Invoer'!BS$130","v":0},{"$f":" 'Overzicht Invoer'!BT$130","v":0}]
[null,null,null,null,"Afschrijving Coll afleverset en warmtewisselaar",null,"€",{"$f":" SUM(M166:BT166)","v":0},null,null,null,null,{"$f":" IF(M$6=$F162+1,$H163-SUM(L166:$M166),SUM($I163:L164) / $F162 * M165)","v":0},{"$f":" IF(N$6=$F162+1,$H163-SUM(M166:$M166),SUM($I163:M164) / $F162 * N165)","v":0},{"$f":" IF(O$6=$F162+1,$H163-SUM($M166:N166),SUM($I163:N164) / $F162 * O165)","v":0},{"$f":" IF(P$6=$F162+1,$H163-SUM($M166:O166),SUM($I163:O164) / $F162 * P165)","v":0},{"$f":" IF(Q$6=$F162+1,$H163-SUM($M166:P166),SUM($I163:P164) / $F162 * Q165)","v":0},{"$f":" IF(R$6=$F162+1,$H163-SUM($M166:Q166),SUM($I163:Q164) / $F162 * R165)","v":0},{"$f":" IF(S$6=$F162+1,$H163-SUM($M166:R166),SUM($I163:R164) / $F162 * S165)","v":0},{"$f":" IF(T$6=$F162+1,$H163-SUM($M166:S166),SUM($I163:S164) / $F162 * T165)","v":0},{"$f":" IF(U$6=$F162+1,$H163-SUM($M166:T166),SUM($I163:T164) / $F162 * U165)","v":0},{"$f":" IF(V$6=$F162+1,$H163-SUM($M166:U166),SUM($I163:U164) / $F162 * V165)","v":0},{"$f":" IF(W$6=$F162+1,$H163-SUM($M166:V166),SUM($I163:V164) / $F162 * W165)","v":0},{"$f":" IF(X$6=$F162+1,$H163-SUM($M166:W166),SUM($I163:W164) / $F162 * X165)","v":0},{"$f":" IF(Y$6=$F162+1,$H163-SUM($M166:X166),SUM($I163:X164) / $F162 * Y165)","v":0},{"$f":" IF(Z$6=$F162+1,$H163-SUM($M166:Y166),SUM($I163:Y164) / $F162 * Z165)","v":0},{"$f":" IF(AA$6=$F162+1,$H163-SUM($M166:Z166),SUM($I163:Z164) / $F162 * AA165)","v":0},{"$f":" IF(AB$6=$F162+1,$H163-SUM($M166:AA166),SUM($I163:AA164) / $F162 * AB165)","v":0},{"$f":" IF(AC$6=$F162+1,$H163-SUM($M166:AB166),SUM($I163:AB164) / $F162 * AC165)","v":0},{"$f":" IF(AD$6=$F162+1,$H163-SUM($M166:AC166),SUM($I163:AC164) / $F162 * AD165)","v":0},{"$f":" IF(AE$6=$F162+1,$H163-SUM($M166:AD166),SUM($I163:AD164) / $F162 * AE165)","v":0},{"$f":" IF(AF$6=$F162+1,$H163-SUM($M166:AE166),SUM($I163:AE164) / $F162 * AF165)","v":0},{"$f":" IF(AG$6=$F162+1,$H163-SUM($M166:AF166),SUM($I163:AF164) / $F162 * AG165)","v":0},{"$f":" IF(AH$6=$F162+1,$H163-SUM($M166:AG166),SUM($I163:AG164) / $F162 * AH165)","v":0},{"$f":" IF(AI$6=$F162+1,$H163-SUM($M166:AH166),SUM($I163:AH164) / $F162 * AI165)","v":0},{"$f":" IF(AJ$6=$F162+1,$H163-SUM($M166:AI166),SUM($I163:AI164) / $F162 * AJ165)","v":0},{"$f":" IF(AK$6=$F162+1,$H163-SUM($M166:AJ166),SUM($I163:AJ164) / $F162 * AK165)","v":0},{"$f":" IF(AL$6=$F162+1,$H163-SUM($M166:AK166),SUM($I163:AK164) / $F162 * AL165)","v":0},{"$f":" IF(AM$6=$F162+1,$H163-SUM($M166:AL166),SUM($I163:AL164) / $F162 * AM165)","v":0},{"$f":" IF(AN$6=$F162+1,$H163-SUM($M166:AM166),SUM($I163:AM164) / $F162 * AN165)","v":0},{"$f":" IF(AO$6=$F162+1,$H163-SUM($M166:AN166),SUM($I163:AN164) / $F162 * AO165)","v":0},{"$f":" IF(AP$6=$F162+1,$H163-SUM($M166:AO166),SUM($I163:AO164) / $F162 * AP165)","v":0},{"$f":" IF(AQ$6=$F162+1,$H163-SUM($M166:AP166),SUM($I163:AP164) / $F162 * AQ165)","v":0},{"$f":" IF(AR$6=$F162+1,$H163-SUM($M166:AQ166),SUM($I163:AQ164) / $F162 * AR165)","v":0},{"$f":" IF(AS$6=$F162+1,$H163-SUM($M166:AR166),SUM($I163:AR164) / $F162 * AS165)","v":0},{"$f":" IF(AT$6=$F162+1,$H163-SUM($M166:AS166),SUM($I163:AS164) / $F162 * AT165)","v":0},{"$f":" IF(AU$6=$F162+1,$H163-SUM($M166:AT166),SUM($I163:AT164) / $F162 * AU165)","v":0},{"$f":" IF(AV$6=$F162+1,$H163-SUM($M166:AU166),SUM($I163:AU164) / $F162 * AV165)","v":0},{"$f":" IF(AW$6=$F162+1,$H163-SUM($M166:AV166),SUM($I163:AV164) / $F162 * AW165)","v":0},{"$f":" IF(AX$6=$F162+1,$H163-SUM($M166:AW166),SUM($I163:AW164) / $F162 * AX165)","v":0},{"$f":" IF(AY$6=$F162+1,$H163-SUM($M166:AX166),SUM($I163:AX164) / $F162 * AY165)","v":0},{"$f":" IF(AZ$6=$F162+1,$H163-SUM($M166:AY166),SUM($I163:AY164) / $F162 * AZ165)","v":0},{"$f":" IF(BA$6=$F162+1,$H163-SUM($M166:AZ166),SUM($I163:AZ164) / $F162 * BA165)","v":0},{"$f":" IF(BB$6=$F162+1,$H163-SUM($M166:BA166),SUM($I163:BA164) / $F162 * BB165)","v":0},{"$f":" IF(BC$6=$F162+1,$H163-SUM($M166:BB166),SUM($I163:BB164) / $F162 * BC165)","v":0},{"$f":" IF(BD$6=$F162+1,$H163-SUM($M166:BC166),SUM($I163:BC164) / $F162 * BD165)","v":0},{"$f":" IF(BE$6=$F162+1,$H163-SUM($M166:BD166),SUM($I163:BD164) / $F162 * BE165)","v":0},{"$f":" IF(BF$6=$F162+1,$H163-SUM($M166:BE166),SUM($I163:BE164) / $F162 * BF165)","v":0},{"$f":" IF(BG$6=$F162+1,$H163-SUM($M166:BF166),SUM($I163:BF164) / $F162 * BG165)","v":0},{"$f":" IF(BH$6=$F162+1,$H163-SUM($M166:BG166),SUM($I163:BG164) / $F162 * BH165)","v":0},{"$f":" IF(BI$6=$F162+1,$H163-SUM($M166:BH166),SUM($I163:BH164) / $F162 * BI165)","v":0},{"$f":" IF(BJ$6=$F162+1,$H163-SUM($M166:BI166),SUM($I163:BI164) / $F162 * BJ165)","v":0},{"$f":" IF(BK$6=$F162+1,$H163-SUM($M166:BJ166),SUM($I163:BJ164) / $F162 * BK165)","v":0},{"$f":" IF(BL$6=$F162+1,$H163-SUM($M166:BK166),SUM($I163:BK164) / $F162 * BL165)","v":0},{"$f":" IF(BM$6=$F162+1,$H163-SUM($M166:BL166),SUM($I163:BL164) / $F162 * BM165)","v":0},{"$f":" IF(BN$6=$F162+1,$H163-SUM($M166:BM166),SUM($I163:BM164) / $F162 * BN165)","v":0},{"$f":" IF(BO$6=$F162+1,$H163-SUM($M166:BN166),SUM($I163:BN164) / $F162 * BO165)","v":0},{"$f":" IF(BP$6=$F162+1,$H163-SUM($M166:BO166),SUM($I163:BO164) / $F162 * BP165)","v":0},{"$f":" IF(BQ$6=$F162+1,$H163-SUM($M166:BP166),SUM($I163:BP164) / $F162 * BQ165)","v":0},{"$f":" IF(BR$6=$F162+1,$H163-SUM($M166:BQ166),SUM($I163:BQ164) / $F162 * BR165)","v":0},{"$f":" IF(BS$6=$F162+1,$H163-SUM($M166:BR166),SUM($I163:BR164) / $F162 * BS165)","v":0},{"$f":" IF(BT$6=$F162+1,$H163-SUM($M166:BS166),SUM($I163:BS164) / $F162 * BT165)","v":0}]
[null,null,"CAPEX KV meters"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E115","v":"Econ. levensduur en fasering Kleinverbruik meters grondgebonden"},{"$f":"'Overzicht Invoer'!F115","v":10},{"$f":"'Overzicht Invoer'!G115","v":"jaar"},{"$f":"'Overzicht Invoer'!H115","v":true}]
[null,null,null,null,{"$f":"E81","v":"Capex KV meters"},{"$f":"F81","v":0},{"$f":"G81","v":"€"},{"$f":"H81","v":0},null,null,null,null,{"$f":" M$81","v":0},{"$f":" N$81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M170:BT170)","v":0},null,null,null,null,{"$f":" IF( M$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,M$6 - $F168))","v":0},{"$f":" IF( N$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,N$6 - $F168))","v":0},{"$f":" IF( O$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,O$6 - $F168))","v":0},{"$f":" IF( P$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,P$6 - $F168))","v":0},{"$f":" IF( Q$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,Q$6 - $F168))","v":0},{"$f":" IF( R$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,R$6 - $F168))","v":0},{"$f":" IF( S$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,S$6 - $F168))","v":0},{"$f":" IF( T$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,T$6 - $F168))","v":0},{"$f":" IF( U$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,U$6 - $F168))","v":0},{"$f":" IF( V$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,V$6 - $F168))","v":0},{"$f":" IF( W$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,W$6 - $F168))","v":0},{"$f":" IF( X$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,X$6 - $F168))","v":0},{"$f":" IF( Y$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,Y$6 - $F168))","v":0},{"$f":" IF( Z$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,Z$6 - $F168))","v":0},{"$f":" IF( AA$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AA$6 - $F168))","v":0},{"$f":" IF( AB$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AB$6 - $F168))","v":0},{"$f":" IF( AC$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AC$6 - $F168))","v":0},{"$f":" IF( AD$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AD$6 - $F168))","v":0},{"$f":" IF( AE$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AE$6 - $F168))","v":0},{"$f":" IF( AF$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AF$6 - $F168))","v":0},{"$f":" IF( AG$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AG$6 - $F168))","v":0},{"$f":" IF( AH$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AH$6 - $F168))","v":0},{"$f":" IF( AI$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AI$6 - $F168))","v":0},{"$f":" IF( AJ$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AJ$6 - $F168))","v":0},{"$f":" IF( AK$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AK$6 - $F168))","v":0},{"$f":" IF( AL$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AL$6 - $F168))","v":0},{"$f":" IF( AM$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AM$6 - $F168))","v":0},{"$f":" IF( AN$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AN$6 - $F168))","v":0},{"$f":" IF( AO$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AO$6 - $F168))","v":0},{"$f":" IF( AP$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AP$6 - $F168))","v":0},{"$f":" IF( AQ$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AQ$6 - $F168))","v":0},{"$f":" IF( AR$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AR$6 - $F168))","v":0},{"$f":" IF( AS$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AS$6 - $F168))","v":0},{"$f":" IF( AT$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AT$6 - $F168))","v":0},{"$f":" IF( AU$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AU$6 - $F168))","v":0},{"$f":" IF( AV$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AV$6 - $F168))","v":0},{"$f":" IF( AW$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AW$6 - $F168))","v":0},{"$f":" IF( AX$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AX$6 - $F168))","v":0},{"$f":" IF( AY$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AY$6 - $F168))","v":0},{"$f":" IF( AZ$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,AZ$6 - $F168))","v":0},{"$f":" IF( BA$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,BA$6 - $F168))","v":0},{"$f":" IF( BB$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,BB$6 - $F168))","v":0},{"$f":" IF( BC$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,BC$6 - $F168))","v":0},{"$f":" IF( BD$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,BD$6 - $F168))","v":0},{"$f":" IF( BE$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,BE$6 - $F168))","v":0},{"$f":" IF( BF$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,BF$6 - $F168))","v":0},{"$f":" IF( BG$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,BG$6 - $F168))","v":0},{"$f":" IF( BH$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,BH$6 - $F168))","v":0},{"$f":" IF( BI$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,BI$6 - $F168))","v":0},{"$f":" IF( BJ$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,BJ$6 - $F168))","v":0},{"$f":" IF( BK$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,BK$6 - $F168))","v":0},{"$f":" IF( BL$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,BL$6 - $F168))","v":0},{"$f":" IF( BM$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,BM$6 - $F168))","v":0},{"$f":" IF( BN$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,BN$6 - $F168))","v":0},{"$f":" IF( BO$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,BO$6 - $F168))","v":0},{"$f":" IF( BP$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,BP$6 - $F168))","v":0},{"$f":" IF( BQ$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,BQ$6 - $F168))","v":0},{"$f":" IF( BR$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,BR$6 - $F168))","v":0},{"$f":" IF( BS$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,BS$6 - $F168))","v":0},{"$f":" IF( BT$6 - $F168 <= 0, 0, - INDEX($M169:$BT169, ,BT$6 - $F168))","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$128","v":"Timing Exploitatie kleinverbruik grondgebonden"},{"$f":" 'Overzicht Invoer'!F$128","v":30},{"$f":" 'Overzicht Invoer'!G$128","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$128","v":true},{"$f":" 'Overzicht Invoer'!I$128","v":0},{"$f":" 'Overzicht Invoer'!J$128","v":0},{"$f":" 'Overzicht Invoer'!K$128","v":0},{"$f":" 'Overzicht Invoer'!L$128","v":0},{"$f":" 'Overzicht Invoer'!M$128","v":0},{"$f":" 'Overzicht Invoer'!N$128","v":1},{"$f":" 'Overzicht Invoer'!O$128","v":1},{"$f":" 'Overzicht Invoer'!P$128","v":1},{"$f":" 'Overzicht Invoer'!Q$128","v":1},{"$f":" 'Overzicht Invoer'!R$128","v":1},{"$f":" 'Overzicht Invoer'!S$128","v":1},{"$f":" 'Overzicht Invoer'!T$128","v":1},{"$f":" 'Overzicht Invoer'!U$128","v":1},{"$f":" 'Overzicht Invoer'!V$128","v":1},{"$f":" 'Overzicht Invoer'!W$128","v":1},{"$f":" 'Overzicht Invoer'!X$128","v":1},{"$f":" 'Overzicht Invoer'!Y$128","v":1},{"$f":" 'Overzicht Invoer'!Z$128","v":1},{"$f":" 'Overzicht Invoer'!AA$128","v":1},{"$f":" 'Overzicht Invoer'!AB$128","v":1},{"$f":" 'Overzicht Invoer'!AC$128","v":1},{"$f":" 'Overzicht Invoer'!AD$128","v":1},{"$f":" 'Overzicht Invoer'!AE$128","v":1},{"$f":" 'Overzicht Invoer'!AF$128","v":1},{"$f":" 'Overzicht Invoer'!AG$128","v":1},{"$f":" 'Overzicht Invoer'!AH$128","v":1},{"$f":" 'Overzicht Invoer'!AI$128","v":1},{"$f":" 'Overzicht Invoer'!AJ$128","v":1},{"$f":" 'Overzicht Invoer'!AK$128","v":1},{"$f":" 'Overzicht Invoer'!AL$128","v":1},{"$f":" 'Overzicht Invoer'!AM$128","v":1},{"$f":" 'Overzicht Invoer'!AN$128","v":1},{"$f":" 'Overzicht Invoer'!AO$128","v":1},{"$f":" 'Overzicht Invoer'!AP$128","v":1},{"$f":" 'Overzicht Invoer'!AQ$128","v":1},{"$f":" 'Overzicht Invoer'!AR$128","v":0},{"$f":" 'Overzicht Invoer'!AS$128","v":0},{"$f":" 'Overzicht Invoer'!AT$128","v":0},{"$f":" 'Overzicht Invoer'!AU$128","v":0},{"$f":" 'Overzicht Invoer'!AV$128","v":0},{"$f":" 'Overzicht Invoer'!AW$128","v":0},{"$f":" 'Overzicht Invoer'!AX$128","v":0},{"$f":" 'Overzicht Invoer'!AY$128","v":0},{"$f":" 'Overzicht Invoer'!AZ$128","v":0},{"$f":" 'Overzicht Invoer'!BA$128","v":0},{"$f":" 'Overzicht Invoer'!BB$128","v":0},{"$f":" 'Overzicht Invoer'!BC$128","v":0},{"$f":" 'Overzicht Invoer'!BD$128","v":0},{"$f":" 'Overzicht Invoer'!BE$128","v":0},{"$f":" 'Overzicht Invoer'!BF$128","v":0},{"$f":" 'Overzicht Invoer'!BG$128","v":0},{"$f":" 'Overzicht Invoer'!BH$128","v":0},{"$f":" 'Overzicht Invoer'!BI$128","v":0},{"$f":" 'Overzicht Invoer'!BJ$128","v":0},{"$f":" 'Overzicht Invoer'!BK$128","v":0},{"$f":" 'Overzicht Invoer'!BL$128","v":0},{"$f":" 'Overzicht Invoer'!BM$128","v":0},{"$f":" 'Overzicht Invoer'!BN$128","v":0},{"$f":" 'Overzicht Invoer'!BO$128","v":0},{"$f":" 'Overzicht Invoer'!BP$128","v":0},{"$f":" 'Overzicht Invoer'!BQ$128","v":0},{"$f":" 'Overzicht Invoer'!BR$128","v":0},{"$f":" 'Overzicht Invoer'!BS$128","v":0},{"$f":" 'Overzicht Invoer'!BT$128","v":0}]
[null,null,null,null,"Afschrijving KV meters",null,"€",{"$f":" SUM(M172:BT172)","v":0},null,null,null,null,{"$f":" IF(M$6=30+1,$H169-SUM(L172:$M172),SUM($I169:L170) / $F168 * M171)","v":0},{"$f":" IF(N$6=30+1,$H169-SUM(M172:$M172),SUM($I169:M170) / $F168 * N171)","v":0},{"$f":" IF(O$6=30+1,$H169-SUM($M172:N172),SUM($I169:N170) / $F168 * O171)","v":0},{"$f":" IF(P$6=30+1,$H169-SUM($M172:O172),SUM($I169:O170) / $F168 * P171)","v":0},{"$f":" IF(Q$6=30+1,$H169-SUM($M172:P172),SUM($I169:P170) / $F168 * Q171)","v":0},{"$f":" IF(R$6=30+1,$H169-SUM($M172:Q172),SUM($I169:Q170) / $F168 * R171)","v":0},{"$f":" IF(S$6=30+1,$H169-SUM($M172:R172),SUM($I169:R170) / $F168 * S171)","v":0},{"$f":" IF(T$6=30+1,$H169-SUM($M172:S172),SUM($I169:S170) / $F168 * T171)","v":0},{"$f":" IF(U$6=30+1,$H169-SUM($M172:T172),SUM($I169:T170) / $F168 * U171)","v":0},{"$f":" IF(V$6=30+1,$H169-SUM($M172:U172),SUM($I169:U170) / $F168 * V171)","v":0},{"$f":" IF(W$6=30+1,$H169-SUM($M172:V172),SUM($I169:V170) / $F168 * W171)","v":0},{"$f":" IF(X$6=30+1,$H169-SUM($M172:W172),SUM($I169:W170) / $F168 * X171)","v":0},{"$f":" IF(Y$6=30+1,$H169-SUM($M172:X172),SUM($I169:X170) / $F168 * Y171)","v":0},{"$f":" IF(Z$6=30+1,$H169-SUM($M172:Y172),SUM($I169:Y170) / $F168 * Z171)","v":0},{"$f":" IF(AA$6=30+1,$H169-SUM($M172:Z172),SUM($I169:Z170) / $F168 * AA171)","v":0},{"$f":" IF(AB$6=30+1,$H169-SUM($M172:AA172),SUM($I169:AA170) / $F168 * AB171)","v":0},{"$f":" IF(AC$6=30+1,$H169-SUM($M172:AB172),SUM($I169:AB170) / $F168 * AC171)","v":0},{"$f":" IF(AD$6=30+1,$H169-SUM($M172:AC172),SUM($I169:AC170) / $F168 * AD171)","v":0},{"$f":" IF(AE$6=30+1,$H169-SUM($M172:AD172),SUM($I169:AD170) / $F168 * AE171)","v":0},{"$f":" IF(AF$6=30+1,$H169-SUM($M172:AE172),SUM($I169:AE170) / $F168 * AF171)","v":0},{"$f":" IF(AG$6=30+1,$H169-SUM($M172:AF172),SUM($I169:AF170) / $F168 * AG171)","v":0},{"$f":" IF(AH$6=30+1,$H169-SUM($M172:AG172),SUM($I169:AG170) / $F168 * AH171)","v":0},{"$f":" IF(AI$6=30+1,$H169-SUM($M172:AH172),SUM($I169:AH170) / $F168 * AI171)","v":0},{"$f":" IF(AJ$6=30+1,$H169-SUM($M172:AI172),SUM($I169:AI170) / $F168 * AJ171)","v":0},{"$f":" IF(AK$6=30+1,$H169-SUM($M172:AJ172),SUM($I169:AJ170) / $F168 * AK171)","v":0},{"$f":" IF(AL$6=30+1,$H169-SUM($M172:AK172),SUM($I169:AK170) / $F168 * AL171)","v":0},{"$f":" IF(AM$6=30+1,$H169-SUM($M172:AL172),SUM($I169:AL170) / $F168 * AM171)","v":0},{"$f":" IF(AN$6=30+1,$H169-SUM($M172:AM172),SUM($I169:AM170) / $F168 * AN171)","v":0},{"$f":" IF(AO$6=30+1,$H169-SUM($M172:AN172),SUM($I169:AN170) / $F168 * AO171)","v":0},{"$f":" IF(AP$6=30+1,$H169-SUM($M172:AO172),SUM($I169:AO170) / $F168 * AP171)","v":0},{"$f":" IF(AQ$6=30+1,$H169-SUM($M172:AP172),SUM($I169:AP170) / $F168 * AQ171)","v":0},{"$f":" IF(AR$6=30+1,$H169-SUM($M172:AQ172),SUM($I169:AQ170) / $F168 * AR171)","v":0},{"$f":" IF(AS$6=30+1,$H169-SUM($M172:AR172),SUM($I169:AR170) / $F168 * AS171)","v":0},{"$f":" IF(AT$6=30+1,$H169-SUM($M172:AS172),SUM($I169:AS170) / $F168 * AT171)","v":0},{"$f":" IF(AU$6=30+1,$H169-SUM($M172:AT172),SUM($I169:AT170) / $F168 * AU171)","v":0},{"$f":" IF(AV$6=30+1,$H169-SUM($M172:AU172),SUM($I169:AU170) / $F168 * AV171)","v":0},{"$f":" IF(AW$6=30+1,$H169-SUM($M172:AV172),SUM($I169:AV170) / $F168 * AW171)","v":0},{"$f":" IF(AX$6=30+1,$H169-SUM($M172:AW172),SUM($I169:AW170) / $F168 * AX171)","v":0},{"$f":" IF(AY$6=30+1,$H169-SUM($M172:AX172),SUM($I169:AX170) / $F168 * AY171)","v":0},{"$f":" IF(AZ$6=30+1,$H169-SUM($M172:AY172),SUM($I169:AY170) / $F168 * AZ171)","v":0},{"$f":" IF(BA$6=30+1,$H169-SUM($M172:AZ172),SUM($I169:AZ170) / $F168 * BA171)","v":0},{"$f":" IF(BB$6=30+1,$H169-SUM($M172:BA172),SUM($I169:BA170) / $F168 * BB171)","v":0},{"$f":" IF(BC$6=30+1,$H169-SUM($M172:BB172),SUM($I169:BB170) / $F168 * BC171)","v":0},{"$f":" IF(BD$6=30+1,$H169-SUM($M172:BC172),SUM($I169:BC170) / $F168 * BD171)","v":0},{"$f":" IF(BE$6=30+1,$H169-SUM($M172:BD172),SUM($I169:BD170) / $F168 * BE171)","v":0},{"$f":" IF(BF$6=30+1,$H169-SUM($M172:BE172),SUM($I169:BE170) / $F168 * BF171)","v":0},{"$f":" IF(BG$6=30+1,$H169-SUM($M172:BF172),SUM($I169:BF170) / $F168 * BG171)","v":0},{"$f":" IF(BH$6=30+1,$H169-SUM($M172:BG172),SUM($I169:BG170) / $F168 * BH171)","v":0},{"$f":" IF(BI$6=30+1,$H169-SUM($M172:BH172),SUM($I169:BH170) / $F168 * BI171)","v":0},{"$f":" IF(BJ$6=30+1,$H169-SUM($M172:BI172),SUM($I169:BI170) / $F168 * BJ171)","v":0},{"$f":" IF(BK$6=30+1,$H169-SUM($M172:BJ172),SUM($I169:BJ170) / $F168 * BK171)","v":0},{"$f":" IF(BL$6=30+1,$H169-SUM($M172:BK172),SUM($I169:BK170) / $F168 * BL171)","v":0},{"$f":" IF(BM$6=30+1,$H169-SUM($M172:BL172),SUM($I169:BL170) / $F168 * BM171)","v":0},{"$f":" IF(BN$6=30+1,$H169-SUM($M172:BM172),SUM($I169:BM170) / $F168 * BN171)","v":0},{"$f":" IF(BO$6=30+1,$H169-SUM($M172:BN172),SUM($I169:BN170) / $F168 * BO171)","v":0},{"$f":" IF(BP$6=30+1,$H169-SUM($M172:BO172),SUM($I169:BO170) / $F168 * BP171)","v":0},{"$f":" IF(BQ$6=30+1,$H169-SUM($M172:BP172),SUM($I169:BP170) / $F168 * BQ171)","v":0},{"$f":" IF(BR$6=30+1,$H169-SUM($M172:BQ172),SUM($I169:BQ170) / $F168 * BR171)","v":0},{"$f":" IF(BS$6=30+1,$H169-SUM($M172:BR172),SUM($I169:BR170) / $F168 * BS171)","v":0},{"$f":" IF(BT$6=30+1,$H169-SUM($M172:BS172),SUM($I169:BS170) / $F168 * BT171)","v":0}]
[null,null,"CAPEX Coll meters"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E119","v":"Econ. levensduur en fasering Collectief meters"},{"$f":"'Overzicht Invoer'!F119","v":10},{"$f":"'Overzicht Invoer'!G119","v":"jaar"},{"$f":"'Overzicht Invoer'!H119","v":true}]
[null,null,null,null,{"$f":"E109","v":"Capex Collectieve warmtemeter"},{"$f":"F109","v":0},{"$f":"G109","v":"€"},{"$f":"H109","v":0},null,null,null,null,{"$f":" M$109","v":0},{"$f":" N$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M176:BT176)","v":0},null,null,null,null,{"$f":" IF( M$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,M$6 - $F174))","v":0},{"$f":" IF( N$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,N$6 - $F174))","v":0},{"$f":" IF( O$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,O$6 - $F174))","v":0},{"$f":" IF( P$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,P$6 - $F174))","v":0},{"$f":" IF( Q$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,Q$6 - $F174))","v":0},{"$f":" IF( R$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,R$6 - $F174))","v":0},{"$f":" IF( S$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,S$6 - $F174))","v":0},{"$f":" IF( T$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,T$6 - $F174))","v":0},{"$f":" IF( U$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,U$6 - $F174))","v":0},{"$f":" IF( V$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,V$6 - $F174))","v":0},{"$f":" IF( W$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,W$6 - $F174))","v":0},{"$f":" IF( X$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,X$6 - $F174))","v":0},{"$f":" IF( Y$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,Y$6 - $F174))","v":0},{"$f":" IF( Z$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,Z$6 - $F174))","v":0},{"$f":" IF( AA$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AA$6 - $F174))","v":0},{"$f":" IF( AB$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AB$6 - $F174))","v":0},{"$f":" IF( AC$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AC$6 - $F174))","v":0},{"$f":" IF( AD$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AD$6 - $F174))","v":0},{"$f":" IF( AE$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AE$6 - $F174))","v":0},{"$f":" IF( AF$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AF$6 - $F174))","v":0},{"$f":" IF( AG$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AG$6 - $F174))","v":0},{"$f":" IF( AH$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AH$6 - $F174))","v":0},{"$f":" IF( AI$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AI$6 - $F174))","v":0},{"$f":" IF( AJ$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AJ$6 - $F174))","v":0},{"$f":" IF( AK$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AK$6 - $F174))","v":0},{"$f":" IF( AL$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AL$6 - $F174))","v":0},{"$f":" IF( AM$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AM$6 - $F174))","v":0},{"$f":" IF( AN$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AN$6 - $F174))","v":0},{"$f":" IF( AO$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AO$6 - $F174))","v":0},{"$f":" IF( AP$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AP$6 - $F174))","v":0},{"$f":" IF( AQ$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AQ$6 - $F174))","v":0},{"$f":" IF( AR$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AR$6 - $F174))","v":0},{"$f":" IF( AS$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AS$6 - $F174))","v":0},{"$f":" IF( AT$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AT$6 - $F174))","v":0},{"$f":" IF( AU$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AU$6 - $F174))","v":0},{"$f":" IF( AV$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AV$6 - $F174))","v":0},{"$f":" IF( AW$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AW$6 - $F174))","v":0},{"$f":" IF( AX$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AX$6 - $F174))","v":0},{"$f":" IF( AY$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AY$6 - $F174))","v":0},{"$f":" IF( AZ$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,AZ$6 - $F174))","v":0},{"$f":" IF( BA$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,BA$6 - $F174))","v":0},{"$f":" IF( BB$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,BB$6 - $F174))","v":0},{"$f":" IF( BC$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,BC$6 - $F174))","v":0},{"$f":" IF( BD$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,BD$6 - $F174))","v":0},{"$f":" IF( BE$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,BE$6 - $F174))","v":0},{"$f":" IF( BF$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,BF$6 - $F174))","v":0},{"$f":" IF( BG$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,BG$6 - $F174))","v":0},{"$f":" IF( BH$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,BH$6 - $F174))","v":0},{"$f":" IF( BI$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,BI$6 - $F174))","v":0},{"$f":" IF( BJ$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,BJ$6 - $F174))","v":0},{"$f":" IF( BK$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,BK$6 - $F174))","v":0},{"$f":" IF( BL$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,BL$6 - $F174))","v":0},{"$f":" IF( BM$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,BM$6 - $F174))","v":0},{"$f":" IF( BN$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,BN$6 - $F174))","v":0},{"$f":" IF( BO$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,BO$6 - $F174))","v":0},{"$f":" IF( BP$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,BP$6 - $F174))","v":0},{"$f":" IF( BQ$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,BQ$6 - $F174))","v":0},{"$f":" IF( BR$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,BR$6 - $F174))","v":0},{"$f":" IF( BS$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,BS$6 - $F174))","v":0},{"$f":" IF( BT$6 - $F174 <= 0, 0, - INDEX($M175:$BT175, ,BT$6 - $F174))","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$130","v":"Timing Exploitatie collectief"},{"$f":" 'Overzicht Invoer'!F$130","v":30},{"$f":" 'Overzicht Invoer'!G$130","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$130","v":true},null,null,null,null,{"$f":" 'Overzicht Invoer'!M$130","v":0},{"$f":" 'Overzicht Invoer'!N$130","v":1},{"$f":" 'Overzicht Invoer'!O$130","v":1},{"$f":" 'Overzicht Invoer'!P$130","v":1},{"$f":" 'Overzicht Invoer'!Q$130","v":1},{"$f":" 'Overzicht Invoer'!R$130","v":1},{"$f":" 'Overzicht Invoer'!S$130","v":1},{"$f":" 'Overzicht Invoer'!T$130","v":1},{"$f":" 'Overzicht Invoer'!U$130","v":1},{"$f":" 'Overzicht Invoer'!V$130","v":1},{"$f":" 'Overzicht Invoer'!W$130","v":1},{"$f":" 'Overzicht Invoer'!X$130","v":1},{"$f":" 'Overzicht Invoer'!Y$130","v":1},{"$f":" 'Overzicht Invoer'!Z$130","v":1},{"$f":" 'Overzicht Invoer'!AA$130","v":1},{"$f":" 'Overzicht Invoer'!AB$130","v":1},{"$f":" 'Overzicht Invoer'!AC$130","v":1},{"$f":" 'Overzicht Invoer'!AD$130","v":1},{"$f":" 'Overzicht Invoer'!AE$130","v":1},{"$f":" 'Overzicht Invoer'!AF$130","v":1},{"$f":" 'Overzicht Invoer'!AG$130","v":1},{"$f":" 'Overzicht Invoer'!AH$130","v":1},{"$f":" 'Overzicht Invoer'!AI$130","v":1},{"$f":" 'Overzicht Invoer'!AJ$130","v":1},{"$f":" 'Overzicht Invoer'!AK$130","v":1},{"$f":" 'Overzicht Invoer'!AL$130","v":1},{"$f":" 'Overzicht Invoer'!AM$130","v":1},{"$f":" 'Overzicht Invoer'!AN$130","v":1},{"$f":" 'Overzicht Invoer'!AO$130","v":1},{"$f":" 'Overzicht Invoer'!AP$130","v":1},{"$f":" 'Overzicht Invoer'!AQ$130","v":1},{"$f":" 'Overzicht Invoer'!AR$130","v":0},{"$f":" 'Overzicht Invoer'!AS$130","v":0},{"$f":" 'Overzicht Invoer'!AT$130","v":0},{"$f":" 'Overzicht Invoer'!AU$130","v":0},{"$f":" 'Overzicht Invoer'!AV$130","v":0},{"$f":" 'Overzicht Invoer'!AW$130","v":0},{"$f":" 'Overzicht Invoer'!AX$130","v":0},{"$f":" 'Overzicht Invoer'!AY$130","v":0},{"$f":" 'Overzicht Invoer'!AZ$130","v":0},{"$f":" 'Overzicht Invoer'!BA$130","v":0},{"$f":" 'Overzicht Invoer'!BB$130","v":0},{"$f":" 'Overzicht Invoer'!BC$130","v":0},{"$f":" 'Overzicht Invoer'!BD$130","v":0},{"$f":" 'Overzicht Invoer'!BE$130","v":0},{"$f":" 'Overzicht Invoer'!BF$130","v":0},{"$f":" 'Overzicht Invoer'!BG$130","v":0},{"$f":" 'Overzicht Invoer'!BH$130","v":0},{"$f":" 'Overzicht Invoer'!BI$130","v":0},{"$f":" 'Overzicht Invoer'!BJ$130","v":0},{"$f":" 'Overzicht Invoer'!BK$130","v":0},{"$f":" 'Overzicht Invoer'!BL$130","v":0},{"$f":" 'Overzicht Invoer'!BM$130","v":0},{"$f":" 'Overzicht Invoer'!BN$130","v":0},{"$f":" 'Overzicht Invoer'!BO$130","v":0},{"$f":" 'Overzicht Invoer'!BP$130","v":0},{"$f":" 'Overzicht Invoer'!BQ$130","v":0},{"$f":" 'Overzicht Invoer'!BR$130","v":0},{"$f":" 'Overzicht Invoer'!BS$130","v":0},{"$f":" 'Overzicht Invoer'!BT$130","v":0}]
[null,null,null,null,"Afschrijving Collectieve meters",null,"€",{"$f":" SUM(M178:BT178)","v":0},null,null,null,null,{"$f":" IF(M$6=30+1,$H175-SUM(L178:$M178),SUM($I175:L176) / $F174 * M177)","v":0},{"$f":" IF(N$6=30+1,$H175-SUM(M178:$M178),SUM($I175:M176) / $F174 * N177)","v":0},{"$f":" IF(O$6=30+1,$H175-SUM($M178:N178),SUM($I175:N176) / $F174 * O177)","v":0},{"$f":" IF(P$6=30+1,$H175-SUM($M178:O178),SUM($I175:O176) / $F174 * P177)","v":0},{"$f":" IF(Q$6=30+1,$H175-SUM($M178:P178),SUM($I175:P176) / $F174 * Q177)","v":0},{"$f":" IF(R$6=30+1,$H175-SUM($M178:Q178),SUM($I175:Q176) / $F174 * R177)","v":0},{"$f":" IF(S$6=30+1,$H175-SUM($M178:R178),SUM($I175:R176) / $F174 * S177)","v":0},{"$f":" IF(T$6=30+1,$H175-SUM($M178:S178),SUM($I175:S176) / $F174 * T177)","v":0},{"$f":" IF(U$6=30+1,$H175-SUM($M178:T178),SUM($I175:T176) / $F174 * U177)","v":0},{"$f":" IF(V$6=30+1,$H175-SUM($M178:U178),SUM($I175:U176) / $F174 * V177)","v":0},{"$f":" IF(W$6=30+1,$H175-SUM($M178:V178),SUM($I175:V176) / $F174 * W177)","v":0},{"$f":" IF(X$6=30+1,$H175-SUM($M178:W178),SUM($I175:W176) / $F174 * X177)","v":0},{"$f":" IF(Y$6=30+1,$H175-SUM($M178:X178),SUM($I175:X176) / $F174 * Y177)","v":0},{"$f":" IF(Z$6=30+1,$H175-SUM($M178:Y178),SUM($I175:Y176) / $F174 * Z177)","v":0},{"$f":" IF(AA$6=30+1,$H175-SUM($M178:Z178),SUM($I175:Z176) / $F174 * AA177)","v":0},{"$f":" IF(AB$6=30+1,$H175-SUM($M178:AA178),SUM($I175:AA176) / $F174 * AB177)","v":0},{"$f":" IF(AC$6=30+1,$H175-SUM($M178:AB178),SUM($I175:AB176) / $F174 * AC177)","v":0},{"$f":" IF(AD$6=30+1,$H175-SUM($M178:AC178),SUM($I175:AC176) / $F174 * AD177)","v":0},{"$f":" IF(AE$6=30+1,$H175-SUM($M178:AD178),SUM($I175:AD176) / $F174 * AE177)","v":0},{"$f":" IF(AF$6=30+1,$H175-SUM($M178:AE178),SUM($I175:AE176) / $F174 * AF177)","v":0},{"$f":" IF(AG$6=30+1,$H175-SUM($M178:AF178),SUM($I175:AF176) / $F174 * AG177)","v":0},{"$f":" IF(AH$6=30+1,$H175-SUM($M178:AG178),SUM($I175:AG176) / $F174 * AH177)","v":0},{"$f":" IF(AI$6=30+1,$H175-SUM($M178:AH178),SUM($I175:AH176) / $F174 * AI177)","v":0},{"$f":" IF(AJ$6=30+1,$H175-SUM($M178:AI178),SUM($I175:AI176) / $F174 * AJ177)","v":0},{"$f":" IF(AK$6=30+1,$H175-SUM($M178:AJ178),SUM($I175:AJ176) / $F174 * AK177)","v":0},{"$f":" IF(AL$6=30+1,$H175-SUM($M178:AK178),SUM($I175:AK176) / $F174 * AL177)","v":0},{"$f":" IF(AM$6=30+1,$H175-SUM($M178:AL178),SUM($I175:AL176) / $F174 * AM177)","v":0},{"$f":" IF(AN$6=30+1,$H175-SUM($M178:AM178),SUM($I175:AM176) / $F174 * AN177)","v":0},{"$f":" IF(AO$6=30+1,$H175-SUM($M178:AN178),SUM($I175:AN176) / $F174 * AO177)","v":0},{"$f":" IF(AP$6=30+1,$H175-SUM($M178:AO178),SUM($I175:AO176) / $F174 * AP177)","v":0},{"$f":" IF(AQ$6=30+1,$H175-SUM($M178:AP178),SUM($I175:AP176) / $F174 * AQ177)","v":0},{"$f":" IF(AR$6=30+1,$H175-SUM($M178:AQ178),SUM($I175:AQ176) / $F174 * AR177)","v":0},{"$f":" IF(AS$6=30+1,$H175-SUM($M178:AR178),SUM($I175:AR176) / $F174 * AS177)","v":0},{"$f":" IF(AT$6=30+1,$H175-SUM($M178:AS178),SUM($I175:AS176) / $F174 * AT177)","v":0},{"$f":" IF(AU$6=30+1,$H175-SUM($M178:AT178),SUM($I175:AT176) / $F174 * AU177)","v":0},{"$f":" IF(AV$6=30+1,$H175-SUM($M178:AU178),SUM($I175:AU176) / $F174 * AV177)","v":0},{"$f":" IF(AW$6=30+1,$H175-SUM($M178:AV178),SUM($I175:AV176) / $F174 * AW177)","v":0},{"$f":" IF(AX$6=30+1,$H175-SUM($M178:AW178),SUM($I175:AW176) / $F174 * AX177)","v":0},{"$f":" IF(AY$6=30+1,$H175-SUM($M178:AX178),SUM($I175:AX176) / $F174 * AY177)","v":0},{"$f":" IF(AZ$6=30+1,$H175-SUM($M178:AY178),SUM($I175:AY176) / $F174 * AZ177)","v":0},{"$f":" IF(BA$6=30+1,$H175-SUM($M178:AZ178),SUM($I175:AZ176) / $F174 * BA177)","v":0},{"$f":" IF(BB$6=30+1,$H175-SUM($M178:BA178),SUM($I175:BA176) / $F174 * BB177)","v":0},{"$f":" IF(BC$6=30+1,$H175-SUM($M178:BB178),SUM($I175:BB176) / $F174 * BC177)","v":0},{"$f":" IF(BD$6=30+1,$H175-SUM($M178:BC178),SUM($I175:BC176) / $F174 * BD177)","v":0},{"$f":" IF(BE$6=30+1,$H175-SUM($M178:BD178),SUM($I175:BD176) / $F174 * BE177)","v":0},{"$f":" IF(BF$6=30+1,$H175-SUM($M178:BE178),SUM($I175:BE176) / $F174 * BF177)","v":0},{"$f":" IF(BG$6=30+1,$H175-SUM($M178:BF178),SUM($I175:BF176) / $F174 * BG177)","v":0},{"$f":" IF(BH$6=30+1,$H175-SUM($M178:BG178),SUM($I175:BG176) / $F174 * BH177)","v":0},{"$f":" IF(BI$6=30+1,$H175-SUM($M178:BH178),SUM($I175:BH176) / $F174 * BI177)","v":0},{"$f":" IF(BJ$6=30+1,$H175-SUM($M178:BI178),SUM($I175:BI176) / $F174 * BJ177)","v":0},{"$f":" IF(BK$6=30+1,$H175-SUM($M178:BJ178),SUM($I175:BJ176) / $F174 * BK177)","v":0},{"$f":" IF(BL$6=30+1,$H175-SUM($M178:BK178),SUM($I175:BK176) / $F174 * BL177)","v":0},{"$f":" IF(BM$6=30+1,$H175-SUM($M178:BL178),SUM($I175:BL176) / $F174 * BM177)","v":0},{"$f":" IF(BN$6=30+1,$H175-SUM($M178:BM178),SUM($I175:BM176) / $F174 * BN177)","v":0},{"$f":" IF(BO$6=30+1,$H175-SUM($M178:BN178),SUM($I175:BN176) / $F174 * BO177)","v":0},{"$f":" IF(BP$6=30+1,$H175-SUM($M178:BO178),SUM($I175:BO176) / $F174 * BP177)","v":0},{"$f":" IF(BQ$6=30+1,$H175-SUM($M178:BP178),SUM($I175:BP176) / $F174 * BQ177)","v":0},{"$f":" IF(BR$6=30+1,$H175-SUM($M178:BQ178),SUM($I175:BQ176) / $F174 * BR177)","v":0},{"$f":" IF(BS$6=30+1,$H175-SUM($M178:BR178),SUM($I175:BR176) / $F174 * BS177)","v":0},{"$f":" IF(BT$6=30+1,$H175-SUM($M178:BS178),SUM($I175:BS176) / $F174 * BT177)","v":0}]
[]
[null,null,null,null,{"$f":" E$124","v":"Afschrijving hoofdtracé"},{"$f":" F$124","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$124","v":0},0,0]
[null,null,null,null,{"$f":" E$130","v":"Afschrijving primair leidingnet"},{"$f":" F$130","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$130","v":0},0,0]
[null,null,null,null,{"$f":" E$136","v":"Afschrijving secundair leidingnet"},{"$f":" F$136","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$136","v":0},0,0]
[null,null,null,null,{"$f":" E$142","v":"Afschrijving CAPEX overig"},{"$f":" F$142","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$142","v":0},0,0]
[null,null,null,null,{"$f":" E$148","v":"Afschrijving KV aansluitingen"},{"$f":" F$148","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$148","v":0},0,0]
[null,null,null,null,{"$f":" E$154","v":"Afschrijving Collectieve aansluitingen"},{"$f":" F$154","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$154","v":0},0,0]
[null,null,null,null,{"$f":" E$160","v":"Afschrijving KV afleverset en warmtewisselaar"},{"$f":" F$160","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$160","v":0},0,0]
[null,null,null,null,{"$f":" E$166","v":"Afschrijving Coll afleverset en warmtewisselaar"},{"$f":" F$166","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$166","v":0},0,0]
[null,null,null,null,{"$f":" E$172","v":"Afschrijving KV meters"},{"$f":" F$172","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$172","v":0},0,0]
[null,null,null,null,{"$f":" E$178","v":"Afschrijving Collectieve meters"},{"$f":" F$178","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$178","v":0},0,0]
[null,null,null,null,"Afschrijvingen",null,null,{"$f":" SUM(M190:BT190)","v":0},null,null,null,null,{"$f":" - SUM(M180:M189)","v":0},{"$f":" - SUM(N180:N189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" - SUM(AS180:AS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["3. BAK"]
[null,"Hoogte BAK"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E72","v":"Kostendekkingsbijdrage (KDB)"},{"$f":"'Overzicht Invoer'!F72","v":0},{"$f":"'Overzicht Invoer'!G72","v":"[€/#]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E73","v":"Aansluitbijdrage individuele kleinverbruikers"},{"$f":"'Overzicht Invoer'!F73","v":0},{"$f":"'Overzicht Invoer'!G73","v":"[€/#]"}]
[null,null,null,null,"Sensitivity upward",{"$f":" Resultaten!F$92","v":0},"factor"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E86","v":"Aantal aansluitingen grondgebonden (individueel kleinverbruik)"},{"$f":"MAX('Overzicht Invoer'!M86:BT86)","v":0},{"$f":"'Overzicht Invoer'!G86","v":"[#]"},null,null,null,null,null,{"$f":"'Overzicht Invoer'!M86","v":0},{"$f":"'Overzicht Invoer'!N86","v":0},{"$f":"'Overzicht Invoer'!O86","v":0},{"$f":"'Overzicht Invoer'!P86","v":0},{"$f":"'Overzicht Invoer'!Q86","v":0},{"$f":"'Overzicht Invoer'!R86","v":0},{"$f":"'Overzicht Invoer'!S86","v":0},{"$f":"'Overzicht Invoer'!T86","v":0},{"$f":"'Overzicht Invoer'!U86","v":0},{"$f":"'Overzicht Invoer'!V86","v":0},{"$f":"'Overzicht Invoer'!W86","v":0},{"$f":"'Overzicht Invoer'!X86","v":0},{"$f":"'Overzicht Invoer'!Y86","v":0},{"$f":"'Overzicht Invoer'!Z86","v":0},{"$f":"'Overzicht Invoer'!AA86","v":0},{"$f":"'Overzicht Invoer'!AB86","v":0},{"$f":"'Overzicht Invoer'!AC86","v":0},{"$f":"'Overzicht Invoer'!AD86","v":0},{"$f":"'Overzicht Invoer'!AE86","v":0},{"$f":"'Overzicht Invoer'!AF86","v":0},{"$f":"'Overzicht Invoer'!AG86","v":0},{"$f":"'Overzicht Invoer'!AH86","v":0},{"$f":"'Overzicht Invoer'!AI86","v":0},{"$f":"'Overzicht Invoer'!AJ86","v":0},{"$f":"'Overzicht Invoer'!AK86","v":0},{"$f":"'Overzicht Invoer'!AL86","v":0},{"$f":"'Overzicht Invoer'!AM86","v":0},{"$f":"'Overzicht Invoer'!AN86","v":0},{"$f":"'Overzicht Invoer'!AO86","v":0},{"$f":"'Overzicht Invoer'!AP86","v":0},{"$f":"'Overzicht Invoer'!AQ86","v":0},{"$f":"'Overzicht Invoer'!AR86","v":0},{"$f":"'Overzicht Invoer'!AS86","v":0},{"$f":"'Overzicht Invoer'!AT86","v":0},{"$f":"'Overzicht Invoer'!AU86","v":0},{"$f":"'Overzicht Invoer'!AV86","v":0},{"$f":"'Overzicht Invoer'!AW86","v":0},{"$f":"'Overzicht Invoer'!AX86","v":0},{"$f":"'Overzicht Invoer'!AY86","v":0},{"$f":"'Overzicht Invoer'!AZ86","v":0},{"$f":"'Overzicht Invoer'!BA86","v":0},{"$f":"'Overzicht Invoer'!BB86","v":0},{"$f":"'Overzicht Invoer'!BC86","v":0},{"$f":"'Overzicht Invoer'!BD86","v":0},{"$f":"'Overzicht Invoer'!BE86","v":0},{"$f":"'Overzicht Invoer'!BF86","v":0},{"$f":"'Overzicht Invoer'!BG86","v":0},{"$f":"'Overzicht Invoer'!BH86","v":0},{"$f":"'Overzicht Invoer'!BI86","v":0},{"$f":"'Overzicht Invoer'!BJ86","v":0},{"$f":"'Overzicht Invoer'!BK86","v":0},{"$f":"'Overzicht Invoer'!BL86","v":0},{"$f":"'Overzicht Invoer'!BM86","v":0},{"$f":"'Overzicht Invoer'!BN86","v":0},{"$f":"'Overzicht Invoer'!BO86","v":0},{"$f":"'Overzicht Invoer'!BP86","v":0},{"$f":"'Overzicht Invoer'!BQ86","v":0},{"$f":"'Overzicht Invoer'!BR86","v":0},{"$f":"'Overzicht Invoer'!BS86","v":0},{"$f":"'Overzicht Invoer'!BT86","v":0}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E87","v":"Aantal aansluitingen gestapeld (individueel kleinverbruik)"},{"$f":"MAX('Overzicht Invoer'!M87:BT87)","v":0},{"$f":"'Overzicht Invoer'!G87","v":"[#]"},null,null,null,null,null,{"$f":"'Overzicht Invoer'!M87","v":0},{"$f":"'Overzicht Invoer'!N87","v":0},{"$f":"'Overzicht Invoer'!O87","v":0},{"$f":"'Overzicht Invoer'!P87","v":0},{"$f":"'Overzicht Invoer'!Q87","v":0},{"$f":"'Overzicht Invoer'!R87","v":0},{"$f":"'Overzicht Invoer'!S87","v":0},{"$f":"'Overzicht Invoer'!T87","v":0},{"$f":"'Overzicht Invoer'!U87","v":0},{"$f":"'Overzicht Invoer'!V87","v":0},{"$f":"'Overzicht Invoer'!W87","v":0},{"$f":"'Overzicht Invoer'!X87","v":0},{"$f":"'Overzicht Invoer'!Y87","v":0},{"$f":"'Overzicht Invoer'!Z87","v":0},{"$f":"'Overzicht Invoer'!AA87","v":0},{"$f":"'Overzicht Invoer'!AB87","v":0},{"$f":"'Overzicht Invoer'!AC87","v":0},{"$f":"'Overzicht Invoer'!AD87","v":0},{"$f":"'Overzicht Invoer'!AE87","v":0},{"$f":"'Overzicht Invoer'!AF87","v":0},{"$f":"'Overzicht Invoer'!AG87","v":0},{"$f":"'Overzicht Invoer'!AH87","v":0},{"$f":"'Overzicht Invoer'!AI87","v":0},{"$f":"'Overzicht Invoer'!AJ87","v":0},{"$f":"'Overzicht Invoer'!AK87","v":0},{"$f":"'Overzicht Invoer'!AL87","v":0},{"$f":"'Overzicht Invoer'!AM87","v":0},{"$f":"'Overzicht Invoer'!AN87","v":0},{"$f":"'Overzicht Invoer'!AO87","v":0},{"$f":"'Overzicht Invoer'!AP87","v":0},{"$f":"'Overzicht Invoer'!AQ87","v":0},{"$f":"'Overzicht Invoer'!AR87","v":0},{"$f":"'Overzicht Invoer'!AS87","v":0},{"$f":"'Overzicht Invoer'!AT87","v":0},{"$f":"'Overzicht Invoer'!AU87","v":0},{"$f":"'Overzicht Invoer'!AV87","v":0},{"$f":"'Overzicht Invoer'!AW87","v":0},{"$f":"'Overzicht Invoer'!AX87","v":0},{"$f":"'Overzicht Invoer'!AY87","v":0},{"$f":"'Overzicht Invoer'!AZ87","v":0},{"$f":"'Overzicht Invoer'!BA87","v":0},{"$f":"'Overzicht Invoer'!BB87","v":0},{"$f":"'Overzicht Invoer'!BC87","v":0},{"$f":"'Overzicht Invoer'!BD87","v":0},{"$f":"'Overzicht Invoer'!BE87","v":0},{"$f":"'Overzicht Invoer'!BF87","v":0},{"$f":"'Overzicht Invoer'!BG87","v":0},{"$f":"'Overzicht Invoer'!BH87","v":0},{"$f":"'Overzicht Invoer'!BI87","v":0},{"$f":"'Overzicht Invoer'!BJ87","v":0},{"$f":"'Overzicht Invoer'!BK87","v":0},{"$f":"'Overzicht Invoer'!BL87","v":0},{"$f":"'Overzicht Invoer'!BM87","v":0},{"$f":"'Overzicht Invoer'!BN87","v":0},{"$f":"'Overzicht Invoer'!BO87","v":0},{"$f":"'Overzicht Invoer'!BP87","v":0},{"$f":"'Overzicht Invoer'!BQ87","v":0},{"$f":"'Overzicht Invoer'!BR87","v":0},{"$f":"'Overzicht Invoer'!BS87","v":0},{"$f":"'Overzicht Invoer'!BT87","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$124","v":"Fasering KDB en AB voor KV"},{"$f":" 'Overzicht Invoer'!F$124","v":0},{"$f":" 'Overzicht Invoer'!G$124","v":"flag"},{"$f":" 'Overzicht Invoer'!H$124","v":true},{"$f":" 'Overzicht Invoer'!I$124","v":0},{"$f":" 'Overzicht Invoer'!J$124","v":0},{"$f":" 'Overzicht Invoer'!K$124","v":0},{"$f":" 'Overzicht Invoer'!L$124","v":0},{"$f":" 'Overzicht Invoer'!M$124","v":0},{"$f":" 'Overzicht Invoer'!N$124","v":0.33},{"$f":" 'Overzicht Invoer'!O$124","v":0.33},{"$f":" 'Overzicht Invoer'!P$124","v":0.34},{"$f":" 'Overzicht Invoer'!Q$124","v":0},{"$f":" 'Overzicht Invoer'!R$124","v":0},{"$f":" 'Overzicht Invoer'!S$124","v":0},{"$f":" 'Overzicht Invoer'!T$124","v":0},{"$f":" 'Overzicht Invoer'!U$124","v":0},{"$f":" 'Overzicht Invoer'!V$124","v":0},{"$f":" 'Overzicht Invoer'!W$124","v":0},{"$f":" 'Overzicht Invoer'!X$124","v":0},{"$f":" 'Overzicht Invoer'!Y$124","v":0},{"$f":" 'Overzicht Invoer'!Z$124","v":0},{"$f":" 'Overzicht Invoer'!AA$124","v":0},{"$f":" 'Overzicht Invoer'!AB$124","v":0},{"$f":" 'Overzicht Invoer'!AC$124","v":0},{"$f":" 'Overzicht Invoer'!AD$124","v":0},{"$f":" 'Overzicht Invoer'!AE$124","v":0},{"$f":" 'Overzicht Invoer'!AF$124","v":0},{"$f":" 'Overzicht Invoer'!AG$124","v":0},{"$f":" 'Overzicht Invoer'!AH$124","v":0},{"$f":" 'Overzicht Invoer'!AI$124","v":0},{"$f":" 'Overzicht Invoer'!AJ$124","v":0},{"$f":" 'Overzicht Invoer'!AK$124","v":0},{"$f":" 'Overzicht Invoer'!AL$124","v":0},{"$f":" 'Overzicht Invoer'!AM$124","v":0},{"$f":" 'Overzicht Invoer'!AN$124","v":0},{"$f":" 'Overzicht Invoer'!AO$124","v":0},{"$f":" 'Overzicht Invoer'!AP$124","v":0},{"$f":" 'Overzicht Invoer'!AQ$124","v":0},{"$f":" 'Overzicht Invoer'!AR$124","v":0},{"$f":" 'Overzicht Invoer'!AS$124","v":0},{"$f":" 'Overzicht Invoer'!AT$124","v":0},{"$f":" 'Overzicht Invoer'!AU$124","v":0},{"$f":" 'Overzicht Invoer'!AV$124","v":0},{"$f":" 'Overzicht Invoer'!AW$124","v":0},{"$f":" 'Overzicht Invoer'!AX$124","v":0},{"$f":" 'Overzicht Invoer'!AY$124","v":0},{"$f":" 'Overzicht Invoer'!AZ$124","v":0},{"$f":" 'Overzicht Invoer'!BA$124","v":0},{"$f":" 'Overzicht Invoer'!BB$124","v":0},{"$f":" 'Overzicht Invoer'!BC$124","v":0},{"$f":" 'Overzicht Invoer'!BD$124","v":0},{"$f":" 'Overzicht Invoer'!BE$124","v":0},{"$f":" 'Overzicht Invoer'!BF$124","v":0},{"$f":" 'Overzicht Invoer'!BG$124","v":0},{"$f":" 'Overzicht Invoer'!BH$124","v":0},{"$f":" 'Overzicht Invoer'!BI$124","v":0},{"$f":" 'Overzicht Invoer'!BJ$124","v":0},{"$f":" 'Overzicht Invoer'!BK$124","v":0},{"$f":" 'Overzicht Invoer'!BL$124","v":0},{"$f":" 'Overzicht Invoer'!BM$124","v":0},{"$f":" 'Overzicht Invoer'!BN$124","v":0},{"$f":" 'Overzicht Invoer'!BO$124","v":0},{"$f":" 'Overzicht Invoer'!BP$124","v":0},{"$f":" 'Overzicht Invoer'!BQ$124","v":0},{"$f":" 'Overzicht Invoer'!BR$124","v":0},{"$f":" 'Overzicht Invoer'!BS$124","v":0},{"$f":" 'Overzicht Invoer'!BT$124","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$102","v":"Indexatie KDB+AB"},{"$f":" 'Overzicht Invoer'!F$102","v":0},{"$f":" 'Overzicht Invoer'!G$102","v":"flag"},{"$f":" 'Overzicht Invoer'!H$102","v":0},{"$f":" 'Overzicht Invoer'!I$102","v":0},{"$f":" 'Overzicht Invoer'!J$102","v":0},{"$f":" 'Overzicht Invoer'!K$102","v":0},{"$f":" 'Overzicht Invoer'!L$102","v":0},{"$f":" 'Overzicht Invoer'!M$102","v":1},{"$f":" 'Overzicht Invoer'!N$102","v":1},{"$f":" 'Overzicht Invoer'!O$102","v":1},{"$f":" 'Overzicht Invoer'!P$102","v":1},{"$f":" 'Overzicht Invoer'!Q$102","v":1},{"$f":" 'Overzicht Invoer'!R$102","v":1},{"$f":" 'Overzicht Invoer'!S$102","v":1},{"$f":" 'Overzicht Invoer'!T$102","v":1},{"$f":" 'Overzicht Invoer'!U$102","v":1},{"$f":" 'Overzicht Invoer'!V$102","v":1},{"$f":" 'Overzicht Invoer'!W$102","v":1},{"$f":" 'Overzicht Invoer'!X$102","v":1},{"$f":" 'Overzicht Invoer'!Y$102","v":1},{"$f":" 'Overzicht Invoer'!Z$102","v":1},{"$f":" 'Overzicht Invoer'!AA$102","v":1},{"$f":" 'Overzicht Invoer'!AB$102","v":1},{"$f":" 'Overzicht Invoer'!AC$102","v":1},{"$f":" 'Overzicht Invoer'!AD$102","v":1},{"$f":" 'Overzicht Invoer'!AE$102","v":1},{"$f":" 'Overzicht Invoer'!AF$102","v":1},{"$f":" 'Overzicht Invoer'!AG$102","v":1},{"$f":" 'Overzicht Invoer'!AH$102","v":1},{"$f":" 'Overzicht Invoer'!AI$102","v":1},{"$f":" 'Overzicht Invoer'!AJ$102","v":1},{"$f":" 'Overzicht Invoer'!AK$102","v":1},{"$f":" 'Overzicht Invoer'!AL$102","v":1},{"$f":" 'Overzicht Invoer'!AM$102","v":1},{"$f":" 'Overzicht Invoer'!AN$102","v":1},{"$f":" 'Overzicht Invoer'!AO$102","v":1},{"$f":" 'Overzicht Invoer'!AP$102","v":1},{"$f":" 'Overzicht Invoer'!AQ$102","v":1},{"$f":" 'Overzicht Invoer'!AR$102","v":1},{"$f":" 'Overzicht Invoer'!AS$102","v":1},{"$f":" 'Overzicht Invoer'!AT$102","v":1},{"$f":" 'Overzicht Invoer'!AU$102","v":1},{"$f":" 'Overzicht Invoer'!AV$102","v":1},{"$f":" 'Overzicht Invoer'!AW$102","v":1},{"$f":" 'Overzicht Invoer'!AX$102","v":1},{"$f":" 'Overzicht Invoer'!AY$102","v":1},{"$f":" 'Overzicht Invoer'!AZ$102","v":1},{"$f":" 'Overzicht Invoer'!BA$102","v":1},{"$f":" 'Overzicht Invoer'!BB$102","v":1},{"$f":" 'Overzicht Invoer'!BC$102","v":1},{"$f":" 'Overzicht Invoer'!BD$102","v":1},{"$f":" 'Overzicht Invoer'!BE$102","v":1},{"$f":" 'Overzicht Invoer'!BF$102","v":1},{"$f":" 'Overzicht Invoer'!BG$102","v":1},{"$f":" 'Overzicht Invoer'!BH$102","v":1},{"$f":" 'Overzicht Invoer'!BI$102","v":1},{"$f":" 'Overzicht Invoer'!BJ$102","v":1},{"$f":" 'Overzicht Invoer'!BK$102","v":1},{"$f":" 'Overzicht Invoer'!BL$102","v":1},{"$f":" 'Overzicht Invoer'!BM$102","v":1},{"$f":" 'Overzicht Invoer'!BN$102","v":1},{"$f":" 'Overzicht Invoer'!BO$102","v":1},{"$f":" 'Overzicht Invoer'!BP$102","v":1},{"$f":" 'Overzicht Invoer'!BQ$102","v":1},{"$f":" 'Overzicht Invoer'!BR$102","v":1},{"$f":" 'Overzicht Invoer'!BS$102","v":1},{"$f":" 'Overzicht Invoer'!BT$102","v":1}]
[null,null,null,null,"BAK KV",null,"€",{"$f":" SUM(M201:BT201)","v":0},null,null,null,null,{"$f":" ($F194 + $F195 ) * ((M$197+M$198) * (1 + $F196)) * M199 * M200","v":0},{"$f":" ($F194 + $F195 ) * ((N$197+N$198) * (1 + $F196)) * N199 * N200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E88","v":"Aantal collectieve aansluitingen"},{"$f":"MAX(Invoer!Q124:BX124)","v":0},{"$f":"'Overzicht Invoer'!G88","v":"[#]"},{"$f":"'Overzicht Invoer'!H88","v":0},{"$f":"'Overzicht Invoer'!I88","v":0},{"$f":"'Overzicht Invoer'!J88","v":0},{"$f":"'Overzicht Invoer'!K88","v":0},{"$f":"'Overzicht Invoer'!L88","v":0},{"$f":"'Overzicht Invoer'!M88","v":0},{"$f":"'Overzicht Invoer'!N88","v":0},{"$f":"'Overzicht Invoer'!O88","v":0},{"$f":"'Overzicht Invoer'!P88","v":0},{"$f":"'Overzicht Invoer'!Q88","v":0},{"$f":"'Overzicht Invoer'!R88","v":0},{"$f":"'Overzicht Invoer'!S88","v":0},{"$f":"'Overzicht Invoer'!T88","v":0},{"$f":"'Overzicht Invoer'!U88","v":0},{"$f":"'Overzicht Invoer'!V88","v":0},{"$f":"'Overzicht Invoer'!W88","v":0},{"$f":"'Overzicht Invoer'!X88","v":0},{"$f":"'Overzicht Invoer'!Y88","v":0},{"$f":"'Overzicht Invoer'!Z88","v":0},{"$f":"'Overzicht Invoer'!AA88","v":0},{"$f":"'Overzicht Invoer'!AB88","v":0},{"$f":"'Overzicht Invoer'!AC88","v":0},{"$f":"'Overzicht Invoer'!AD88","v":0},{"$f":"'Overzicht Invoer'!AE88","v":0},{"$f":"'Overzicht Invoer'!AF88","v":0},{"$f":"'Overzicht Invoer'!AG88","v":0},{"$f":"'Overzicht Invoer'!AH88","v":0},{"$f":"'Overzicht Invoer'!AI88","v":0},{"$f":"'Overzicht Invoer'!AJ88","v":0},{"$f":"'Overzicht Invoer'!AK88","v":0},{"$f":"'Overzicht Invoer'!AL88","v":0},{"$f":"'Overzicht Invoer'!AM88","v":0},{"$f":"'Overzicht Invoer'!AN88","v":0},{"$f":"'Overzicht Invoer'!AO88","v":0},{"$f":"'Overzicht Invoer'!AP88","v":0},{"$f":"'Overzicht Invoer'!AQ88","v":0},{"$f":"'Overzicht Invoer'!AR88","v":0},{"$f":"'Overzicht Invoer'!AS88","v":0},{"$f":"'Overzicht Invoer'!AT88","v":0},{"$f":"'Overzicht Invoer'!AU88","v":0},{"$f":"'Overzicht Invoer'!AV88","v":0},{"$f":"'Overzicht Invoer'!AW88","v":0},{"$f":"'Overzicht Invoer'!AX88","v":0},{"$f":"'Overzicht Invoer'!AY88","v":0},{"$f":"'Overzicht Invoer'!AZ88","v":0},{"$f":"'Overzicht Invoer'!BA88","v":0},{"$f":"'Overzicht Invoer'!BB88","v":0},{"$f":"'Overzicht Invoer'!BC88","v":0},{"$f":"'Overzicht Invoer'!BD88","v":0},{"$f":"'Overzicht Invoer'!BE88","v":0},{"$f":"'Overzicht Invoer'!BF88","v":0},{"$f":"'Overzicht Invoer'!BG89","v":0},{"$f":"'Overzicht Invoer'!BH89","v":0},{"$f":"'Overzicht Invoer'!BI89","v":0},{"$f":"'Overzicht Invoer'!BJ89","v":0},{"$f":"'Overzicht Invoer'!BK89","v":0},{"$f":"'Overzicht Invoer'!BL89","v":0},{"$f":"'Overzicht Invoer'!BM89","v":0},{"$f":"'Overzicht Invoer'!BN89","v":0},{"$f":"'Overzicht Invoer'!BO89","v":0},{"$f":"'Overzicht Invoer'!BP89","v":0},{"$f":"'Overzicht Invoer'!BQ89","v":0},{"$f":"'Overzicht Invoer'!BR89","v":0},{"$f":"'Overzicht Invoer'!BS89","v":0},{"$f":"'Overzicht Invoer'!BT89","v":0}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E89","v":"Vermogen collectieve aansluiting"},null,{"$f":"'Overzicht Invoer'!G89","v":"[kW/aansluiting]"},null,null,null,null,null,{"$f":"'Overzicht Invoer'!M89","v":0},{"$f":"'Overzicht Invoer'!N89","v":0},{"$f":"'Overzicht Invoer'!O89","v":0},{"$f":"'Overzicht Invoer'!P89","v":0},{"$f":"'Overzicht Invoer'!Q89","v":0},{"$f":"'Overzicht Invoer'!R89","v":0},{"$f":"'Overzicht Invoer'!S89","v":0},{"$f":"'Overzicht Invoer'!T89","v":0},{"$f":"'Overzicht Invoer'!U89","v":0},{"$f":"'Overzicht Invoer'!V89","v":0},{"$f":"'Overzicht Invoer'!W89","v":0},{"$f":"'Overzicht Invoer'!X89","v":0},{"$f":"'Overzicht Invoer'!Y89","v":0},{"$f":"'Overzicht Invoer'!Z89","v":0},{"$f":"'Overzicht Invoer'!AA89","v":0},{"$f":"'Overzicht Invoer'!AB89","v":0},{"$f":"'Overzicht Invoer'!AC89","v":0},{"$f":"'Overzicht Invoer'!AD89","v":0},{"$f":"'Overzicht Invoer'!AE89","v":0},{"$f":"'Overzicht Invoer'!AF89","v":0},{"$f":"'Overzicht Invoer'!AG89","v":0},{"$f":"'Overzicht Invoer'!AH89","v":0},{"$f":"'Overzicht Invoer'!AI89","v":0},{"$f":"'Overzicht Invoer'!AJ89","v":0},{"$f":"'Overzicht Invoer'!AK89","v":0},{"$f":"'Overzicht Invoer'!AL89","v":0},{"$f":"'Overzicht Invoer'!AM89","v":0},{"$f":"'Overzicht Invoer'!AN89","v":0},{"$f":"'Overzicht Invoer'!AO89","v":0},{"$f":"'Overzicht Invoer'!AP89","v":0},{"$f":"'Overzicht Invoer'!AQ89","v":0},{"$f":"'Overzicht Invoer'!AR89","v":0},{"$f":"'Overzicht Invoer'!AS89","v":0},{"$f":"'Overzicht Invoer'!AT89","v":0},{"$f":"'Overzicht Invoer'!AU89","v":0},{"$f":"'Overzicht Invoer'!AV89","v":0},{"$f":"'Overzicht Invoer'!AW89","v":0},{"$f":"'Overzicht Invoer'!AX89","v":0},{"$f":"'Overzicht Invoer'!AY89","v":0},{"$f":"'Overzicht Invoer'!AZ89","v":0},{"$f":"'Overzicht Invoer'!BA89","v":0},{"$f":"'Overzicht Invoer'!BB89","v":0},{"$f":"'Overzicht Invoer'!BC89","v":0},{"$f":"'Overzicht Invoer'!BD89","v":0},{"$f":"'Overzicht Invoer'!BE89","v":0},{"$f":"'Overzicht Invoer'!BF89","v":0},{"$f":"'Overzicht Invoer'!BG89","v":0},{"$f":"'Overzicht Invoer'!BH89","v":0},{"$f":"'Overzicht Invoer'!BI89","v":0},{"$f":"'Overzicht Invoer'!BJ89","v":0},{"$f":"'Overzicht Invoer'!BK89","v":0},{"$f":"'Overzicht Invoer'!BL89","v":0},{"$f":"'Overzicht Invoer'!BM89","v":0},{"$f":"'Overzicht Invoer'!BN89","v":0},{"$f":"'Overzicht Invoer'!BO89","v":0},{"$f":"'Overzicht Invoer'!BP89","v":0},{"$f":"'Overzicht Invoer'!BQ89","v":0},{"$f":"'Overzicht Invoer'!BR89","v":0},{"$f":"'Overzicht Invoer'!BS89","v":0},{"$f":"'Overzicht Invoer'!BT89","v":0}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E78","v":"Aansluitbijdrage Collectief"},{"$f":"'Overzicht Invoer'!F78","v":0},{"$f":"'Overzicht Invoer'!G78","v":"[€/kW]"}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$123","v":"Fasering AB voor collectief"},{"$f":" 'Overzicht Invoer'!F$123","v":0},{"$f":" 'Overzicht Invoer'!G$123","v":"flag"},{"$f":" 'Overzicht Invoer'!H$123","v":true},{"$f":" 'Overzicht Invoer'!I$123","v":0},{"$f":" 'Overzicht Invoer'!J$123","v":0},{"$f":" 'Overzicht Invoer'!K$123","v":0},{"$f":" 'Overzicht Invoer'!L$123","v":0},{"$f":" 'Overzicht Invoer'!M$123","v":0},{"$f":" 'Overzicht Invoer'!N$123","v":0.33},{"$f":" 'Overzicht Invoer'!O$123","v":0.33},{"$f":" 'Overzicht Invoer'!P$123","v":0.34},{"$f":" 'Overzicht Invoer'!Q$123","v":0},{"$f":" 'Overzicht Invoer'!R$123","v":0},{"$f":" 'Overzicht Invoer'!S$123","v":0},{"$f":" 'Overzicht Invoer'!T$123","v":0},{"$f":" 'Overzicht Invoer'!U$123","v":0},{"$f":" 'Overzicht Invoer'!V$123","v":0},{"$f":" 'Overzicht Invoer'!W$123","v":0},{"$f":" 'Overzicht Invoer'!X$123","v":0},{"$f":" 'Overzicht Invoer'!Y$123","v":0},{"$f":" 'Overzicht Invoer'!Z$123","v":0},{"$f":" 'Overzicht Invoer'!AA$123","v":0},{"$f":" 'Overzicht Invoer'!AB$123","v":0},{"$f":" 'Overzicht Invoer'!AC$123","v":0},{"$f":" 'Overzicht Invoer'!AD$123","v":0},{"$f":" 'Overzicht Invoer'!AE$123","v":0},{"$f":" 'Overzicht Invoer'!AF$123","v":0},{"$f":" 'Overzicht Invoer'!AG$123","v":0},{"$f":" 'Overzicht Invoer'!AH$123","v":0},{"$f":" 'Overzicht Invoer'!AI$123","v":0},{"$f":" 'Overzicht Invoer'!AJ$123","v":0},{"$f":" 'Overzicht Invoer'!AK$123","v":0},{"$f":" 'Overzicht Invoer'!AL$123","v":0},{"$f":" 'Overzicht Invoer'!AM$123","v":0},{"$f":" 'Overzicht Invoer'!AN$123","v":0},{"$f":" 'Overzicht Invoer'!AO$123","v":0},{"$f":" 'Overzicht Invoer'!AP$123","v":0},{"$f":" 'Overzicht Invoer'!AQ$123","v":0},{"$f":" 'Overzicht Invoer'!AR$123","v":0},{"$f":" 'Overzicht Invoer'!AS$123","v":0},{"$f":" 'Overzicht Invoer'!AT$123","v":0},{"$f":" 'Overzicht Invoer'!AU$123","v":0},{"$f":" 'Overzicht Invoer'!AV$123","v":0},{"$f":" 'Overzicht Invoer'!AW$123","v":0},{"$f":" 'Overzicht Invoer'!AX$123","v":0},{"$f":" 'Overzicht Invoer'!AY$123","v":0},{"$f":" 'Overzicht Invoer'!AZ$123","v":0},{"$f":" 'Overzicht Invoer'!BA$123","v":0},{"$f":" 'Overzicht Invoer'!BB$123","v":0},{"$f":" 'Overzicht Invoer'!BC$123","v":0},{"$f":" 'Overzicht Invoer'!BD$123","v":0},{"$f":" 'Overzicht Invoer'!BE$123","v":0},{"$f":" 'Overzicht Invoer'!BF$123","v":0},{"$f":" 'Overzicht Invoer'!BG$123","v":0},{"$f":" 'Overzicht Invoer'!BH$123","v":0},{"$f":" 'Overzicht Invoer'!BI$123","v":0},{"$f":" 'Overzicht Invoer'!BJ$123","v":0},{"$f":" 'Overzicht Invoer'!BK$123","v":0},{"$f":" 'Overzicht Invoer'!BL$123","v":0},{"$f":" 'Overzicht Invoer'!BM$123","v":0},{"$f":" 'Overzicht Invoer'!BN$123","v":0},{"$f":" 'Overzicht Invoer'!BO$123","v":0},{"$f":" 'Overzicht Invoer'!BP$123","v":0},{"$f":" 'Overzicht Invoer'!BQ$123","v":0},{"$f":" 'Overzicht Invoer'!BR$123","v":0},{"$f":" 'Overzicht Invoer'!BS$123","v":0},{"$f":" 'Overzicht Invoer'!BT$123","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$102","v":"Indexatie KDB+AB"},{"$f":" 'Overzicht Invoer'!F$102","v":0},{"$f":" 'Overzicht Invoer'!G$102","v":"flag"},{"$f":" 'Overzicht Invoer'!H$102","v":0},{"$f":" 'Overzicht Invoer'!I$102","v":0},{"$f":" 'Overzicht Invoer'!J$102","v":0},{"$f":" 'Overzicht Invoer'!K$102","v":0},{"$f":" 'Overzicht Invoer'!L$102","v":0},{"$f":" 'Overzicht Invoer'!M$102","v":1},{"$f":" 'Overzicht Invoer'!N$102","v":1},{"$f":" 'Overzicht Invoer'!O$102","v":1},{"$f":" 'Overzicht Invoer'!P$102","v":1},{"$f":" 'Overzicht Invoer'!Q$102","v":1},{"$f":" 'Overzicht Invoer'!R$102","v":1},{"$f":" 'Overzicht Invoer'!S$102","v":1},{"$f":" 'Overzicht Invoer'!T$102","v":1},{"$f":" 'Overzicht Invoer'!U$102","v":1},{"$f":" 'Overzicht Invoer'!V$102","v":1},{"$f":" 'Overzicht Invoer'!W$102","v":1},{"$f":" 'Overzicht Invoer'!X$102","v":1},{"$f":" 'Overzicht Invoer'!Y$102","v":1},{"$f":" 'Overzicht Invoer'!Z$102","v":1},{"$f":" 'Overzicht Invoer'!AA$102","v":1},{"$f":" 'Overzicht Invoer'!AB$102","v":1},{"$f":" 'Overzicht Invoer'!AC$102","v":1},{"$f":" 'Overzicht Invoer'!AD$102","v":1},{"$f":" 'Overzicht Invoer'!AE$102","v":1},{"$f":" 'Overzicht Invoer'!AF$102","v":1},{"$f":" 'Overzicht Invoer'!AG$102","v":1},{"$f":" 'Overzicht Invoer'!AH$102","v":1},{"$f":" 'Overzicht Invoer'!AI$102","v":1},{"$f":" 'Overzicht Invoer'!AJ$102","v":1},{"$f":" 'Overzicht Invoer'!AK$102","v":1},{"$f":" 'Overzicht Invoer'!AL$102","v":1},{"$f":" 'Overzicht Invoer'!AM$102","v":1},{"$f":" 'Overzicht Invoer'!AN$102","v":1},{"$f":" 'Overzicht Invoer'!AO$102","v":1},{"$f":" 'Overzicht Invoer'!AP$102","v":1},{"$f":" 'Overzicht Invoer'!AQ$102","v":1},{"$f":" 'Overzicht Invoer'!AR$102","v":1},{"$f":" 'Overzicht Invoer'!AS$102","v":1},{"$f":" 'Overzicht Invoer'!AT$102","v":1},{"$f":" 'Overzicht Invoer'!AU$102","v":1},{"$f":" 'Overzicht Invoer'!AV$102","v":1},{"$f":" 'Overzicht Invoer'!AW$102","v":1},{"$f":" 'Overzicht Invoer'!AX$102","v":1},{"$f":" 'Overzicht Invoer'!AY$102","v":1},{"$f":" 'Overzicht Invoer'!AZ$102","v":1},{"$f":" 'Overzicht Invoer'!BA$102","v":1},{"$f":" 'Overzicht Invoer'!BB$102","v":1},{"$f":" 'Overzicht Invoer'!BC$102","v":1},{"$f":" 'Overzicht Invoer'!BD$102","v":1},{"$f":" 'Overzicht Invoer'!BE$102","v":1},{"$f":" 'Overzicht Invoer'!BF$102","v":1},{"$f":" 'Overzicht Invoer'!BG$102","v":1},{"$f":" 'Overzicht Invoer'!BH$102","v":1},{"$f":" 'Overzicht Invoer'!BI$102","v":1},{"$f":" 'Overzicht Invoer'!BJ$102","v":1},{"$f":" 'Overzicht Invoer'!BK$102","v":1},{"$f":" 'Overzicht Invoer'!BL$102","v":1},{"$f":" 'Overzicht Invoer'!BM$102","v":1},{"$f":" 'Overzicht Invoer'!BN$102","v":1},{"$f":" 'Overzicht Invoer'!BO$102","v":1},{"$f":" 'Overzicht Invoer'!BP$102","v":1},{"$f":" 'Overzicht Invoer'!BQ$102","v":1},{"$f":" 'Overzicht Invoer'!BR$102","v":1},{"$f":" 'Overzicht Invoer'!BS$102","v":1},{"$f":" 'Overzicht Invoer'!BT$102","v":1}]
[null,null,null,null,"BAK Coll",null,"€",{"$f":" SUM(M208:BT208)","v":0},null,null,null,null,{"$f":" (M$203 * M204 * $F205) * M206 * M207","v":0},{"$f":" (N$203 * N204 * $F205) * N206 * N207","v":0},0,{"$f":" (P$203 * P204 * $F205) * P206 * P207","v":0},{"$f":" (Q$203 * Q204 * $F205) * Q206 * Q207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$201","v":"BAK KV"},{"$f":" F$201","v":0},"€",{"$f":" H$201","v":0},null,null,null,null,0,{"$f":" N$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$208","v":"BAK Coll"},{"$f":" F$208","v":0},"€",{"$f":" H$208","v":0},null,null,null,null,{"$f":" M$208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totaal BAK",null,"€",{"$f":" SUM(M212:BT212)","v":0},null,null,null,null,{"$f":" SUM(M210:M211)","v":0},{"$f":" SUM(N210:N211)","v":0},{"$f":" SUM(O210:O211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Vrijval BAK"]
[]
[null,null,null,null,{"$f":" E$201","v":"BAK KV"},{"$f":" F$201","v":0},"€",{"$f":" H$201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$128","v":"Timing Exploitatie kleinverbruik grondgebonden"},{"$f":" 'Overzicht Invoer'!F$128","v":30},{"$f":" 'Overzicht Invoer'!G$128","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$128","v":true},{"$f":" 'Overzicht Invoer'!I$128","v":0},{"$f":" 'Overzicht Invoer'!J$128","v":0},{"$f":" 'Overzicht Invoer'!K$128","v":0},{"$f":" 'Overzicht Invoer'!L$128","v":0},{"$f":" 'Overzicht Invoer'!M$128","v":0},{"$f":" 'Overzicht Invoer'!N$128","v":1},{"$f":" 'Overzicht Invoer'!O$128","v":1},{"$f":" 'Overzicht Invoer'!P$128","v":1},{"$f":" 'Overzicht Invoer'!Q$128","v":1},{"$f":" 'Overzicht Invoer'!R$128","v":1},{"$f":" 'Overzicht Invoer'!S$128","v":1},{"$f":" 'Overzicht Invoer'!T$128","v":1},{"$f":" 'Overzicht Invoer'!U$128","v":1},{"$f":" 'Overzicht Invoer'!V$128","v":1},{"$f":" 'Overzicht Invoer'!W$128","v":1},{"$f":" 'Overzicht Invoer'!X$128","v":1},{"$f":" 'Overzicht Invoer'!Y$128","v":1},{"$f":" 'Overzicht Invoer'!Z$128","v":1},{"$f":" 'Overzicht Invoer'!AA$128","v":1},{"$f":" 'Overzicht Invoer'!AB$128","v":1},{"$f":" 'Overzicht Invoer'!AC$128","v":1},{"$f":" 'Overzicht Invoer'!AD$128","v":1},{"$f":" 'Overzicht Invoer'!AE$128","v":1},{"$f":" 'Overzicht Invoer'!AF$128","v":1},{"$f":" 'Overzicht Invoer'!AG$128","v":1},{"$f":" 'Overzicht Invoer'!AH$128","v":1},{"$f":" 'Overzicht Invoer'!AI$128","v":1},{"$f":" 'Overzicht Invoer'!AJ$128","v":1},{"$f":" 'Overzicht Invoer'!AK$128","v":1},{"$f":" 'Overzicht Invoer'!AL$128","v":1},{"$f":" 'Overzicht Invoer'!AM$128","v":1},{"$f":" 'Overzicht Invoer'!AN$128","v":1},{"$f":" 'Overzicht Invoer'!AO$128","v":1},{"$f":" 'Overzicht Invoer'!AP$128","v":1},{"$f":" 'Overzicht Invoer'!AQ$128","v":1},{"$f":" 'Overzicht Invoer'!AR$128","v":0},{"$f":" 'Overzicht Invoer'!AS$128","v":0},{"$f":" 'Overzicht Invoer'!AT$128","v":0},{"$f":" 'Overzicht Invoer'!AU$128","v":0},{"$f":" 'Overzicht Invoer'!AV$128","v":0},{"$f":" 'Overzicht Invoer'!AW$128","v":0},{"$f":" 'Overzicht Invoer'!AX$128","v":0},{"$f":" 'Overzicht Invoer'!AY$128","v":0},{"$f":" 'Overzicht Invoer'!AZ$128","v":0},{"$f":" 'Overzicht Invoer'!BA$128","v":0},{"$f":" 'Overzicht Invoer'!BB$128","v":0},{"$f":" 'Overzicht Invoer'!BC$128","v":0},{"$f":" 'Overzicht Invoer'!BD$128","v":0},{"$f":" 'Overzicht Invoer'!BE$128","v":0},{"$f":" 'Overzicht Invoer'!BF$128","v":0},{"$f":" 'Overzicht Invoer'!BG$128","v":0},{"$f":" 'Overzicht Invoer'!BH$128","v":0},{"$f":" 'Overzicht Invoer'!BI$128","v":0},{"$f":" 'Overzicht Invoer'!BJ$128","v":0},{"$f":" 'Overzicht Invoer'!BK$128","v":0},{"$f":" 'Overzicht Invoer'!BL$128","v":0},{"$f":" 'Overzicht Invoer'!BM$128","v":0},{"$f":" 'Overzicht Invoer'!BN$128","v":0},{"$f":" 'Overzicht Invoer'!BO$128","v":0},{"$f":" 'Overzicht Invoer'!BP$128","v":0},{"$f":" 'Overzicht Invoer'!BQ$128","v":0},{"$f":" 'Overzicht Invoer'!BR$128","v":0},{"$f":" 'Overzicht Invoer'!BS$128","v":0},{"$f":" 'Overzicht Invoer'!BT$128","v":0}]
[null,null,null,null,"Vrijval BAK KV",null,"€",{"$f":" SUM(M218:BT218)","v":0},null,null,null,null,{"$f":" SUM($I216:L216) /$F217 * M217","v":0},{"$f":" SUM($I216:M216) /$F217 * N217","v":0},{"$f":" SUM($I216:N216) /$F217 * O217","v":0},{"$f":" SUM($I216:O216) /$F217 * P217","v":0},{"$f":" SUM($I216:P216) /$F217 * Q217","v":0},{"$f":" SUM($I216:Q216) /$F217 * R217","v":0},{"$f":" SUM($I216:R216) /$F217 * S217","v":0},{"$f":" SUM($I216:S216) /$F217 * T217","v":0},{"$f":" SUM($I216:T216) /$F217 * U217","v":0},{"$f":" SUM($I216:U216) /$F217 * V217","v":0},{"$f":" SUM($I216:V216) /$F217 * W217","v":0},{"$f":" SUM($I216:W216) /$F217 * X217","v":0},{"$f":" SUM($I216:X216) /$F217 * Y217","v":0},{"$f":" SUM($I216:Y216) /$F217 * Z217","v":0},{"$f":" SUM($I216:Z216) /$F217 * AA217","v":0},{"$f":" SUM($I216:AA216) /$F217 * AB217","v":0},{"$f":" SUM($I216:AB216) /$F217 * AC217","v":0},{"$f":" SUM($I216:AC216) /$F217 * AD217","v":0},{"$f":" SUM($I216:AD216) /$F217 * AE217","v":0},{"$f":" SUM($I216:AE216) /$F217 * AF217","v":0},{"$f":" SUM($I216:AF216) /$F217 * AG217","v":0},{"$f":" SUM($I216:AG216) /$F217 * AH217","v":0},{"$f":" SUM($I216:AH216) /$F217 * AI217","v":0},{"$f":" SUM($I216:AI216) /$F217 * AJ217","v":0},{"$f":" SUM($I216:AJ216) /$F217 * AK217","v":0},{"$f":" SUM($I216:AK216) /$F217 * AL217","v":0},{"$f":" SUM($I216:AL216) /$F217 * AM217","v":0},{"$f":" SUM($I216:AM216) /$F217 * AN217","v":0},{"$f":" SUM($I216:AN216) /$F217 * AO217","v":0},{"$f":" SUM($I216:AO216) /$F217 * AP217","v":0},{"$f":" SUM($I216:AP216) /$F217 * AQ217","v":0},{"$f":" SUM($I216:AQ216) /$F217 * AR217","v":0},{"$f":" SUM($I216:AR216) /$F217 * AS217","v":0},{"$f":" SUM($I216:AS216) /$F217 * AT217","v":0},{"$f":" SUM($I216:AT216) /$F217 * AU217","v":0},{"$f":" SUM($I216:AU216) /$F217 * AV217","v":0},{"$f":" SUM($I216:AV216) /$F217 * AW217","v":0},{"$f":" SUM($I216:AW216) /$F217 * AX217","v":0},{"$f":" SUM($I216:AX216) /$F217 * AY217","v":0},{"$f":" SUM($I216:AY216) /$F217 * AZ217","v":0},{"$f":" SUM($I216:AZ216) /$F217 * BA217","v":0},{"$f":" SUM($I216:BA216) /$F217 * BB217","v":0},{"$f":" SUM($I216:BB216) /$F217 * BC217","v":0},{"$f":" SUM($I216:BC216) /$F217 * BD217","v":0},{"$f":" SUM($I216:BD216) /$F217 * BE217","v":0},{"$f":" SUM($I216:BE216) /$F217 * BF217","v":0},{"$f":" SUM($I216:BF216) /$F217 * BG217","v":0},{"$f":" SUM($I216:BG216) /$F217 * BH217","v":0},{"$f":" SUM($I216:BH216) /$F217 * BI217","v":0},{"$f":" SUM($I216:BI216) /$F217 * BJ217","v":0},{"$f":" SUM($I216:BJ216) /$F217 * BK217","v":0},{"$f":" SUM($I216:BK216) /$F217 * BL217","v":0},{"$f":" SUM($I216:BL216) /$F217 * BM217","v":0},{"$f":" SUM($I216:BM216) /$F217 * BN217","v":0},{"$f":" SUM($I216:BN216) /$F217 * BO217","v":0},{"$f":" SUM($I216:BO216) /$F217 * BP217","v":0},{"$f":" SUM($I216:BP216) /$F217 * BQ217","v":0},{"$f":" SUM($I216:BQ216) /$F217 * BR217","v":0},{"$f":" SUM($I216:BR216) /$F217 * BS217","v":0},{"$f":" SUM($I216:BS216) /$F217 * BT217","v":0}]
[]
[null,null,null,null,{"$f":" E$208","v":"BAK Coll"},{"$f":" F$208","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$130","v":"Timing Exploitatie collectief"},{"$f":" 'Overzicht Invoer'!F$130","v":30},{"$f":" 'Overzicht Invoer'!G$130","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$130","v":true},{"$f":" 'Overzicht Invoer'!I$130","v":0},{"$f":" 'Overzicht Invoer'!J$130","v":0},{"$f":" 'Overzicht Invoer'!K$130","v":0},{"$f":" 'Overzicht Invoer'!L$130","v":0},{"$f":" 'Overzicht Invoer'!M$130","v":0},{"$f":" 'Overzicht Invoer'!N$130","v":1},{"$f":" 'Overzicht Invoer'!O$130","v":1},{"$f":" 'Overzicht Invoer'!P$130","v":1},{"$f":" 'Overzicht Invoer'!Q$130","v":1},{"$f":" 'Overzicht Invoer'!R$130","v":1},{"$f":" 'Overzicht Invoer'!S$130","v":1},{"$f":" 'Overzicht Invoer'!T$130","v":1},{"$f":" 'Overzicht Invoer'!U$130","v":1},{"$f":" 'Overzicht Invoer'!V$130","v":1},{"$f":" 'Overzicht Invoer'!W$130","v":1},{"$f":" 'Overzicht Invoer'!X$130","v":1},{"$f":" 'Overzicht Invoer'!Y$130","v":1},{"$f":" 'Overzicht Invoer'!Z$130","v":1},{"$f":" 'Overzicht Invoer'!AA$130","v":1},{"$f":" 'Overzicht Invoer'!AB$130","v":1},{"$f":" 'Overzicht Invoer'!AC$130","v":1},{"$f":" 'Overzicht Invoer'!AD$130","v":1},{"$f":" 'Overzicht Invoer'!AE$130","v":1},{"$f":" 'Overzicht Invoer'!AF$130","v":1},{"$f":" 'Overzicht Invoer'!AG$130","v":1},{"$f":" 'Overzicht Invoer'!AH$130","v":1},{"$f":" 'Overzicht Invoer'!AI$130","v":1},{"$f":" 'Overzicht Invoer'!AJ$130","v":1},{"$f":" 'Overzicht Invoer'!AK$130","v":1},{"$f":" 'Overzicht Invoer'!AL$130","v":1},{"$f":" 'Overzicht Invoer'!AM$130","v":1},{"$f":" 'Overzicht Invoer'!AN$130","v":1},{"$f":" 'Overzicht Invoer'!AO$130","v":1},{"$f":" 'Overzicht Invoer'!AP$130","v":1},{"$f":" 'Overzicht Invoer'!AQ$130","v":1},{"$f":" 'Overzicht Invoer'!AR$130","v":0},{"$f":" 'Overzicht Invoer'!AS$130","v":0},{"$f":" 'Overzicht Invoer'!AT$130","v":0},{"$f":" 'Overzicht Invoer'!AU$130","v":0},{"$f":" 'Overzicht Invoer'!AV$130","v":0},{"$f":" 'Overzicht Invoer'!AW$130","v":0},{"$f":" 'Overzicht Invoer'!AX$130","v":0},{"$f":" 'Overzicht Invoer'!AY$130","v":0},{"$f":" 'Overzicht Invoer'!AZ$130","v":0},{"$f":" 'Overzicht Invoer'!BA$130","v":0},{"$f":" 'Overzicht Invoer'!BB$130","v":0},{"$f":" 'Overzicht Invoer'!BC$130","v":0},{"$f":" 'Overzicht Invoer'!BD$130","v":0},{"$f":" 'Overzicht Invoer'!BE$130","v":0},{"$f":" 'Overzicht Invoer'!BF$130","v":0},{"$f":" 'Overzicht Invoer'!BG$130","v":0},{"$f":" 'Overzicht Invoer'!BH$130","v":0},{"$f":" 'Overzicht Invoer'!BI$130","v":0},{"$f":" 'Overzicht Invoer'!BJ$130","v":0},{"$f":" 'Overzicht Invoer'!BK$130","v":0},{"$f":" 'Overzicht Invoer'!BL$130","v":0},{"$f":" 'Overzicht Invoer'!BM$130","v":0},{"$f":" 'Overzicht Invoer'!BN$130","v":0},{"$f":" 'Overzicht Invoer'!BO$130","v":0},{"$f":" 'Overzicht Invoer'!BP$130","v":0},{"$f":" 'Overzicht Invoer'!BQ$130","v":0},{"$f":" 'Overzicht Invoer'!BR$130","v":0},{"$f":" 'Overzicht Invoer'!BS$130","v":0},{"$f":" 'Overzicht Invoer'!BT$130","v":0}]
[null,null,null,null,"Vrijval BAK GV",null,"€",{"$f":" SUM(M222:BT222)","v":0},null,null,null,null,{"$f":" SUM($I220:L220) /$F221* M221","v":0},{"$f":" SUM($I220:M220) /$F221* N221","v":0},{"$f":" SUM($I220:N220) /$F221* O221","v":0},{"$f":" SUM($I220:O220) /$F221* P221","v":0},{"$f":" SUM($I220:P220) /$F221* Q221","v":0},{"$f":" SUM($I220:Q220) /$F221* R221","v":0},{"$f":" SUM($I220:R220) /$F221* S221","v":0},{"$f":" SUM($I220:S220) /$F221* T221","v":0},{"$f":" SUM($I220:T220) /$F221* U221","v":0},{"$f":" SUM($I220:U220) /$F221* V221","v":0},{"$f":" SUM($I220:V220) /$F221* W221","v":0},{"$f":" SUM($I220:W220) /$F221* X221","v":0},{"$f":" SUM($I220:X220) /$F221* Y221","v":0},{"$f":" SUM($I220:Y220) /$F221* Z221","v":0},{"$f":" SUM($I220:Z220) /$F221* AA221","v":0},{"$f":" SUM($I220:AA220) /$F221* AB221","v":0},{"$f":" SUM($I220:AB220) /$F221* AC221","v":0},{"$f":" SUM($I220:AC220) /$F221* AD221","v":0},{"$f":" SUM($I220:AD220) /$F221* AE221","v":0},{"$f":" SUM($I220:AE220) /$F221* AF221","v":0},{"$f":" SUM($I220:AF220) /$F221* AG221","v":0},{"$f":" SUM($I220:AG220) /$F221* AH221","v":0},{"$f":" SUM($I220:AH220) /$F221* AI221","v":0},{"$f":" SUM($I220:AI220) /$F221* AJ221","v":0},{"$f":" SUM($I220:AJ220) /$F221* AK221","v":0},{"$f":" SUM($I220:AK220) /$F221* AL221","v":0},{"$f":" SUM($I220:AL220) /$F221* AM221","v":0},{"$f":" SUM($I220:AM220) /$F221* AN221","v":0},{"$f":" SUM($I220:AN220) /$F221* AO221","v":0},{"$f":" SUM($I220:AO220) /$F221* AP221","v":0},{"$f":" SUM($I220:AP220) /$F221* AQ221","v":0},{"$f":" SUM($I220:AQ220) /$F221* AR221","v":0},{"$f":" SUM($I220:AR220) /$F221* AS221","v":0},{"$f":" SUM($I220:AS220) /$F221* AT221","v":0},{"$f":" SUM($I220:AT220) /$F221* AU221","v":0},{"$f":" SUM($I220:AU220) /$F221* AV221","v":0},{"$f":" SUM($I220:AV220) /$F221* AW221","v":0},{"$f":" SUM($I220:AW220) /$F221* AX221","v":0},{"$f":" SUM($I220:AX220) /$F221* AY221","v":0},{"$f":" SUM($I220:AY220) /$F221* AZ221","v":0},{"$f":" SUM($I220:AZ220) /$F221* BA221","v":0},{"$f":" SUM($I220:BA220) /$F221* BB221","v":0},{"$f":" SUM($I220:BB220) /$F221* BC221","v":0},{"$f":" SUM($I220:BC220) /$F221* BD221","v":0},{"$f":" SUM($I220:BD220) /$F221* BE221","v":0},{"$f":" SUM($I220:BE220) /$F221* BF221","v":0},{"$f":" SUM($I220:BF220) /$F221* BG221","v":0},{"$f":" SUM($I220:BG220) /$F221* BH221","v":0},{"$f":" SUM($I220:BH220) /$F221* BI221","v":0},{"$f":" SUM($I220:BI220) /$F221* BJ221","v":0},{"$f":" SUM($I220:BJ220) /$F221* BK221","v":0},{"$f":" SUM($I220:BK220) /$F221* BL221","v":0},{"$f":" SUM($I220:BL220) /$F221* BM221","v":0},{"$f":" SUM($I220:BM220) /$F221* BN221","v":0},{"$f":" SUM($I220:BN220) /$F221* BO221","v":0},{"$f":" SUM($I220:BO220) /$F221* BP221","v":0},{"$f":" SUM($I220:BP220) /$F221* BQ221","v":0},{"$f":" SUM($I220:BQ220) /$F221* BR221","v":0},{"$f":" SUM($I220:BR220) /$F221* BS221","v":0},{"$f":" SUM($I220:BS220) /$F221* BT221","v":0}]
[]
[null,null,null,null,{"$f":" E$218","v":"Vrijval BAK KV"},{"$f":" F$218","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$222","v":"Vrijval BAK GV"},{"$f":" F$222","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Vrijval BAK",null,null,{"$f":" SUM(M226:BT226)","v":0},null,null,null,null,{"$f":" SUM(M224:M225)","v":0},{"$f":" SUM(N224:N225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"EIA-gerechtigde investering"]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E12","v":"EIA"},{"$f":"'Overzicht Invoer'!F12","v":0},{"$f":"'Overzicht Invoer'!G12","v":"factor"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E13","v":"EIA-gerechtigde investering"},{"$f":"'Overzicht Invoer'!F13","v":0},{"$f":"'Overzicht Invoer'!G13","v":"€"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E$108","v":"Econ. levensduur en fasering Hoofddistributietracé"},{"$f":"'Overzicht Invoer'!F$108","v":30},{"$f":"'Overzicht Invoer'!G$108","v":"jaar"},{"$f":"'Overzicht Invoer'!H$108","v":true},{"$f":"'Overzicht Invoer'!I$108","v":0},{"$f":"'Overzicht Invoer'!J$108","v":0},{"$f":"'Overzicht Invoer'!K$108","v":0},{"$f":"'Overzicht Invoer'!L$108","v":0},{"$f":"'Overzicht Invoer'!M$108","v":1},{"$f":"'Overzicht Invoer'!N$108","v":0},{"$f":"'Overzicht Invoer'!O$108","v":0},{"$f":"'Overzicht Invoer'!P$108","v":0},{"$f":"'Overzicht Invoer'!Q$108","v":0},{"$f":"'Overzicht Invoer'!R$108","v":0},{"$f":"'Overzicht Invoer'!S$108","v":0},{"$f":"'Overzicht Invoer'!T$108","v":0},{"$f":"'Overzicht Invoer'!U$108","v":0},{"$f":"'Overzicht Invoer'!V$108","v":0},{"$f":"'Overzicht Invoer'!W$108","v":0},{"$f":"'Overzicht Invoer'!X$108","v":0},{"$f":"'Overzicht Invoer'!Y$108","v":0},{"$f":"'Overzicht Invoer'!Z$108","v":0},{"$f":"'Overzicht Invoer'!AA$108","v":0},{"$f":"'Overzicht Invoer'!AB$108","v":0},{"$f":"'Overzicht Invoer'!AC$108","v":0},{"$f":"'Overzicht Invoer'!AD$108","v":0},{"$f":"'Overzicht Invoer'!AE$108","v":0},{"$f":"'Overzicht Invoer'!AF$108","v":0},{"$f":"'Overzicht Invoer'!AG$108","v":0},{"$f":"'Overzicht Invoer'!AH$108","v":0},{"$f":"'Overzicht Invoer'!AI$108","v":0},{"$f":"'Overzicht Invoer'!AJ$108","v":0},{"$f":"'Overzicht Invoer'!AK$108","v":0},{"$f":"'Overzicht Invoer'!AL$108","v":0},{"$f":"'Overzicht Invoer'!AM$108","v":0},{"$f":"'Overzicht Invoer'!AN$108","v":0},{"$f":"'Overzicht Invoer'!AO$108","v":0},{"$f":"'Overzicht Invoer'!AP$108","v":0},{"$f":"'Overzicht Invoer'!AQ$108","v":0},{"$f":"'Overzicht Invoer'!AR$108","v":0},{"$f":"'Overzicht Invoer'!AS$108","v":0},{"$f":"'Overzicht Invoer'!AT$108","v":0},{"$f":"'Overzicht Invoer'!AU$108","v":0},{"$f":"'Overzicht Invoer'!AV$108","v":0},{"$f":"'Overzicht Invoer'!AW$108","v":0},{"$f":"'Overzicht Invoer'!AX$108","v":0},{"$f":"'Overzicht Invoer'!AY$108","v":0},{"$f":"'Overzicht Invoer'!AZ$108","v":0},{"$f":"'Overzicht Invoer'!BA$108","v":0},{"$f":"'Overzicht Invoer'!BB$108","v":0},{"$f":"'Overzicht Invoer'!BC$108","v":0},{"$f":"'Overzicht Invoer'!BD$108","v":0},{"$f":"'Overzicht Invoer'!BE$108","v":0},{"$f":"'Overzicht Invoer'!BF$108","v":0},{"$f":"'Overzicht Invoer'!BG$108","v":0},{"$f":"'Overzicht Invoer'!BH$108","v":0},{"$f":"'Overzicht Invoer'!BI$108","v":0},{"$f":"'Overzicht Invoer'!BJ$108","v":0},{"$f":"'Overzicht Invoer'!BK$108","v":0},{"$f":"'Overzicht Invoer'!BL$108","v":0},{"$f":"'Overzicht Invoer'!BM$108","v":0},{"$f":"'Overzicht Invoer'!BN$108","v":0},{"$f":"'Overzicht Invoer'!BO$108","v":0},{"$f":"'Overzicht Invoer'!BP$108","v":0},{"$f":"'Overzicht Invoer'!BQ$108","v":0},{"$f":"'Overzicht Invoer'!BR$108","v":0},{"$f":"'Overzicht Invoer'!BS$108","v":0},{"$f":"'Overzicht Invoer'!BT$108","v":0}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E$100","v":"Indexatie Capex"},{"$f":"'Overzicht Invoer'!F$100","v":0},{"$f":"'Overzicht Invoer'!G$100","v":"flag"},{"$f":"'Overzicht Invoer'!H$100","v":0},{"$f":"'Overzicht Invoer'!I$100","v":0},{"$f":"'Overzicht Invoer'!J$100","v":0},{"$f":"'Overzicht Invoer'!K$100","v":0},{"$f":"'Overzicht Invoer'!L$100","v":0},{"$f":"'Overzicht Invoer'!M100","v":1},{"$f":"'Overzicht Invoer'!N100","v":1},{"$f":"'Overzicht Invoer'!O100","v":1},{"$f":"'Overzicht Invoer'!P100","v":1},{"$f":"'Overzicht Invoer'!Q100","v":1},{"$f":"'Overzicht Invoer'!R100","v":1},{"$f":"'Overzicht Invoer'!S100","v":1},{"$f":"'Overzicht Invoer'!T100","v":1},{"$f":"'Overzicht Invoer'!U100","v":1},{"$f":"'Overzicht Invoer'!V100","v":1},{"$f":"'Overzicht Invoer'!W100","v":1},{"$f":"'Overzicht Invoer'!X100","v":1},{"$f":"'Overzicht Invoer'!Y100","v":1},{"$f":"'Overzicht Invoer'!Z100","v":1},{"$f":"'Overzicht Invoer'!AA100","v":1},{"$f":"'Overzicht Invoer'!AB100","v":1},{"$f":"'Overzicht Invoer'!AC100","v":1},{"$f":"'Overzicht Invoer'!AD100","v":1},{"$f":"'Overzicht Invoer'!AE100","v":1},{"$f":"'Overzicht Invoer'!AF100","v":1},{"$f":"'Overzicht Invoer'!AG100","v":1},{"$f":"'Overzicht Invoer'!AH100","v":1},{"$f":"'Overzicht Invoer'!AI100","v":1},{"$f":"'Overzicht Invoer'!AJ100","v":1},{"$f":"'Overzicht Invoer'!AK100","v":1},{"$f":"'Overzicht Invoer'!AL100","v":1},{"$f":"'Overzicht Invoer'!AM100","v":1},{"$f":"'Overzicht Invoer'!AN100","v":1},{"$f":"'Overzicht Invoer'!AO100","v":1},{"$f":"'Overzicht Invoer'!AP100","v":1},{"$f":"'Overzicht Invoer'!AQ100","v":1},{"$f":"'Overzicht Invoer'!AR100","v":1},{"$f":"'Overzicht Invoer'!AS100","v":1},{"$f":"'Overzicht Invoer'!AT100","v":1},{"$f":"'Overzicht Invoer'!AU100","v":1},{"$f":"'Overzicht Invoer'!AV100","v":1},{"$f":"'Overzicht Invoer'!AW100","v":1},{"$f":"'Overzicht Invoer'!AX100","v":1},{"$f":"'Overzicht Invoer'!AY100","v":1},{"$f":"'Overzicht Invoer'!AZ100","v":1},{"$f":"'Overzicht Invoer'!BA100","v":1},{"$f":"'Overzicht Invoer'!BB100","v":1},{"$f":"'Overzicht Invoer'!BC100","v":1},{"$f":"'Overzicht Invoer'!BD100","v":1},{"$f":"'Overzicht Invoer'!BE100","v":1},{"$f":"'Overzicht Invoer'!BF100","v":1},{"$f":"'Overzicht Invoer'!BG100","v":1},{"$f":"'Overzicht Invoer'!BH100","v":1},{"$f":"'Overzicht Invoer'!BI100","v":1},{"$f":"'Overzicht Invoer'!BJ100","v":1},{"$f":"'Overzicht Invoer'!BK100","v":1},{"$f":"'Overzicht Invoer'!BL100","v":1},{"$f":"'Overzicht Invoer'!BM100","v":1},{"$f":"'Overzicht Invoer'!BN100","v":1},{"$f":"'Overzicht Invoer'!BO100","v":1},{"$f":"'Overzicht Invoer'!BP100","v":1},{"$f":"'Overzicht Invoer'!BQ100","v":1},{"$f":"'Overzicht Invoer'!BR100","v":1},{"$f":"'Overzicht Invoer'!BS100","v":1},{"$f":"'Overzicht Invoer'!BT100","v":1}]
[null,null,null,null,"EIA gerechtigde investering",null,"€",{"$f":"SUM(M234:BT234)","v":0},null,null,null,null,{"$f":"-$F230*$F231*M$232*M$233","v":0},{"$f":"-$F230*$F231*N$232*N$233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["4. Warmtevraag"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E86","v":"Aantal aansluitingen grondgebonden (individueel kleinverbruik)"},null,{"$f":"'Overzicht Invoer'!G86","v":"[#]"},null,null,null,null,null,{"$f":"'Overzicht Invoer'!M86","v":0},{"$f":"'Overzicht Invoer'!N86","v":0},{"$f":"'Overzicht Invoer'!O86","v":0},{"$f":"'Overzicht Invoer'!P86","v":0},{"$f":"'Overzicht Invoer'!Q86","v":0},{"$f":"'Overzicht Invoer'!R86","v":0},{"$f":"'Overzicht Invoer'!S86","v":0},{"$f":"'Overzicht Invoer'!T86","v":0},{"$f":"'Overzicht Invoer'!U86","v":0},{"$f":"'Overzicht Invoer'!V86","v":0},{"$f":"'Overzicht Invoer'!W86","v":0},{"$f":"'Overzicht Invoer'!X86","v":0},{"$f":"'Overzicht Invoer'!Y86","v":0},{"$f":"'Overzicht Invoer'!Z86","v":0},{"$f":"'Overzicht Invoer'!AA86","v":0},{"$f":"'Overzicht Invoer'!AB86","v":0},{"$f":"'Overzicht Invoer'!AC86","v":0},{"$f":"'Overzicht Invoer'!AD86","v":0},{"$f":"'Overzicht Invoer'!AE86","v":0},{"$f":"'Overzicht Invoer'!AF86","v":0},{"$f":"'Overzicht Invoer'!AG86","v":0},{"$f":"'Overzicht Invoer'!AH86","v":0},{"$f":"'Overzicht Invoer'!AI86","v":0},{"$f":"'Overzicht Invoer'!AJ86","v":0},{"$f":"'Overzicht Invoer'!AK86","v":0},{"$f":"'Overzicht Invoer'!AL86","v":0},{"$f":"'Overzicht Invoer'!AM86","v":0},{"$f":"'Overzicht Invoer'!AN86","v":0},{"$f":"'Overzicht Invoer'!AO86","v":0},{"$f":"'Overzicht Invoer'!AP86","v":0},{"$f":"'Overzicht Invoer'!AQ86","v":0},{"$f":"'Overzicht Invoer'!AR86","v":0},{"$f":"'Overzicht Invoer'!AS86","v":0},{"$f":"'Overzicht Invoer'!AT86","v":0},{"$f":"'Overzicht Invoer'!AU86","v":0},{"$f":"'Overzicht Invoer'!AV86","v":0},{"$f":"'Overzicht Invoer'!AW86","v":0},{"$f":"'Overzicht Invoer'!AX86","v":0},{"$f":"'Overzicht Invoer'!AY86","v":0},{"$f":"'Overzicht Invoer'!AZ86","v":0},{"$f":"'Overzicht Invoer'!BA86","v":0},{"$f":"'Overzicht Invoer'!BB86","v":0},{"$f":"'Overzicht Invoer'!BC86","v":0},{"$f":"'Overzicht Invoer'!BD86","v":0},{"$f":"'Overzicht Invoer'!BE86","v":0},{"$f":"'Overzicht Invoer'!BF86","v":0},{"$f":"'Overzicht Invoer'!BG86","v":0},{"$f":"'Overzicht Invoer'!BH86","v":0},{"$f":"'Overzicht Invoer'!BI86","v":0},{"$f":"'Overzicht Invoer'!BJ86","v":0},{"$f":"'Overzicht Invoer'!BK86","v":0},{"$f":"'Overzicht Invoer'!BL86","v":0},{"$f":"'Overzicht Invoer'!BM86","v":0},{"$f":"'Overzicht Invoer'!BN86","v":0},{"$f":"'Overzicht Invoer'!BO86","v":0},{"$f":"'Overzicht Invoer'!BP86","v":0},{"$f":"'Overzicht Invoer'!BQ86","v":0},{"$f":"'Overzicht Invoer'!BR86","v":0},{"$f":"'Overzicht Invoer'!BS86","v":0},{"$f":"'Overzicht Invoer'!BT86","v":0}]
[null,null,null,null,"Sensitivity upward",{"$f":" Resultaten!F$92","v":0},"factor"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E90","v":"Warmteverbruiken individueel kleinverbruik"},null,{"$f":"'Overzicht Invoer'!G90","v":"[GJ/woning/jr]"},null,null,null,null,null,{"$f":"'Overzicht Invoer'!M90","v":0},{"$f":"'Overzicht Invoer'!N90","v":0},{"$f":"'Overzicht Invoer'!O90","v":0},{"$f":"'Overzicht Invoer'!P90","v":0},{"$f":"'Overzicht Invoer'!Q90","v":0},{"$f":"'Overzicht Invoer'!R90","v":0},{"$f":"'Overzicht Invoer'!S90","v":0},{"$f":"'Overzicht Invoer'!T90","v":0},{"$f":"'Overzicht Invoer'!U90","v":0},{"$f":"'Overzicht Invoer'!V90","v":0},{"$f":"'Overzicht Invoer'!W90","v":0},{"$f":"'Overzicht Invoer'!X90","v":0},{"$f":"'Overzicht Invoer'!Y90","v":0},{"$f":"'Overzicht Invoer'!Z90","v":0},{"$f":"'Overzicht Invoer'!AA90","v":0},{"$f":"'Overzicht Invoer'!AB90","v":0},{"$f":"'Overzicht Invoer'!AC90","v":0},{"$f":"'Overzicht Invoer'!AD90","v":0},{"$f":"'Overzicht Invoer'!AE90","v":0},{"$f":"'Overzicht Invoer'!AF90","v":0},{"$f":"'Overzicht Invoer'!AG90","v":0},{"$f":"'Overzicht Invoer'!AH90","v":0},{"$f":"'Overzicht Invoer'!AI90","v":0},{"$f":"'Overzicht Invoer'!AJ90","v":0},{"$f":"'Overzicht Invoer'!AK90","v":0},{"$f":"'Overzicht Invoer'!AL90","v":0},{"$f":"'Overzicht Invoer'!AM90","v":0},{"$f":"'Overzicht Invoer'!AN90","v":0},{"$f":"'Overzicht Invoer'!AO90","v":0},{"$f":"'Overzicht Invoer'!AP90","v":0},{"$f":"'Overzicht Invoer'!AQ90","v":0},{"$f":"'Overzicht Invoer'!AR90","v":0},{"$f":"'Overzicht Invoer'!AS90","v":0},{"$f":"'Overzicht Invoer'!AT90","v":0},{"$f":"'Overzicht Invoer'!AU90","v":0},{"$f":"'Overzicht Invoer'!AV90","v":0},{"$f":"'Overzicht Invoer'!AW90","v":0},{"$f":"'Overzicht Invoer'!AX90","v":0},{"$f":"'Overzicht Invoer'!AY90","v":0},{"$f":"'Overzicht Invoer'!AZ90","v":0},{"$f":"'Overzicht Invoer'!BA90","v":0},{"$f":"'Overzicht Invoer'!BB90","v":0},{"$f":"'Overzicht Invoer'!BC90","v":0},{"$f":"'Overzicht Invoer'!BD90","v":0},{"$f":"'Overzicht Invoer'!BE90","v":0},{"$f":"'Overzicht Invoer'!BF90","v":0},{"$f":"'Overzicht Invoer'!BG90","v":0},{"$f":"'Overzicht Invoer'!BH90","v":0},{"$f":"'Overzicht Invoer'!BI90","v":0},{"$f":"'Overzicht Invoer'!BJ90","v":0},{"$f":"'Overzicht Invoer'!BK90","v":0},{"$f":"'Overzicht Invoer'!BL90","v":0},{"$f":"'Overzicht Invoer'!BM90","v":0},{"$f":"'Overzicht Invoer'!BN90","v":0},{"$f":"'Overzicht Invoer'!BO90","v":0},{"$f":"'Overzicht Invoer'!BP90","v":0},{"$f":"'Overzicht Invoer'!BQ90","v":0},{"$f":"'Overzicht Invoer'!BR90","v":0},{"$f":"'Overzicht Invoer'!BS90","v":0},{"$f":"'Overzicht Invoer'!BT90","v":0}]
[null,null,null,null,"Sensitivity Verbruik",{"$f":" Resultaten!F$77","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$128","v":"Timing Exploitatie kleinverbruik grondgebonden"},{"$f":" 'Overzicht Invoer'!F$128","v":30},{"$f":" 'Overzicht Invoer'!G$128","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$128","v":true},{"$f":" 'Overzicht Invoer'!I$128","v":0},{"$f":" 'Overzicht Invoer'!J$128","v":0},{"$f":" 'Overzicht Invoer'!K$128","v":0},{"$f":" 'Overzicht Invoer'!L$128","v":0},{"$f":" 'Overzicht Invoer'!M$128","v":0},{"$f":" 'Overzicht Invoer'!N$128","v":1},{"$f":" 'Overzicht Invoer'!O$128","v":1},{"$f":" 'Overzicht Invoer'!P$128","v":1},{"$f":" 'Overzicht Invoer'!Q$128","v":1},{"$f":" 'Overzicht Invoer'!R$128","v":1},{"$f":" 'Overzicht Invoer'!S$128","v":1},{"$f":" 'Overzicht Invoer'!T$128","v":1},{"$f":" 'Overzicht Invoer'!U$128","v":1},{"$f":" 'Overzicht Invoer'!V$128","v":1},{"$f":" 'Overzicht Invoer'!W$128","v":1},{"$f":" 'Overzicht Invoer'!X$128","v":1},{"$f":" 'Overzicht Invoer'!Y$128","v":1},{"$f":" 'Overzicht Invoer'!Z$128","v":1},{"$f":" 'Overzicht Invoer'!AA$128","v":1},{"$f":" 'Overzicht Invoer'!AB$128","v":1},{"$f":" 'Overzicht Invoer'!AC$128","v":1},{"$f":" 'Overzicht Invoer'!AD$128","v":1},{"$f":" 'Overzicht Invoer'!AE$128","v":1},{"$f":" 'Overzicht Invoer'!AF$128","v":1},{"$f":" 'Overzicht Invoer'!AG$128","v":1},{"$f":" 'Overzicht Invoer'!AH$128","v":1},{"$f":" 'Overzicht Invoer'!AI$128","v":1},{"$f":" 'Overzicht Invoer'!AJ$128","v":1},{"$f":" 'Overzicht Invoer'!AK$128","v":1},{"$f":" 'Overzicht Invoer'!AL$128","v":1},{"$f":" 'Overzicht Invoer'!AM$128","v":1},{"$f":" 'Overzicht Invoer'!AN$128","v":1},{"$f":" 'Overzicht Invoer'!AO$128","v":1},{"$f":" 'Overzicht Invoer'!AP$128","v":1},{"$f":" 'Overzicht Invoer'!AQ$128","v":1},{"$f":" 'Overzicht Invoer'!AR$128","v":0},{"$f":" 'Overzicht Invoer'!AS$128","v":0},{"$f":" 'Overzicht Invoer'!AT$128","v":0},{"$f":" 'Overzicht Invoer'!AU$128","v":0},{"$f":" 'Overzicht Invoer'!AV$128","v":0},{"$f":" 'Overzicht Invoer'!AW$128","v":0},{"$f":" 'Overzicht Invoer'!AX$128","v":0},{"$f":" 'Overzicht Invoer'!AY$128","v":0},{"$f":" 'Overzicht Invoer'!AZ$128","v":0},{"$f":" 'Overzicht Invoer'!BA$128","v":0},{"$f":" 'Overzicht Invoer'!BB$128","v":0},{"$f":" 'Overzicht Invoer'!BC$128","v":0},{"$f":" 'Overzicht Invoer'!BD$128","v":0},{"$f":" 'Overzicht Invoer'!BE$128","v":0},{"$f":" 'Overzicht Invoer'!BF$128","v":0},{"$f":" 'Overzicht Invoer'!BG$128","v":0},{"$f":" 'Overzicht Invoer'!BH$128","v":0},{"$f":" 'Overzicht Invoer'!BI$128","v":0},{"$f":" 'Overzicht Invoer'!BJ$128","v":0},{"$f":" 'Overzicht Invoer'!BK$128","v":0},{"$f":" 'Overzicht Invoer'!BL$128","v":0},{"$f":" 'Overzicht Invoer'!BM$128","v":0},{"$f":" 'Overzicht Invoer'!BN$128","v":0},{"$f":" 'Overzicht Invoer'!BO$128","v":0},{"$f":" 'Overzicht Invoer'!BP$128","v":0},{"$f":" 'Overzicht Invoer'!BQ$128","v":0},{"$f":" 'Overzicht Invoer'!BR$128","v":0},{"$f":" 'Overzicht Invoer'!BS$128","v":0},{"$f":" 'Overzicht Invoer'!BT$128","v":0}]
[null,null,null,null,"Totaal warmtevraag kleinverbruik grondgebonden bij de woning",null,"GJ",{"$f":" SUM(M242:BT242)","v":0},null,null,null,null,{"$f":" (M$237 * (1 + $F238)) * (M$239 *  (1 + $F240)) * M241","v":0},{"$f":" (N$237 * (1 + $F238)) * (N$239 *  (1 + $F240)) * N241","v":0},{"$f":" (O$237 * (1 + $F238)) * (O$239 *  (1 + $F240)) * O241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E87","v":"Aantal aansluitingen gestapeld (individueel kleinverbruik)"},null,{"$f":"'Overzicht Invoer'!G87","v":"[#]"},null,null,null,null,null,{"$f":"'Overzicht Invoer'!M87","v":0},{"$f":"'Overzicht Invoer'!N87","v":0},{"$f":"'Overzicht Invoer'!O87","v":0},{"$f":"'Overzicht Invoer'!P87","v":0},{"$f":"'Overzicht Invoer'!Q87","v":0},{"$f":"'Overzicht Invoer'!R87","v":0},{"$f":"'Overzicht Invoer'!S87","v":0},{"$f":"'Overzicht Invoer'!T87","v":0},{"$f":"'Overzicht Invoer'!U87","v":0},{"$f":"'Overzicht Invoer'!V87","v":0},{"$f":"'Overzicht Invoer'!W87","v":0},{"$f":"'Overzicht Invoer'!X87","v":0},{"$f":"'Overzicht Invoer'!Y87","v":0},{"$f":"'Overzicht Invoer'!Z87","v":0},{"$f":"'Overzicht Invoer'!AA87","v":0},{"$f":"'Overzicht Invoer'!AB87","v":0},{"$f":"'Overzicht Invoer'!AC87","v":0},{"$f":"'Overzicht Invoer'!AD87","v":0},{"$f":"'Overzicht Invoer'!AE87","v":0},{"$f":"'Overzicht Invoer'!AF87","v":0},{"$f":"'Overzicht Invoer'!AG87","v":0},{"$f":"'Overzicht Invoer'!AH87","v":0},{"$f":"'Overzicht Invoer'!AI87","v":0},{"$f":"'Overzicht Invoer'!AJ87","v":0},{"$f":"'Overzicht Invoer'!AK87","v":0},{"$f":"'Overzicht Invoer'!AL87","v":0},{"$f":"'Overzicht Invoer'!AM87","v":0},{"$f":"'Overzicht Invoer'!AN87","v":0},{"$f":"'Overzicht Invoer'!AO87","v":0},{"$f":"'Overzicht Invoer'!AP87","v":0},{"$f":"'Overzicht Invoer'!AQ87","v":0},{"$f":"'Overzicht Invoer'!AR87","v":0},{"$f":"'Overzicht Invoer'!AS87","v":0},{"$f":"'Overzicht Invoer'!AT87","v":0},{"$f":"'Overzicht Invoer'!AU87","v":0},{"$f":"'Overzicht Invoer'!AV87","v":0},{"$f":"'Overzicht Invoer'!AW87","v":0},{"$f":"'Overzicht Invoer'!AX87","v":0},{"$f":"'Overzicht Invoer'!AY87","v":0},{"$f":"'Overzicht Invoer'!AZ87","v":0},{"$f":"'Overzicht Invoer'!BA87","v":0},{"$f":"'Overzicht Invoer'!BB87","v":0},{"$f":"'Overzicht Invoer'!BC87","v":0},{"$f":"'Overzicht Invoer'!BD87","v":0},{"$f":"'Overzicht Invoer'!BE87","v":0},{"$f":"'Overzicht Invoer'!BF87","v":0},{"$f":"'Overzicht Invoer'!BG87","v":0},{"$f":"'Overzicht Invoer'!BH87","v":0},{"$f":"'Overzicht Invoer'!BI87","v":0},{"$f":"'Overzicht Invoer'!BJ87","v":0},{"$f":"'Overzicht Invoer'!BK87","v":0},{"$f":"'Overzicht Invoer'!BL87","v":0},{"$f":"'Overzicht Invoer'!BM87","v":0},{"$f":"'Overzicht Invoer'!BN87","v":0},{"$f":"'Overzicht Invoer'!BO87","v":0},{"$f":"'Overzicht Invoer'!BP87","v":0},{"$f":"'Overzicht Invoer'!BQ87","v":0},{"$f":"'Overzicht Invoer'!BR87","v":0},{"$f":"'Overzicht Invoer'!BS87","v":0},{"$f":"'Overzicht Invoer'!BT87","v":0}]
[null,null,null,null,"Sensitivity upward",{"$f":" Resultaten!F$92","v":0},"factor"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E90","v":"Warmteverbruiken individueel kleinverbruik"},null,{"$f":"'Overzicht Invoer'!G90","v":"[GJ/woning/jr]"},null,null,null,null,null,{"$f":"'Overzicht Invoer'!M90","v":0},{"$f":"'Overzicht Invoer'!N90","v":0},{"$f":"'Overzicht Invoer'!O90","v":0},{"$f":"'Overzicht Invoer'!P90","v":0},{"$f":"'Overzicht Invoer'!Q90","v":0},{"$f":"'Overzicht Invoer'!R90","v":0},{"$f":"'Overzicht Invoer'!S90","v":0},{"$f":"'Overzicht Invoer'!T90","v":0},{"$f":"'Overzicht Invoer'!U90","v":0},{"$f":"'Overzicht Invoer'!V90","v":0},{"$f":"'Overzicht Invoer'!W90","v":0},{"$f":"'Overzicht Invoer'!X90","v":0},{"$f":"'Overzicht Invoer'!Y90","v":0},{"$f":"'Overzicht Invoer'!Z90","v":0},{"$f":"'Overzicht Invoer'!AA90","v":0},{"$f":"'Overzicht Invoer'!AB90","v":0},{"$f":"'Overzicht Invoer'!AC90","v":0},{"$f":"'Overzicht Invoer'!AD90","v":0},{"$f":"'Overzicht Invoer'!AE90","v":0},{"$f":"'Overzicht Invoer'!AF90","v":0},{"$f":"'Overzicht Invoer'!AG90","v":0},{"$f":"'Overzicht Invoer'!AH90","v":0},{"$f":"'Overzicht Invoer'!AI90","v":0},{"$f":"'Overzicht Invoer'!AJ90","v":0},{"$f":"'Overzicht Invoer'!AK90","v":0},{"$f":"'Overzicht Invoer'!AL90","v":0},{"$f":"'Overzicht Invoer'!AM90","v":0},{"$f":"'Overzicht Invoer'!AN90","v":0},{"$f":"'Overzicht Invoer'!AO90","v":0},{"$f":"'Overzicht Invoer'!AP90","v":0},{"$f":"'Overzicht Invoer'!AQ90","v":0},{"$f":"'Overzicht Invoer'!AR90","v":0},{"$f":"'Overzicht Invoer'!AS90","v":0},{"$f":"'Overzicht Invoer'!AT90","v":0},{"$f":"'Overzicht Invoer'!AU90","v":0},{"$f":"'Overzicht Invoer'!AV90","v":0},{"$f":"'Overzicht Invoer'!AW90","v":0},{"$f":"'Overzicht Invoer'!AX90","v":0},{"$f":"'Overzicht Invoer'!AY90","v":0},{"$f":"'Overzicht Invoer'!AZ90","v":0},{"$f":"'Overzicht Invoer'!BA90","v":0},{"$f":"'Overzicht Invoer'!BB90","v":0},{"$f":"'Overzicht Invoer'!BC90","v":0},{"$f":"'Overzicht Invoer'!BD90","v":0},{"$f":"'Overzicht Invoer'!BE90","v":0},{"$f":"'Overzicht Invoer'!BF90","v":0},{"$f":"'Overzicht Invoer'!BG90","v":0},{"$f":"'Overzicht Invoer'!BH90","v":0},{"$f":"'Overzicht Invoer'!BI90","v":0},{"$f":"'Overzicht Invoer'!BJ90","v":0},{"$f":"'Overzicht Invoer'!BK90","v":0},{"$f":"'Overzicht Invoer'!BL90","v":0},{"$f":"'Overzicht Invoer'!BM90","v":0},{"$f":"'Overzicht Invoer'!BN90","v":0},{"$f":"'Overzicht Invoer'!BO90","v":0},{"$f":"'Overzicht Invoer'!BP90","v":0},{"$f":"'Overzicht Invoer'!BQ90","v":0},{"$f":"'Overzicht Invoer'!BR90","v":0},{"$f":"'Overzicht Invoer'!BS90","v":0},{"$f":"'Overzicht Invoer'!BT90","v":0}]
[null,null,null,null,"Sensitivity Verbruik",{"$f":" Resultaten!F$77","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$129","v":"Timing Explotatie individueel kleinverbruik gestapeld"},{"$f":" 'Overzicht Invoer'!F$129","v":30},{"$f":" 'Overzicht Invoer'!G$129","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$129","v":true},{"$f":" 'Overzicht Invoer'!I$129","v":0},{"$f":" 'Overzicht Invoer'!J$129","v":0},{"$f":" 'Overzicht Invoer'!K$129","v":0},{"$f":" 'Overzicht Invoer'!L$129","v":0},{"$f":" 'Overzicht Invoer'!M$129","v":0},{"$f":" 'Overzicht Invoer'!N$129","v":1},{"$f":" 'Overzicht Invoer'!O$129","v":1},{"$f":" 'Overzicht Invoer'!P$129","v":1},{"$f":" 'Overzicht Invoer'!Q$129","v":1},{"$f":" 'Overzicht Invoer'!R$129","v":1},{"$f":" 'Overzicht Invoer'!S$129","v":1},{"$f":" 'Overzicht Invoer'!T$129","v":1},{"$f":" 'Overzicht Invoer'!U$129","v":1},{"$f":" 'Overzicht Invoer'!V$129","v":1},{"$f":" 'Overzicht Invoer'!W$129","v":1},{"$f":" 'Overzicht Invoer'!X$129","v":1},{"$f":" 'Overzicht Invoer'!Y$129","v":1},{"$f":" 'Overzicht Invoer'!Z$129","v":1},{"$f":" 'Overzicht Invoer'!AA$129","v":1},{"$f":" 'Overzicht Invoer'!AB$129","v":1},{"$f":" 'Overzicht Invoer'!AC$129","v":1},{"$f":" 'Overzicht Invoer'!AD$129","v":1},{"$f":" 'Overzicht Invoer'!AE$129","v":1},{"$f":" 'Overzicht Invoer'!AF$129","v":1},{"$f":" 'Overzicht Invoer'!AG$129","v":1},{"$f":" 'Overzicht Invoer'!AH$129","v":1},{"$f":" 'Overzicht Invoer'!AI$129","v":1},{"$f":" 'Overzicht Invoer'!AJ$129","v":1},{"$f":" 'Overzicht Invoer'!AK$129","v":1},{"$f":" 'Overzicht Invoer'!AL$129","v":1},{"$f":" 'Overzicht Invoer'!AM$129","v":1},{"$f":" 'Overzicht Invoer'!AN$129","v":1},{"$f":" 'Overzicht Invoer'!AO$129","v":1},{"$f":" 'Overzicht Invoer'!AP$129","v":1},{"$f":" 'Overzicht Invoer'!AQ$129","v":1},{"$f":" 'Overzicht Invoer'!AR$129","v":0},{"$f":" 'Overzicht Invoer'!AS$129","v":0},{"$f":" 'Overzicht Invoer'!AT$129","v":0},{"$f":" 'Overzicht Invoer'!AU$129","v":0},{"$f":" 'Overzicht Invoer'!AV$129","v":0},{"$f":" 'Overzicht Invoer'!AW$129","v":0},{"$f":" 'Overzicht Invoer'!AX$129","v":0},{"$f":" 'Overzicht Invoer'!AY$129","v":0},{"$f":" 'Overzicht Invoer'!AZ$129","v":0},{"$f":" 'Overzicht Invoer'!BA$129","v":0},{"$f":" 'Overzicht Invoer'!BB$129","v":0},{"$f":" 'Overzicht Invoer'!BC$129","v":0},{"$f":" 'Overzicht Invoer'!BD$129","v":0},{"$f":" 'Overzicht Invoer'!BE$129","v":0},{"$f":" 'Overzicht Invoer'!BF$129","v":0},{"$f":" 'Overzicht Invoer'!BG$129","v":0},{"$f":" 'Overzicht Invoer'!BH$129","v":0},{"$f":" 'Overzicht Invoer'!BI$129","v":0},{"$f":" 'Overzicht Invoer'!BJ$129","v":0},{"$f":" 'Overzicht Invoer'!BK$129","v":0},{"$f":" 'Overzicht Invoer'!BL$129","v":0},{"$f":" 'Overzicht Invoer'!BM$129","v":0},{"$f":" 'Overzicht Invoer'!BN$129","v":0},{"$f":" 'Overzicht Invoer'!BO$129","v":0},{"$f":" 'Overzicht Invoer'!BP$129","v":0},{"$f":" 'Overzicht Invoer'!BQ$129","v":0},{"$f":" 'Overzicht Invoer'!BR$129","v":0},{"$f":" 'Overzicht Invoer'!BS$129","v":0},{"$f":" 'Overzicht Invoer'!BT$129","v":0}]
[null,null,null,null,"Totaal warmtevraag kleinverbruik gestapeld bij de woning",null,"GJ",{"$f":" SUM(M249:BT249)","v":0},null,null,null,null,{"$f":" (M244 * (1 + $F245)) * (M246 *  (1 + $F247)) * M248","v":0},{"$f":" (N244 * (1 + $F245)) * (N246 *  (1 + $F247)) * N248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E88","v":"Aantal collectieve aansluitingen"},null,{"$f":"'Overzicht Invoer'!G88","v":"[#]"},null,null,null,null,null,{"$f":"'Overzicht Invoer'!M88","v":0},{"$f":"'Overzicht Invoer'!N88","v":0},{"$f":"'Overzicht Invoer'!O88","v":0},{"$f":"'Overzicht Invoer'!P88","v":0},{"$f":"'Overzicht Invoer'!Q88","v":0},{"$f":"'Overzicht Invoer'!R88","v":0},{"$f":"'Overzicht Invoer'!S88","v":0},{"$f":"'Overzicht Invoer'!T88","v":0},{"$f":"'Overzicht Invoer'!U88","v":0},{"$f":"'Overzicht Invoer'!V88","v":0},{"$f":"'Overzicht Invoer'!W88","v":0},{"$f":"'Overzicht Invoer'!X88","v":0},{"$f":"'Overzicht Invoer'!Y88","v":0},{"$f":"'Overzicht Invoer'!Z88","v":0},{"$f":"'Overzicht Invoer'!AA88","v":0},{"$f":"'Overzicht Invoer'!AB88","v":0},{"$f":"'Overzicht Invoer'!AC88","v":0},{"$f":"'Overzicht Invoer'!AD88","v":0},{"$f":"'Overzicht Invoer'!AE88","v":0},{"$f":"'Overzicht Invoer'!AF88","v":0},{"$f":"'Overzicht Invoer'!AG88","v":0},{"$f":"'Overzicht Invoer'!AH88","v":0},{"$f":"'Overzicht Invoer'!AI88","v":0},{"$f":"'Overzicht Invoer'!AJ88","v":0},{"$f":"'Overzicht Invoer'!AK88","v":0},{"$f":"'Overzicht Invoer'!AL88","v":0},{"$f":"'Overzicht Invoer'!AM88","v":0},{"$f":"'Overzicht Invoer'!AN88","v":0},{"$f":"'Overzicht Invoer'!AO88","v":0},{"$f":"'Overzicht Invoer'!AP88","v":0},{"$f":"'Overzicht Invoer'!AQ88","v":0},{"$f":"'Overzicht Invoer'!AR88","v":0},{"$f":"'Overzicht Invoer'!AS88","v":0},{"$f":"'Overzicht Invoer'!AT88","v":0},{"$f":"'Overzicht Invoer'!AU88","v":0},{"$f":"'Overzicht Invoer'!AV88","v":0},{"$f":"'Overzicht Invoer'!AW88","v":0},{"$f":"'Overzicht Invoer'!AX88","v":0},{"$f":"'Overzicht Invoer'!AY88","v":0},{"$f":"'Overzicht Invoer'!AZ88","v":0},{"$f":"'Overzicht Invoer'!BA88","v":0},{"$f":"'Overzicht Invoer'!BB88","v":0},{"$f":"'Overzicht Invoer'!BC88","v":0},{"$f":"'Overzicht Invoer'!BD88","v":0},{"$f":"'Overzicht Invoer'!BE88","v":0},{"$f":"'Overzicht Invoer'!BF88","v":0},{"$f":"'Overzicht Invoer'!BG88","v":0},{"$f":"'Overzicht Invoer'!BH88","v":0},{"$f":"'Overzicht Invoer'!BI88","v":0},{"$f":"'Overzicht Invoer'!BJ88","v":0},{"$f":"'Overzicht Invoer'!BK88","v":0},{"$f":"'Overzicht Invoer'!BL88","v":0},{"$f":"'Overzicht Invoer'!BM88","v":0},{"$f":"'Overzicht Invoer'!BN88","v":0},{"$f":"'Overzicht Invoer'!BO88","v":0},{"$f":"'Overzicht Invoer'!BP88","v":0},{"$f":"'Overzicht Invoer'!BQ88","v":0},{"$f":"'Overzicht Invoer'!BR88","v":0},{"$f":"'Overzicht Invoer'!BS88","v":0},{"$f":"'Overzicht Invoer'!BT88","v":0}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E91","v":"Warmteverbruiken Collectief"},null,{"$f":"'Overzicht Invoer'!G91","v":"[GJ/aansl/jr]"},null,null,null,null,null,{"$f":"'Overzicht Invoer'!M91","v":0},{"$f":"'Overzicht Invoer'!N91","v":0},{"$f":"'Overzicht Invoer'!O91","v":0},{"$f":"'Overzicht Invoer'!P91","v":0},{"$f":"'Overzicht Invoer'!Q91","v":0},{"$f":"'Overzicht Invoer'!R91","v":0},{"$f":"'Overzicht Invoer'!S91","v":0},{"$f":"'Overzicht Invoer'!T91","v":0},{"$f":"'Overzicht Invoer'!U91","v":0},{"$f":"'Overzicht Invoer'!V91","v":0},{"$f":"'Overzicht Invoer'!W91","v":0},{"$f":"'Overzicht Invoer'!X91","v":0},{"$f":"'Overzicht Invoer'!Y91","v":0},{"$f":"'Overzicht Invoer'!Z91","v":0},{"$f":"'Overzicht Invoer'!AA91","v":0},{"$f":"'Overzicht Invoer'!AB91","v":0},{"$f":"'Overzicht Invoer'!AC91","v":0},{"$f":"'Overzicht Invoer'!AD91","v":0},{"$f":"'Overzicht Invoer'!AE91","v":0},{"$f":"'Overzicht Invoer'!AF91","v":0},{"$f":"'Overzicht Invoer'!AG91","v":0},{"$f":"'Overzicht Invoer'!AH91","v":0},{"$f":"'Overzicht Invoer'!AI91","v":0},{"$f":"'Overzicht Invoer'!AJ91","v":0},{"$f":"'Overzicht Invoer'!AK91","v":0},{"$f":"'Overzicht Invoer'!AL91","v":0},{"$f":"'Overzicht Invoer'!AM91","v":0},{"$f":"'Overzicht Invoer'!AN91","v":0},{"$f":"'Overzicht Invoer'!AO91","v":0},{"$f":"'Overzicht Invoer'!AP91","v":0},{"$f":"'Overzicht Invoer'!AQ91","v":0},{"$f":"'Overzicht Invoer'!AR91","v":0},{"$f":"'Overzicht Invoer'!AS91","v":0},{"$f":"'Overzicht Invoer'!AT91","v":0},{"$f":"'Overzicht Invoer'!AU91","v":0},{"$f":"'Overzicht Invoer'!AV91","v":0},{"$f":"'Overzicht Invoer'!AW91","v":0},{"$f":"'Overzicht Invoer'!AX91","v":0},{"$f":"'Overzicht Invoer'!AY91","v":0},{"$f":"'Overzicht Invoer'!AZ91","v":0},{"$f":"'Overzicht Invoer'!BA91","v":0},{"$f":"'Overzicht Invoer'!BB91","v":0},{"$f":"'Overzicht Invoer'!BC91","v":0},{"$f":"'Overzicht Invoer'!BD91","v":0},{"$f":"'Overzicht Invoer'!BE91","v":0},{"$f":"'Overzicht Invoer'!BF91","v":0},{"$f":"'Overzicht Invoer'!BG91","v":0},{"$f":"'Overzicht Invoer'!BH91","v":0},{"$f":"'Overzicht Invoer'!BI91","v":0},{"$f":"'Overzicht Invoer'!BJ91","v":0},{"$f":"'Overzicht Invoer'!BK91","v":0},{"$f":"'Overzicht Invoer'!BL91","v":0},{"$f":"'Overzicht Invoer'!BM91","v":0},{"$f":"'Overzicht Invoer'!BN91","v":0},{"$f":"'Overzicht Invoer'!BO91","v":0},{"$f":"'Overzicht Invoer'!BP91","v":0},{"$f":"'Overzicht Invoer'!BQ91","v":0},{"$f":"'Overzicht Invoer'!BR91","v":0},{"$f":"'Overzicht Invoer'!BS91","v":0},{"$f":"'Overzicht Invoer'!BT91","v":0}]
[null,null,null,null,"Sensitivity Verbruik",{"$f":" Resultaten!F$82","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$130","v":"Timing Exploitatie collectief"},{"$f":" 'Overzicht Invoer'!F$130","v":30},{"$f":" 'Overzicht Invoer'!G$130","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$130","v":true},{"$f":" 'Overzicht Invoer'!I$130","v":0},{"$f":" 'Overzicht Invoer'!J$130","v":0},{"$f":" 'Overzicht Invoer'!K$130","v":0},{"$f":" 'Overzicht Invoer'!L$130","v":0},{"$f":" 'Overzicht Invoer'!M$130","v":0},{"$f":" 'Overzicht Invoer'!N$130","v":1},{"$f":" 'Overzicht Invoer'!O$130","v":1},{"$f":" 'Overzicht Invoer'!P$130","v":1},{"$f":" 'Overzicht Invoer'!Q$130","v":1},{"$f":" 'Overzicht Invoer'!R$130","v":1},{"$f":" 'Overzicht Invoer'!S$130","v":1},{"$f":" 'Overzicht Invoer'!T$130","v":1},{"$f":" 'Overzicht Invoer'!U$130","v":1},{"$f":" 'Overzicht Invoer'!V$130","v":1},{"$f":" 'Overzicht Invoer'!W$130","v":1},{"$f":" 'Overzicht Invoer'!X$130","v":1},{"$f":" 'Overzicht Invoer'!Y$130","v":1},{"$f":" 'Overzicht Invoer'!Z$130","v":1},{"$f":" 'Overzicht Invoer'!AA$130","v":1},{"$f":" 'Overzicht Invoer'!AB$130","v":1},{"$f":" 'Overzicht Invoer'!AC$130","v":1},{"$f":" 'Overzicht Invoer'!AD$130","v":1},{"$f":" 'Overzicht Invoer'!AE$130","v":1},{"$f":" 'Overzicht Invoer'!AF$130","v":1},{"$f":" 'Overzicht Invoer'!AG$130","v":1},{"$f":" 'Overzicht Invoer'!AH$130","v":1},{"$f":" 'Overzicht Invoer'!AI$130","v":1},{"$f":" 'Overzicht Invoer'!AJ$130","v":1},{"$f":" 'Overzicht Invoer'!AK$130","v":1},{"$f":" 'Overzicht Invoer'!AL$130","v":1},{"$f":" 'Overzicht Invoer'!AM$130","v":1},{"$f":" 'Overzicht Invoer'!AN$130","v":1},{"$f":" 'Overzicht Invoer'!AO$130","v":1},{"$f":" 'Overzicht Invoer'!AP$130","v":1},{"$f":" 'Overzicht Invoer'!AQ$130","v":1},{"$f":" 'Overzicht Invoer'!AR$130","v":0},{"$f":" 'Overzicht Invoer'!AS$130","v":0},{"$f":" 'Overzicht Invoer'!AT$130","v":0},{"$f":" 'Overzicht Invoer'!AU$130","v":0},{"$f":" 'Overzicht Invoer'!AV$130","v":0},{"$f":" 'Overzicht Invoer'!AW$130","v":0},{"$f":" 'Overzicht Invoer'!AX$130","v":0},{"$f":" 'Overzicht Invoer'!AY$130","v":0},{"$f":" 'Overzicht Invoer'!AZ$130","v":0},{"$f":" 'Overzicht Invoer'!BA$130","v":0},{"$f":" 'Overzicht Invoer'!BB$130","v":0},{"$f":" 'Overzicht Invoer'!BC$130","v":0},{"$f":" 'Overzicht Invoer'!BD$130","v":0},{"$f":" 'Overzicht Invoer'!BE$130","v":0},{"$f":" 'Overzicht Invoer'!BF$130","v":0},{"$f":" 'Overzicht Invoer'!BG$130","v":0},{"$f":" 'Overzicht Invoer'!BH$130","v":0},{"$f":" 'Overzicht Invoer'!BI$130","v":0},{"$f":" 'Overzicht Invoer'!BJ$130","v":0},{"$f":" 'Overzicht Invoer'!BK$130","v":0},{"$f":" 'Overzicht Invoer'!BL$130","v":0},{"$f":" 'Overzicht Invoer'!BM$130","v":0},{"$f":" 'Overzicht Invoer'!BN$130","v":0},{"$f":" 'Overzicht Invoer'!BO$130","v":0},{"$f":" 'Overzicht Invoer'!BP$130","v":0},{"$f":" 'Overzicht Invoer'!BQ$130","v":0},{"$f":" 'Overzicht Invoer'!BR$130","v":0},{"$f":" 'Overzicht Invoer'!BS$130","v":0},{"$f":" 'Overzicht Invoer'!BT$130","v":0}]
[null,null,null,null,"Totaal warmtevraag collectief bij de aansluiting",null,"GJ",{"$f":" SUM(M255:BT255)","v":0},null,null,null,null,{"$f":" M251 * ( M252 * (1 + $F253)) * M254","v":0},{"$f":" N251 * ( N252 * (1 + $F253)) * N254","v":0},{"$f":" O251 * ( O252 * (1 + $F253)) * O254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$28","v":"Leidingverliezen individueel kleinverbruik"},{"$f":" 'Overzicht Invoer'!F$28","v":0},{"$f":" 'Overzicht Invoer'!G$28","v":"factor"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E10","v":"Leegstand individuele kleinverbruikers"},{"$f":"'Overzicht Invoer'!F10","v":0},{"$f":"'Overzicht Invoer'!G10","v":"factor"}]
[null,null,null,null,"Totaal warmtevraag kleinverbruik bij de woning",{"$f":" F$242","v":0},"GJ",{"$f":" H$242+H249","v":0},{"$f":" I$242+I249","v":0},0,0,0,{"$f":" M$242+M249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS$242+AS249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totaal warmteproductie nodig voor Kleinverbruik",null,"GJ",{"$f":" SUM(M260:BT260)","v":0},null,null,null,null,{"$f":" M259 / (1 - $F257)","v":0},{"$f":" (N259 * (1 - $F258) ) / (1 - $F257)","v":0},{"$f":" (O259 * (1 - $F258) ) / (1 - $F257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$29","v":"Leidingverliezen collectief"},{"$f":" 'Overzicht Invoer'!F$29","v":0},{"$f":" 'Overzicht Invoer'!G$29","v":"factor"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E11","v":"Leegstand Collectief"},{"$f":"'Overzicht Invoer'!F11","v":0},{"$f":"'Overzicht Invoer'!G11","v":"factor"}]
[null,null,null,null,{"$f":" E$255","v":"Totaal warmtevraag collectief bij de aansluiting"},{"$f":" F$255","v":0},"GJ",0,0,0,0,0,{"$f":" M$255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totaal warmteproductie nodig voor collectief",null,"GJ",{"$f":" SUM(M265:BT265)","v":0},null,null,null,null,{"$f":" (M264  * (1 - $F263)) / (1 - $F262)","v":0},{"$f":" (N264  * (1 - $F263)) / (1 - $F262)","v":0},{"$f":" (O264  * (1 - $F263)) / (1 - $F262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Totaal warmteproductie",null,"GJ",{"$f":" SUM(M267:BT267)","v":0},null,null,null,null,{"$f":"M265+M260","v":0},{"$f":"N265+N260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS265+AS260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["5. Energiekosten Warmteproductie"]
[]
[null,null,null,null,"Sensitivity inkoopprijs",{"$f":" Resultaten!F$87","v":0},"factor"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E84","v":"Variabele component warmte inkoop"},{"$f":"'Overzicht Invoer'!F84","v":0},{"$f":"'Overzicht Invoer'!G84","v":"€/GJ"},{"$f":" SUM(M272:BT272)","v":0},null,null,null,null,{"$f":"'Overzicht Invoer'!M84","v":0},{"$f":"'Overzicht Invoer'!N84","v":0},{"$f":"'Overzicht Invoer'!O84","v":0},{"$f":"'Overzicht Invoer'!P84","v":0},{"$f":"'Overzicht Invoer'!Q84","v":0},{"$f":"'Overzicht Invoer'!R84","v":0},{"$f":"'Overzicht Invoer'!S84","v":0},{"$f":"'Overzicht Invoer'!T84","v":0},{"$f":"'Overzicht Invoer'!U84","v":0},{"$f":"'Overzicht Invoer'!V84","v":0},{"$f":"'Overzicht Invoer'!W84","v":0},{"$f":"'Overzicht Invoer'!X84","v":0},{"$f":"'Overzicht Invoer'!Y84","v":0},{"$f":"'Overzicht Invoer'!Z84","v":0},{"$f":"'Overzicht Invoer'!AA84","v":0},{"$f":"'Overzicht Invoer'!AB84","v":0},{"$f":"'Overzicht Invoer'!AC84","v":0},{"$f":"'Overzicht Invoer'!AD84","v":0},{"$f":"'Overzicht Invoer'!AE84","v":0},{"$f":"'Overzicht Invoer'!AF84","v":0},{"$f":"'Overzicht Invoer'!AG84","v":0},{"$f":"'Overzicht Invoer'!AH84","v":0},{"$f":"'Overzicht Invoer'!AI84","v":0},{"$f":"'Overzicht Invoer'!AJ84","v":0},{"$f":"'Overzicht Invoer'!AK84","v":0},{"$f":"'Overzicht Invoer'!AL84","v":0},{"$f":"'Overzicht Invoer'!AM84","v":0},{"$f":"'Overzicht Invoer'!AN84","v":0},{"$f":"'Overzicht Invoer'!AO84","v":0},{"$f":"'Overzicht Invoer'!AP84","v":0},{"$f":"'Overzicht Invoer'!AQ84","v":0},{"$f":"'Overzicht Invoer'!AR84","v":0},{"$f":"'Overzicht Invoer'!AS84","v":0},{"$f":"'Overzicht Invoer'!AT84","v":0},{"$f":"'Overzicht Invoer'!AU84","v":0},{"$f":"'Overzicht Invoer'!AV84","v":0},{"$f":"'Overzicht Invoer'!AW84","v":0},{"$f":"'Overzicht Invoer'!AX84","v":0},{"$f":"'Overzicht Invoer'!AY84","v":0},{"$f":"'Overzicht Invoer'!AZ84","v":0},{"$f":"'Overzicht Invoer'!BA84","v":0},{"$f":"'Overzicht Invoer'!BB84","v":0},{"$f":"'Overzicht Invoer'!BC84","v":0},{"$f":"'Overzicht Invoer'!BD84","v":0},{"$f":"'Overzicht Invoer'!BE84","v":0},{"$f":"'Overzicht Invoer'!BF84","v":0},{"$f":"'Overzicht Invoer'!BG84","v":0},{"$f":"'Overzicht Invoer'!BH84","v":0},{"$f":"'Overzicht Invoer'!BI84","v":0},{"$f":"'Overzicht Invoer'!BJ84","v":0},{"$f":"'Overzicht Invoer'!BK84","v":0},{"$f":"'Overzicht Invoer'!BL84","v":0},{"$f":"'Overzicht Invoer'!BM84","v":0},{"$f":"'Overzicht Invoer'!BN84","v":0},{"$f":"'Overzicht Invoer'!BO84","v":0},{"$f":"'Overzicht Invoer'!BP84","v":0},{"$f":"'Overzicht Invoer'!BQ84","v":0},{"$f":"'Overzicht Invoer'!BR84","v":0},{"$f":"'Overzicht Invoer'!BS84","v":0},{"$f":"'Overzicht Invoer'!BT84","v":0}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E105","v":"Indexatie warmte variabel"},{"$f":"'Overzicht Invoer'!F105","v":0},{"$f":"'Overzicht Invoer'!G105","v":"flag"},{"$f":"'Overzicht Invoer'!H105","v":0},{"$f":"'Overzicht Invoer'!I105","v":0},{"$f":"'Overzicht Invoer'!J105","v":0},{"$f":"'Overzicht Invoer'!K105","v":0},{"$f":"'Overzicht Invoer'!L105","v":0},{"$f":"'Overzicht Invoer'!M$105","v":1},{"$f":"'Overzicht Invoer'!N$105","v":1},{"$f":"'Overzicht Invoer'!O$105","v":1},{"$f":"'Overzicht Invoer'!P$105","v":1},{"$f":"'Overzicht Invoer'!Q$105","v":1},{"$f":"'Overzicht Invoer'!R$105","v":1},{"$f":"'Overzicht Invoer'!S$105","v":1},{"$f":"'Overzicht Invoer'!T$105","v":1},{"$f":"'Overzicht Invoer'!U$105","v":1},{"$f":"'Overzicht Invoer'!V$105","v":1},{"$f":"'Overzicht Invoer'!W$105","v":1},{"$f":"'Overzicht Invoer'!X$105","v":1},{"$f":"'Overzicht Invoer'!Y$105","v":1},{"$f":"'Overzicht Invoer'!Z$105","v":1},{"$f":"'Overzicht Invoer'!AA$105","v":1},{"$f":"'Overzicht Invoer'!AB$105","v":1},{"$f":"'Overzicht Invoer'!AC$105","v":1},{"$f":"'Overzicht Invoer'!AD$105","v":1},{"$f":"'Overzicht Invoer'!AE$105","v":1},{"$f":"'Overzicht Invoer'!AF$105","v":1},{"$f":"'Overzicht Invoer'!AG$105","v":1},{"$f":"'Overzicht Invoer'!AH$105","v":1},{"$f":"'Overzicht Invoer'!AI$105","v":1},{"$f":"'Overzicht Invoer'!AJ$105","v":1},{"$f":"'Overzicht Invoer'!AK$105","v":1},{"$f":"'Overzicht Invoer'!AL$105","v":1},{"$f":"'Overzicht Invoer'!AM$105","v":1},{"$f":"'Overzicht Invoer'!AN$105","v":1},{"$f":"'Overzicht Invoer'!AO$105","v":1},{"$f":"'Overzicht Invoer'!AP$105","v":1},{"$f":"'Overzicht Invoer'!AQ$105","v":1},{"$f":"'Overzicht Invoer'!AR$105","v":1},{"$f":"'Overzicht Invoer'!AS$105","v":1},{"$f":"'Overzicht Invoer'!AT$105","v":1},{"$f":"'Overzicht Invoer'!AU$105","v":1},{"$f":"'Overzicht Invoer'!AV$105","v":1},{"$f":"'Overzicht Invoer'!AW$105","v":1},{"$f":"'Overzicht Invoer'!AX$105","v":1},{"$f":"'Overzicht Invoer'!AY$105","v":1},{"$f":"'Overzicht Invoer'!AZ$105","v":1},{"$f":"'Overzicht Invoer'!BA$105","v":1},{"$f":"'Overzicht Invoer'!BB$105","v":1},{"$f":"'Overzicht Invoer'!BC$105","v":1},{"$f":"'Overzicht Invoer'!BD$105","v":1},{"$f":"'Overzicht Invoer'!BE$105","v":1},{"$f":"'Overzicht Invoer'!BF$105","v":1},{"$f":"'Overzicht Invoer'!BG$105","v":1},{"$f":"'Overzicht Invoer'!BH$105","v":1},{"$f":"'Overzicht Invoer'!BI$105","v":1},{"$f":"'Overzicht Invoer'!BJ$105","v":1},{"$f":"'Overzicht Invoer'!BK$105","v":1},{"$f":"'Overzicht Invoer'!BL$105","v":1},{"$f":"'Overzicht Invoer'!BM$105","v":1},{"$f":"'Overzicht Invoer'!BN$105","v":1},{"$f":"'Overzicht Invoer'!BO$105","v":1},{"$f":"'Overzicht Invoer'!BP$105","v":1},{"$f":"'Overzicht Invoer'!BQ$105","v":1},{"$f":"'Overzicht Invoer'!BR$105","v":1},{"$f":"'Overzicht Invoer'!BS$105","v":1},{"$f":"'Overzicht Invoer'!BT$105","v":1}]
[null,null,null,null,"Totale variabele kosten warmte inkoop",null,"€/jaar",{"$f":" SUM(M274:BT274)","v":0},null,null,null,null,{"$f":"M$272* (M$267 * ( 1 + $F$271) ) * M$273","v":0},{"$f":"N$272* (N$267 * ( 1 + $F$271) ) * N$273","v":0},0,0,0,{"$f":"R$272* (R$267 * ( 1 + $F$271) ) * R$273","v":0},{"$f":"S$272* (S$267 * ( 1 + $F$271) ) * S$273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E85","v":"Vaste component warmte inkoop"},{"$f":"'Overzicht Invoer'!F85","v":0},{"$f":"'Overzicht Invoer'!G85","v":"€/jaar"},{"$f":" SUM(M276:BT276)","v":0},null,null,null,null,{"$f":"'Overzicht Invoer'!M85","v":0},{"$f":"'Overzicht Invoer'!N85","v":0},{"$f":"'Overzicht Invoer'!O85","v":0},{"$f":"'Overzicht Invoer'!P85","v":0},{"$f":"'Overzicht Invoer'!Q85","v":0},{"$f":"'Overzicht Invoer'!R85","v":0},{"$f":"'Overzicht Invoer'!S85","v":0},{"$f":"'Overzicht Invoer'!T85","v":0},{"$f":"'Overzicht Invoer'!U85","v":0},{"$f":"'Overzicht Invoer'!V85","v":0},{"$f":"'Overzicht Invoer'!W85","v":0},{"$f":"'Overzicht Invoer'!X85","v":0},{"$f":"'Overzicht Invoer'!Y85","v":0},{"$f":"'Overzicht Invoer'!Z85","v":0},{"$f":"'Overzicht Invoer'!AA85","v":0},{"$f":"'Overzicht Invoer'!AB85","v":0},{"$f":"'Overzicht Invoer'!AC85","v":0},{"$f":"'Overzicht Invoer'!AD85","v":0},{"$f":"'Overzicht Invoer'!AE85","v":0},{"$f":"'Overzicht Invoer'!AF85","v":0},{"$f":"'Overzicht Invoer'!AG85","v":0},{"$f":"'Overzicht Invoer'!AH85","v":0},{"$f":"'Overzicht Invoer'!AI85","v":0},{"$f":"'Overzicht Invoer'!AJ85","v":0},{"$f":"'Overzicht Invoer'!AK85","v":0},{"$f":"'Overzicht Invoer'!AL85","v":0},{"$f":"'Overzicht Invoer'!AM85","v":0},{"$f":"'Overzicht Invoer'!AN85","v":0},{"$f":"'Overzicht Invoer'!AO85","v":0},{"$f":"'Overzicht Invoer'!AP85","v":0},{"$f":"'Overzicht Invoer'!AQ85","v":0},{"$f":"'Overzicht Invoer'!AR85","v":0},{"$f":"'Overzicht Invoer'!AS85","v":0},{"$f":"'Overzicht Invoer'!AT85","v":0},{"$f":"'Overzicht Invoer'!AU85","v":0},{"$f":"'Overzicht Invoer'!AV85","v":0},{"$f":"'Overzicht Invoer'!AW85","v":0},{"$f":"'Overzicht Invoer'!AX85","v":0},{"$f":"'Overzicht Invoer'!AY85","v":0},{"$f":"'Overzicht Invoer'!AZ85","v":0},{"$f":"'Overzicht Invoer'!BA85","v":0},{"$f":"'Overzicht Invoer'!BB85","v":0},{"$f":"'Overzicht Invoer'!BC85","v":0},{"$f":"'Overzicht Invoer'!BD85","v":0},{"$f":"'Overzicht Invoer'!BE85","v":0},{"$f":"'Overzicht Invoer'!BF85","v":0},{"$f":"'Overzicht Invoer'!BG85","v":0},{"$f":"'Overzicht Invoer'!BH85","v":0},{"$f":"'Overzicht Invoer'!BI85","v":0},{"$f":"'Overzicht Invoer'!BJ85","v":0},{"$f":"'Overzicht Invoer'!BK85","v":0},{"$f":"'Overzicht Invoer'!BL85","v":0},{"$f":"'Overzicht Invoer'!BM85","v":0},{"$f":"'Overzicht Invoer'!BN85","v":0},{"$f":"'Overzicht Invoer'!BO85","v":0},{"$f":"'Overzicht Invoer'!BP85","v":0},{"$f":"'Overzicht Invoer'!BQ85","v":0},{"$f":"'Overzicht Invoer'!BR85","v":0},{"$f":"'Overzicht Invoer'!BS85","v":0},{"$f":"'Overzicht Invoer'!BT85","v":0}]
[]
[null,null,null,null,"Totaal warmtekosten",null,"€",{"$f":" SUM(M278:BT278)","v":0},null,null,null,null,{"$f":"M$274+M$276","v":0},{"$f":"N$274+N$276","v":0},{"$f":"O$274+O$276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["6. Opbrengsten Kleinverbruik"]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E86","v":"Aantal aansluitingen grondgebonden (individueel kleinverbruik)"},null,{"$f":"'Overzicht Invoer'!G86","v":"[#]"},null,null,null,null,null,{"$f":"'Overzicht Invoer'!M86","v":0},{"$f":"'Overzicht Invoer'!N86","v":0},{"$f":"'Overzicht Invoer'!O86","v":0},{"$f":"'Overzicht Invoer'!P86","v":0},{"$f":"'Overzicht Invoer'!Q86","v":0},{"$f":"'Overzicht Invoer'!R86","v":0},{"$f":"'Overzicht Invoer'!S86","v":0},{"$f":"'Overzicht Invoer'!T86","v":0},{"$f":"'Overzicht Invoer'!U86","v":0},{"$f":"'Overzicht Invoer'!V86","v":0},{"$f":"'Overzicht Invoer'!W86","v":0},{"$f":"'Overzicht Invoer'!X86","v":0},{"$f":"'Overzicht Invoer'!Y86","v":0},{"$f":"'Overzicht Invoer'!Z86","v":0},{"$f":"'Overzicht Invoer'!AA86","v":0},{"$f":"'Overzicht Invoer'!AB86","v":0},{"$f":"'Overzicht Invoer'!AC86","v":0},{"$f":"'Overzicht Invoer'!AD86","v":0},{"$f":"'Overzicht Invoer'!AE86","v":0},{"$f":"'Overzicht Invoer'!AF86","v":0},{"$f":"'Overzicht Invoer'!AG86","v":0},{"$f":"'Overzicht Invoer'!AH86","v":0},{"$f":"'Overzicht Invoer'!AI86","v":0},{"$f":"'Overzicht Invoer'!AJ86","v":0},{"$f":"'Overzicht Invoer'!AK86","v":0},{"$f":"'Overzicht Invoer'!AL86","v":0},{"$f":"'Overzicht Invoer'!AM86","v":0},{"$f":"'Overzicht Invoer'!AN86","v":0},{"$f":"'Overzicht Invoer'!AO86","v":0},{"$f":"'Overzicht Invoer'!AP86","v":0},{"$f":"'Overzicht Invoer'!AQ86","v":0},{"$f":"'Overzicht Invoer'!AR86","v":0},{"$f":"'Overzicht Invoer'!AS86","v":0},{"$f":"'Overzicht Invoer'!AT86","v":0},{"$f":"'Overzicht Invoer'!AU86","v":0},{"$f":"'Overzicht Invoer'!AV86","v":0},{"$f":"'Overzicht Invoer'!AW86","v":0},{"$f":"'Overzicht Invoer'!AX86","v":0},{"$f":"'Overzicht Invoer'!AY86","v":0},{"$f":"'Overzicht Invoer'!AZ86","v":0},{"$f":"'Overzicht Invoer'!BA86","v":0},{"$f":"'Overzicht Invoer'!BB86","v":0},{"$f":"'Overzicht Invoer'!BC86","v":0},{"$f":"'Overzicht Invoer'!BD86","v":0},{"$f":"'Overzicht Invoer'!BE86","v":0},{"$f":"'Overzicht Invoer'!BF86","v":0},{"$f":"'Overzicht Invoer'!BG86","v":0},{"$f":"'Overzicht Invoer'!BH86","v":0},{"$f":"'Overzicht Invoer'!BI86","v":0},{"$f":"'Overzicht Invoer'!BJ86","v":0},{"$f":"'Overzicht Invoer'!BK86","v":0},{"$f":"'Overzicht Invoer'!BL86","v":0},{"$f":"'Overzicht Invoer'!BM86","v":0},{"$f":"'Overzicht Invoer'!BN86","v":0},{"$f":"'Overzicht Invoer'!BO86","v":0},{"$f":"'Overzicht Invoer'!BP86","v":0},{"$f":"'Overzicht Invoer'!BQ86","v":0},{"$f":"'Overzicht Invoer'!BR86","v":0},{"$f":"'Overzicht Invoer'!BS86","v":0},{"$f":"'Overzicht Invoer'!BT86","v":0}]
[null,null,null,null,"Sensitivity upward",{"$f":" Resultaten!F$92","v":0},"factor"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E74","v":"Vastrecht + Meettarief"},{"$f":"'Overzicht Invoer'!F74","v":0},{"$f":"'Overzicht Invoer'!G74","v":"[€/jr]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E75","v":"Vergoeding afleverstation"},{"$f":"'Overzicht Invoer'!F75","v":0},{"$f":"'Overzicht Invoer'!G75","v":"[€/jr]"}]
[null,null,null,null,"Sensitivity Vastrecht",{"$f":" Resultaten!F$102","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$104","v":"Indexatie Vastrecht inkomsten"},{"$f":" 'Overzicht Invoer'!F$104","v":0},{"$f":" 'Overzicht Invoer'!G$104","v":"flag"},{"$f":" 'Overzicht Invoer'!H$104","v":0},{"$f":" 'Overzicht Invoer'!I$104","v":0},{"$f":" 'Overzicht Invoer'!J$104","v":0},{"$f":" 'Overzicht Invoer'!K$104","v":0},{"$f":" 'Overzicht Invoer'!L$104","v":0},{"$f":" 'Overzicht Invoer'!M$104","v":1},{"$f":" 'Overzicht Invoer'!N$104","v":1},{"$f":" 'Overzicht Invoer'!O$104","v":1},{"$f":" 'Overzicht Invoer'!P$104","v":1},{"$f":" 'Overzicht Invoer'!Q$104","v":1},{"$f":" 'Overzicht Invoer'!R$104","v":1},{"$f":" 'Overzicht Invoer'!S$104","v":1},{"$f":" 'Overzicht Invoer'!T$104","v":1},{"$f":" 'Overzicht Invoer'!U$104","v":1},{"$f":" 'Overzicht Invoer'!V$104","v":1},{"$f":" 'Overzicht Invoer'!W$104","v":1},{"$f":" 'Overzicht Invoer'!X$104","v":1},{"$f":" 'Overzicht Invoer'!Y$104","v":1},{"$f":" 'Overzicht Invoer'!Z$104","v":1},{"$f":" 'Overzicht Invoer'!AA$104","v":1},{"$f":" 'Overzicht Invoer'!AB$104","v":1},{"$f":" 'Overzicht Invoer'!AC$104","v":1},{"$f":" 'Overzicht Invoer'!AD$104","v":1},{"$f":" 'Overzicht Invoer'!AE$104","v":1},{"$f":" 'Overzicht Invoer'!AF$104","v":1},{"$f":" 'Overzicht Invoer'!AG$104","v":1},{"$f":" 'Overzicht Invoer'!AH$104","v":1},{"$f":" 'Overzicht Invoer'!AI$104","v":1},{"$f":" 'Overzicht Invoer'!AJ$104","v":1},{"$f":" 'Overzicht Invoer'!AK$104","v":1},{"$f":" 'Overzicht Invoer'!AL$104","v":1},{"$f":" 'Overzicht Invoer'!AM$104","v":1},{"$f":" 'Overzicht Invoer'!AN$104","v":1},{"$f":" 'Overzicht Invoer'!AO$104","v":1},{"$f":" 'Overzicht Invoer'!AP$104","v":1},{"$f":" 'Overzicht Invoer'!AQ$104","v":1},{"$f":" 'Overzicht Invoer'!AR$104","v":1},{"$f":" 'Overzicht Invoer'!AS$104","v":1},{"$f":" 'Overzicht Invoer'!AT$104","v":1},{"$f":" 'Overzicht Invoer'!AU$104","v":1},{"$f":" 'Overzicht Invoer'!AV$104","v":1},{"$f":" 'Overzicht Invoer'!AW$104","v":1},{"$f":" 'Overzicht Invoer'!AX$104","v":1},{"$f":" 'Overzicht Invoer'!AY$104","v":1},{"$f":" 'Overzicht Invoer'!AZ$104","v":1},{"$f":" 'Overzicht Invoer'!BA$104","v":1},{"$f":" 'Overzicht Invoer'!BB$104","v":1},{"$f":" 'Overzicht Invoer'!BC$104","v":1},{"$f":" 'Overzicht Invoer'!BD$104","v":1},{"$f":" 'Overzicht Invoer'!BE$104","v":1},{"$f":" 'Overzicht Invoer'!BF$104","v":1},{"$f":" 'Overzicht Invoer'!BG$104","v":1},{"$f":" 'Overzicht Invoer'!BH$104","v":1},{"$f":" 'Overzicht Invoer'!BI$104","v":1},{"$f":" 'Overzicht Invoer'!BJ$104","v":1},{"$f":" 'Overzicht Invoer'!BK$104","v":1},{"$f":" 'Overzicht Invoer'!BL$104","v":1},{"$f":" 'Overzicht Invoer'!BM$104","v":1},{"$f":" 'Overzicht Invoer'!BN$104","v":1},{"$f":" 'Overzicht Invoer'!BO$104","v":1},{"$f":" 'Overzicht Invoer'!BP$104","v":1},{"$f":" 'Overzicht Invoer'!BQ$104","v":1},{"$f":" 'Overzicht Invoer'!BR$104","v":1},{"$f":" 'Overzicht Invoer'!BS$104","v":1},{"$f":" 'Overzicht Invoer'!BT$104","v":1}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$128","v":"Timing Exploitatie kleinverbruik grondgebonden"},{"$f":" 'Overzicht Invoer'!F$128","v":30},{"$f":" 'Overzicht Invoer'!G$128","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$128","v":true},{"$f":" 'Overzicht Invoer'!I$128","v":0},{"$f":" 'Overzicht Invoer'!J$128","v":0},{"$f":" 'Overzicht Invoer'!K$128","v":0},{"$f":" 'Overzicht Invoer'!L$128","v":0},{"$f":" 'Overzicht Invoer'!M$128","v":0},{"$f":" 'Overzicht Invoer'!N$128","v":1},{"$f":" 'Overzicht Invoer'!O$128","v":1},{"$f":" 'Overzicht Invoer'!P$128","v":1},{"$f":" 'Overzicht Invoer'!Q$128","v":1},{"$f":" 'Overzicht Invoer'!R$128","v":1},{"$f":" 'Overzicht Invoer'!S$128","v":1},{"$f":" 'Overzicht Invoer'!T$128","v":1},{"$f":" 'Overzicht Invoer'!U$128","v":1},{"$f":" 'Overzicht Invoer'!V$128","v":1},{"$f":" 'Overzicht Invoer'!W$128","v":1},{"$f":" 'Overzicht Invoer'!X$128","v":1},{"$f":" 'Overzicht Invoer'!Y$128","v":1},{"$f":" 'Overzicht Invoer'!Z$128","v":1},{"$f":" 'Overzicht Invoer'!AA$128","v":1},{"$f":" 'Overzicht Invoer'!AB$128","v":1},{"$f":" 'Overzicht Invoer'!AC$128","v":1},{"$f":" 'Overzicht Invoer'!AD$128","v":1},{"$f":" 'Overzicht Invoer'!AE$128","v":1},{"$f":" 'Overzicht Invoer'!AF$128","v":1},{"$f":" 'Overzicht Invoer'!AG$128","v":1},{"$f":" 'Overzicht Invoer'!AH$128","v":1},{"$f":" 'Overzicht Invoer'!AI$128","v":1},{"$f":" 'Overzicht Invoer'!AJ$128","v":1},{"$f":" 'Overzicht Invoer'!AK$128","v":1},{"$f":" 'Overzicht Invoer'!AL$128","v":1},{"$f":" 'Overzicht Invoer'!AM$128","v":1},{"$f":" 'Overzicht Invoer'!AN$128","v":1},{"$f":" 'Overzicht Invoer'!AO$128","v":1},{"$f":" 'Overzicht Invoer'!AP$128","v":1},{"$f":" 'Overzicht Invoer'!AQ$128","v":1},{"$f":" 'Overzicht Invoer'!AR$128","v":0},{"$f":" 'Overzicht Invoer'!AS$128","v":0},{"$f":" 'Overzicht Invoer'!AT$128","v":0},{"$f":" 'Overzicht Invoer'!AU$128","v":0},{"$f":" 'Overzicht Invoer'!AV$128","v":0},{"$f":" 'Overzicht Invoer'!AW$128","v":0},{"$f":" 'Overzicht Invoer'!AX$128","v":0},{"$f":" 'Overzicht Invoer'!AY$128","v":0},{"$f":" 'Overzicht Invoer'!AZ$128","v":0},{"$f":" 'Overzicht Invoer'!BA$128","v":0},{"$f":" 'Overzicht Invoer'!BB$128","v":0},{"$f":" 'Overzicht Invoer'!BC$128","v":0},{"$f":" 'Overzicht Invoer'!BD$128","v":0},{"$f":" 'Overzicht Invoer'!BE$128","v":0},{"$f":" 'Overzicht Invoer'!BF$128","v":0},{"$f":" 'Overzicht Invoer'!BG$128","v":0},{"$f":" 'Overzicht Invoer'!BH$128","v":0},{"$f":" 'Overzicht Invoer'!BI$128","v":0},{"$f":" 'Overzicht Invoer'!BJ$128","v":0},{"$f":" 'Overzicht Invoer'!BK$128","v":0},{"$f":" 'Overzicht Invoer'!BL$128","v":0},{"$f":" 'Overzicht Invoer'!BM$128","v":0},{"$f":" 'Overzicht Invoer'!BN$128","v":0},{"$f":" 'Overzicht Invoer'!BO$128","v":0},{"$f":" 'Overzicht Invoer'!BP$128","v":0},{"$f":" 'Overzicht Invoer'!BQ$128","v":0},{"$f":" 'Overzicht Invoer'!BR$128","v":0},{"$f":" 'Overzicht Invoer'!BS$128","v":0},{"$f":" 'Overzicht Invoer'!BT$128","v":0}]
[null,null,null,null,"Totaal vaste inkomsten KV grondgebonden",null,"€",{"$f":" SUM(M289:BT289)","v":0},null,null,null,null,{"$f":" (M282 * (1 + $F283)) * (($F284* (1 + $F286) + $F285)) * M287 * M288","v":0},{"$f":" (N282 * (1 + $F283)) * (($F284* (1 + $F286) + $F285)) * N287 * N288","v":0},{"$f":" (O282 * (1 + $F283)) * (($F284* (1 + $F286) + $F285)) * O287 * O288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E87","v":"Aantal aansluitingen gestapeld (individueel kleinverbruik)"},null,{"$f":"'Overzicht Invoer'!G87","v":"[#]"},null,null,null,null,null,{"$f":"'Overzicht Invoer'!M87","v":0},{"$f":"'Overzicht Invoer'!N87","v":0},{"$f":"'Overzicht Invoer'!O87","v":0},{"$f":"'Overzicht Invoer'!P87","v":0},{"$f":"'Overzicht Invoer'!Q87","v":0},{"$f":"'Overzicht Invoer'!R87","v":0},{"$f":"'Overzicht Invoer'!S87","v":0},{"$f":"'Overzicht Invoer'!T87","v":0},{"$f":"'Overzicht Invoer'!U87","v":0},{"$f":"'Overzicht Invoer'!V87","v":0},{"$f":"'Overzicht Invoer'!W87","v":0},{"$f":"'Overzicht Invoer'!X87","v":0},{"$f":"'Overzicht Invoer'!Y87","v":0},{"$f":"'Overzicht Invoer'!Z87","v":0},{"$f":"'Overzicht Invoer'!AA87","v":0},{"$f":"'Overzicht Invoer'!AB87","v":0},{"$f":"'Overzicht Invoer'!AC87","v":0},{"$f":"'Overzicht Invoer'!AD87","v":0},{"$f":"'Overzicht Invoer'!AE87","v":0},{"$f":"'Overzicht Invoer'!AF87","v":0},{"$f":"'Overzicht Invoer'!AG87","v":0},{"$f":"'Overzicht Invoer'!AH87","v":0},{"$f":"'Overzicht Invoer'!AI87","v":0},{"$f":"'Overzicht Invoer'!AJ87","v":0},{"$f":"'Overzicht Invoer'!AK87","v":0},{"$f":"'Overzicht Invoer'!AL87","v":0},{"$f":"'Overzicht Invoer'!AM87","v":0},{"$f":"'Overzicht Invoer'!AN87","v":0},{"$f":"'Overzicht Invoer'!AO87","v":0},{"$f":"'Overzicht Invoer'!AP87","v":0},{"$f":"'Overzicht Invoer'!AQ87","v":0},{"$f":"'Overzicht Invoer'!AR87","v":0},{"$f":"'Overzicht Invoer'!AS87","v":0},{"$f":"'Overzicht Invoer'!AT87","v":0},{"$f":"'Overzicht Invoer'!AU87","v":0},{"$f":"'Overzicht Invoer'!AV87","v":0},{"$f":"'Overzicht Invoer'!AW87","v":0},{"$f":"'Overzicht Invoer'!AX87","v":0},{"$f":"'Overzicht Invoer'!AY87","v":0},{"$f":"'Overzicht Invoer'!AZ87","v":0},{"$f":"'Overzicht Invoer'!BA87","v":0},{"$f":"'Overzicht Invoer'!BB87","v":0},{"$f":"'Overzicht Invoer'!BC87","v":0},{"$f":"'Overzicht Invoer'!BD87","v":0},{"$f":"'Overzicht Invoer'!BE87","v":0},{"$f":"'Overzicht Invoer'!BF87","v":0},{"$f":"'Overzicht Invoer'!BG87","v":0},{"$f":"'Overzicht Invoer'!BH87","v":0},{"$f":"'Overzicht Invoer'!BI87","v":0},{"$f":"'Overzicht Invoer'!BJ87","v":0},{"$f":"'Overzicht Invoer'!BK87","v":0},{"$f":"'Overzicht Invoer'!BL87","v":0},{"$f":"'Overzicht Invoer'!BM87","v":0},{"$f":"'Overzicht Invoer'!BN87","v":0},{"$f":"'Overzicht Invoer'!BO87","v":0},{"$f":"'Overzicht Invoer'!BP87","v":0},{"$f":"'Overzicht Invoer'!BQ87","v":0},{"$f":"'Overzicht Invoer'!BR87","v":0},{"$f":"'Overzicht Invoer'!BS87","v":0},{"$f":"'Overzicht Invoer'!BT87","v":0}]
[null,null,null,null,"Sensitivity upward",{"$f":" Resultaten!F$92","v":0},"factor"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E74","v":"Vastrecht + Meettarief"},{"$f":"'Overzicht Invoer'!F74","v":0},{"$f":"'Overzicht Invoer'!G74","v":"[€/jr]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E75","v":"Vergoeding afleverstation"},{"$f":"'Overzicht Invoer'!F75","v":0},{"$f":"'Overzicht Invoer'!G75","v":"[€/jr]"}]
[null,null,null,null,"Sensitivity Vastrecht",{"$f":" Resultaten!F$102","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$104","v":"Indexatie Vastrecht inkomsten"},{"$f":" 'Overzicht Invoer'!F$104","v":0},{"$f":" 'Overzicht Invoer'!G$104","v":"flag"},{"$f":" 'Overzicht Invoer'!H$104","v":0},{"$f":" 'Overzicht Invoer'!I$104","v":0},{"$f":" 'Overzicht Invoer'!J$104","v":0},{"$f":" 'Overzicht Invoer'!K$104","v":0},{"$f":" 'Overzicht Invoer'!L$104","v":0},{"$f":" 'Overzicht Invoer'!M$104","v":1},{"$f":" 'Overzicht Invoer'!N$104","v":1},{"$f":" 'Overzicht Invoer'!O$104","v":1},{"$f":" 'Overzicht Invoer'!P$104","v":1},{"$f":" 'Overzicht Invoer'!Q$104","v":1},{"$f":" 'Overzicht Invoer'!R$104","v":1},{"$f":" 'Overzicht Invoer'!S$104","v":1},{"$f":" 'Overzicht Invoer'!T$104","v":1},{"$f":" 'Overzicht Invoer'!U$104","v":1},{"$f":" 'Overzicht Invoer'!V$104","v":1},{"$f":" 'Overzicht Invoer'!W$104","v":1},{"$f":" 'Overzicht Invoer'!X$104","v":1},{"$f":" 'Overzicht Invoer'!Y$104","v":1},{"$f":" 'Overzicht Invoer'!Z$104","v":1},{"$f":" 'Overzicht Invoer'!AA$104","v":1},{"$f":" 'Overzicht Invoer'!AB$104","v":1},{"$f":" 'Overzicht Invoer'!AC$104","v":1},{"$f":" 'Overzicht Invoer'!AD$104","v":1},{"$f":" 'Overzicht Invoer'!AE$104","v":1},{"$f":" 'Overzicht Invoer'!AF$104","v":1},{"$f":" 'Overzicht Invoer'!AG$104","v":1},{"$f":" 'Overzicht Invoer'!AH$104","v":1},{"$f":" 'Overzicht Invoer'!AI$104","v":1},{"$f":" 'Overzicht Invoer'!AJ$104","v":1},{"$f":" 'Overzicht Invoer'!AK$104","v":1},{"$f":" 'Overzicht Invoer'!AL$104","v":1},{"$f":" 'Overzicht Invoer'!AM$104","v":1},{"$f":" 'Overzicht Invoer'!AN$104","v":1},{"$f":" 'Overzicht Invoer'!AO$104","v":1},{"$f":" 'Overzicht Invoer'!AP$104","v":1},{"$f":" 'Overzicht Invoer'!AQ$104","v":1},{"$f":" 'Overzicht Invoer'!AR$104","v":1},{"$f":" 'Overzicht Invoer'!AS$104","v":1},{"$f":" 'Overzicht Invoer'!AT$104","v":1},{"$f":" 'Overzicht Invoer'!AU$104","v":1},{"$f":" 'Overzicht Invoer'!AV$104","v":1},{"$f":" 'Overzicht Invoer'!AW$104","v":1},{"$f":" 'Overzicht Invoer'!AX$104","v":1},{"$f":" 'Overzicht Invoer'!AY$104","v":1},{"$f":" 'Overzicht Invoer'!AZ$104","v":1},{"$f":" 'Overzicht Invoer'!BA$104","v":1},{"$f":" 'Overzicht Invoer'!BB$104","v":1},{"$f":" 'Overzicht Invoer'!BC$104","v":1},{"$f":" 'Overzicht Invoer'!BD$104","v":1},{"$f":" 'Overzicht Invoer'!BE$104","v":1},{"$f":" 'Overzicht Invoer'!BF$104","v":1},{"$f":" 'Overzicht Invoer'!BG$104","v":1},{"$f":" 'Overzicht Invoer'!BH$104","v":1},{"$f":" 'Overzicht Invoer'!BI$104","v":1},{"$f":" 'Overzicht Invoer'!BJ$104","v":1},{"$f":" 'Overzicht Invoer'!BK$104","v":1},{"$f":" 'Overzicht Invoer'!BL$104","v":1},{"$f":" 'Overzicht Invoer'!BM$104","v":1},{"$f":" 'Overzicht Invoer'!BN$104","v":1},{"$f":" 'Overzicht Invoer'!BO$104","v":1},{"$f":" 'Overzicht Invoer'!BP$104","v":1},{"$f":" 'Overzicht Invoer'!BQ$104","v":1},{"$f":" 'Overzicht Invoer'!BR$104","v":1},{"$f":" 'Overzicht Invoer'!BS$104","v":1},{"$f":" 'Overzicht Invoer'!BT$104","v":1}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$128","v":"Timing Exploitatie kleinverbruik grondgebonden"},{"$f":" 'Overzicht Invoer'!F$128","v":30},{"$f":" 'Overzicht Invoer'!G$128","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$128","v":true},{"$f":" 'Overzicht Invoer'!I$128","v":0},{"$f":" 'Overzicht Invoer'!J$128","v":0},{"$f":" 'Overzicht Invoer'!K$128","v":0},{"$f":" 'Overzicht Invoer'!L$128","v":0},{"$f":" 'Overzicht Invoer'!M$128","v":0},{"$f":" 'Overzicht Invoer'!N$128","v":1},{"$f":" 'Overzicht Invoer'!O$128","v":1},{"$f":" 'Overzicht Invoer'!P$128","v":1},{"$f":" 'Overzicht Invoer'!Q$128","v":1},{"$f":" 'Overzicht Invoer'!R$128","v":1},{"$f":" 'Overzicht Invoer'!S$128","v":1},{"$f":" 'Overzicht Invoer'!T$128","v":1},{"$f":" 'Overzicht Invoer'!U$128","v":1},{"$f":" 'Overzicht Invoer'!V$128","v":1},{"$f":" 'Overzicht Invoer'!W$128","v":1},{"$f":" 'Overzicht Invoer'!X$128","v":1},{"$f":" 'Overzicht Invoer'!Y$128","v":1},{"$f":" 'Overzicht Invoer'!Z$128","v":1},{"$f":" 'Overzicht Invoer'!AA$128","v":1},{"$f":" 'Overzicht Invoer'!AB$128","v":1},{"$f":" 'Overzicht Invoer'!AC$128","v":1},{"$f":" 'Overzicht Invoer'!AD$128","v":1},{"$f":" 'Overzicht Invoer'!AE$128","v":1},{"$f":" 'Overzicht Invoer'!AF$128","v":1},{"$f":" 'Overzicht Invoer'!AG$128","v":1},{"$f":" 'Overzicht Invoer'!AH$128","v":1},{"$f":" 'Overzicht Invoer'!AI$128","v":1},{"$f":" 'Overzicht Invoer'!AJ$128","v":1},{"$f":" 'Overzicht Invoer'!AK$128","v":1},{"$f":" 'Overzicht Invoer'!AL$128","v":1},{"$f":" 'Overzicht Invoer'!AM$128","v":1},{"$f":" 'Overzicht Invoer'!AN$128","v":1},{"$f":" 'Overzicht Invoer'!AO$128","v":1},{"$f":" 'Overzicht Invoer'!AP$128","v":1},{"$f":" 'Overzicht Invoer'!AQ$128","v":1},{"$f":" 'Overzicht Invoer'!AR$128","v":0},{"$f":" 'Overzicht Invoer'!AS$128","v":0},{"$f":" 'Overzicht Invoer'!AT$128","v":0},{"$f":" 'Overzicht Invoer'!AU$128","v":0},{"$f":" 'Overzicht Invoer'!AV$128","v":0},{"$f":" 'Overzicht Invoer'!AW$128","v":0},{"$f":" 'Overzicht Invoer'!AX$128","v":0},{"$f":" 'Overzicht Invoer'!AY$128","v":0},{"$f":" 'Overzicht Invoer'!AZ$128","v":0},{"$f":" 'Overzicht Invoer'!BA$128","v":0},{"$f":" 'Overzicht Invoer'!BB$128","v":0},{"$f":" 'Overzicht Invoer'!BC$128","v":0},{"$f":" 'Overzicht Invoer'!BD$128","v":0},{"$f":" 'Overzicht Invoer'!BE$128","v":0},{"$f":" 'Overzicht Invoer'!BF$128","v":0},{"$f":" 'Overzicht Invoer'!BG$128","v":0},{"$f":" 'Overzicht Invoer'!BH$128","v":0},{"$f":" 'Overzicht Invoer'!BI$128","v":0},{"$f":" 'Overzicht Invoer'!BJ$128","v":0},{"$f":" 'Overzicht Invoer'!BK$128","v":0},{"$f":" 'Overzicht Invoer'!BL$128","v":0},{"$f":" 'Overzicht Invoer'!BM$128","v":0},{"$f":" 'Overzicht Invoer'!BN$128","v":0},{"$f":" 'Overzicht Invoer'!BO$128","v":0},{"$f":" 'Overzicht Invoer'!BP$128","v":0},{"$f":" 'Overzicht Invoer'!BQ$128","v":0},{"$f":" 'Overzicht Invoer'!BR$128","v":0},{"$f":" 'Overzicht Invoer'!BS$128","v":0},{"$f":" 'Overzicht Invoer'!BT$128","v":0}]
[null,null,null,null,"Totaal vaste inkomsten KV gestapeld",null,"€",{"$f":" SUM(M298:BT298)","v":0},null,null,null,null,{"$f":" (M291 * (1 + $F292)) * (($F293* (1 + $F295) + $F294)) * M296 * M297","v":0},{"$f":" (N291 * (1 + $F292)) * (($F293* (1 + $F295) + $F294)) * N296 * N297","v":0},{"$f":" (O291 * (1 + $F292)) * (($F293* (1 + $F295) + $F294)) * O296 * O297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E76","v":"Verbruikstarief kleinverbruik"},{"$f":"'Overzicht Invoer'!F76","v":0},{"$f":"'Overzicht Invoer'!G76","v":"[€/GJ]"}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$105","v":"Indexatie warmte variabel"},{"$f":" 'Overzicht Invoer'!F$105","v":0},{"$f":" 'Overzicht Invoer'!G$105","v":"flag"},{"$f":" 'Overzicht Invoer'!H$105","v":0},{"$f":" 'Overzicht Invoer'!I$105","v":0},{"$f":" 'Overzicht Invoer'!J$105","v":0},{"$f":" 'Overzicht Invoer'!K$105","v":0},{"$f":" 'Overzicht Invoer'!L$105","v":0},{"$f":" 'Overzicht Invoer'!M$105","v":1},{"$f":" 'Overzicht Invoer'!N$105","v":1},{"$f":" 'Overzicht Invoer'!O$105","v":1},{"$f":" 'Overzicht Invoer'!P$105","v":1},{"$f":" 'Overzicht Invoer'!Q$105","v":1},{"$f":" 'Overzicht Invoer'!R$105","v":1},{"$f":" 'Overzicht Invoer'!S$105","v":1},{"$f":" 'Overzicht Invoer'!T$105","v":1},{"$f":" 'Overzicht Invoer'!U$105","v":1},{"$f":" 'Overzicht Invoer'!V$105","v":1},{"$f":" 'Overzicht Invoer'!W$105","v":1},{"$f":" 'Overzicht Invoer'!X$105","v":1},{"$f":" 'Overzicht Invoer'!Y$105","v":1},{"$f":" 'Overzicht Invoer'!Z$105","v":1},{"$f":" 'Overzicht Invoer'!AA$105","v":1},{"$f":" 'Overzicht Invoer'!AB$105","v":1},{"$f":" 'Overzicht Invoer'!AC$105","v":1},{"$f":" 'Overzicht Invoer'!AD$105","v":1},{"$f":" 'Overzicht Invoer'!AE$105","v":1},{"$f":" 'Overzicht Invoer'!AF$105","v":1},{"$f":" 'Overzicht Invoer'!AG$105","v":1},{"$f":" 'Overzicht Invoer'!AH$105","v":1},{"$f":" 'Overzicht Invoer'!AI$105","v":1},{"$f":" 'Overzicht Invoer'!AJ$105","v":1},{"$f":" 'Overzicht Invoer'!AK$105","v":1},{"$f":" 'Overzicht Invoer'!AL$105","v":1},{"$f":" 'Overzicht Invoer'!AM$105","v":1},{"$f":" 'Overzicht Invoer'!AN$105","v":1},{"$f":" 'Overzicht Invoer'!AO$105","v":1},{"$f":" 'Overzicht Invoer'!AP$105","v":1},{"$f":" 'Overzicht Invoer'!AQ$105","v":1},{"$f":" 'Overzicht Invoer'!AR$105","v":1},{"$f":" 'Overzicht Invoer'!AS$105","v":1},{"$f":" 'Overzicht Invoer'!AT$105","v":1},{"$f":" 'Overzicht Invoer'!AU$105","v":1},{"$f":" 'Overzicht Invoer'!AV$105","v":1},{"$f":" 'Overzicht Invoer'!AW$105","v":1},{"$f":" 'Overzicht Invoer'!AX$105","v":1},{"$f":" 'Overzicht Invoer'!AY$105","v":1},{"$f":" 'Overzicht Invoer'!AZ$105","v":1},{"$f":" 'Overzicht Invoer'!BA$105","v":1},{"$f":" 'Overzicht Invoer'!BB$105","v":1},{"$f":" 'Overzicht Invoer'!BC$105","v":1},{"$f":" 'Overzicht Invoer'!BD$105","v":1},{"$f":" 'Overzicht Invoer'!BE$105","v":1},{"$f":" 'Overzicht Invoer'!BF$105","v":1},{"$f":" 'Overzicht Invoer'!BG$105","v":1},{"$f":" 'Overzicht Invoer'!BH$105","v":1},{"$f":" 'Overzicht Invoer'!BI$105","v":1},{"$f":" 'Overzicht Invoer'!BJ$105","v":1},{"$f":" 'Overzicht Invoer'!BK$105","v":1},{"$f":" 'Overzicht Invoer'!BL$105","v":1},{"$f":" 'Overzicht Invoer'!BM$105","v":1},{"$f":" 'Overzicht Invoer'!BN$105","v":1},{"$f":" 'Overzicht Invoer'!BO$105","v":1},{"$f":" 'Overzicht Invoer'!BP$105","v":1},{"$f":" 'Overzicht Invoer'!BQ$105","v":1},{"$f":" 'Overzicht Invoer'!BR$105","v":1},{"$f":" 'Overzicht Invoer'!BS$105","v":1},{"$f":" 'Overzicht Invoer'!BT$105","v":1}]
[null,null,null,null,{"$f":" E$242","v":"Totaal warmtevraag kleinverbruik grondgebonden bij de woning"},{"$f":" F$242","v":0},"GJ",0,0,0,0,0,{"$f":" M$242","v":0},{"$f":" N$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E249","v":"Totaal warmtevraag kleinverbruik gestapeld bij de woning"},{"$f":"F$249","v":0},{"$f":"G$249","v":"GJ"},{"$f":"H$249","v":0},{"$f":"I$249","v":0},0,0,0,{"$f":"M$249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totaal variabele inkomsten KV",null,"€",{"$f":" SUM(M304:BT304)","v":0},null,null,null,null,{"$f":" $F300 * M301 * (M302 +M303)","v":0},{"$f":" $F300 * N301 * (N302 +N303)","v":0},{"$f":" $F300 * O301 * (O302 +O303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Totaal vaste inkomsten KV",{"$f":" F$289","v":0},"€",{"$f":" H$289+H298","v":0},0,0,0,0,{"$f":" M$289+M$298","v":0},{"$f":" N$289+N$298","v":0},{"$f":" O$289+O$298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$304","v":"Totaal variabele inkomsten KV"},0,"€",0,0,0,0,0,0,{"$f":" N$304","v":0},{"$f":" O$304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totaal inkomsten kleinverbruik",null,"€",{"$f":" SUM(M308:BT308)","v":0},null,null,null,null,{"$f":" SUM(M306:M307)","v":0},{"$f":" SUM(N306:N307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["7. Opbrengsten Collectief"]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E88","v":"Aantal collectieve aansluitingen"},null,{"$f":"'Overzicht Invoer'!G88","v":"[#]"},null,null,null,null,null,{"$f":"'Overzicht Invoer'!M88","v":0},{"$f":"'Overzicht Invoer'!N88","v":0},{"$f":"'Overzicht Invoer'!O88","v":0},{"$f":"'Overzicht Invoer'!P88","v":0},{"$f":"'Overzicht Invoer'!Q88","v":0},{"$f":"'Overzicht Invoer'!R88","v":0},{"$f":"'Overzicht Invoer'!S88","v":0},{"$f":"'Overzicht Invoer'!T88","v":0},{"$f":"'Overzicht Invoer'!U88","v":0},{"$f":"'Overzicht Invoer'!V88","v":0},{"$f":"'Overzicht Invoer'!W88","v":0},{"$f":"'Overzicht Invoer'!X88","v":0},{"$f":"'Overzicht Invoer'!Y88","v":0},{"$f":"'Overzicht Invoer'!Z88","v":0},{"$f":"'Overzicht Invoer'!AA88","v":0},{"$f":"'Overzicht Invoer'!AB88","v":0},{"$f":"'Overzicht Invoer'!AC88","v":0},{"$f":"'Overzicht Invoer'!AD88","v":0},{"$f":"'Overzicht Invoer'!AE88","v":0},{"$f":"'Overzicht Invoer'!AF88","v":0},{"$f":"'Overzicht Invoer'!AG88","v":0},{"$f":"'Overzicht Invoer'!AH88","v":0},{"$f":"'Overzicht Invoer'!AI88","v":0},{"$f":"'Overzicht Invoer'!AJ88","v":0},{"$f":"'Overzicht Invoer'!AK88","v":0},{"$f":"'Overzicht Invoer'!AL88","v":0},{"$f":"'Overzicht Invoer'!AM88","v":0},{"$f":"'Overzicht Invoer'!AN88","v":0},{"$f":"'Overzicht Invoer'!AO88","v":0},{"$f":"'Overzicht Invoer'!AP88","v":0},{"$f":"'Overzicht Invoer'!AQ88","v":0},{"$f":"'Overzicht Invoer'!AR88","v":0},{"$f":"'Overzicht Invoer'!AS88","v":0},{"$f":"'Overzicht Invoer'!AT88","v":0},{"$f":"'Overzicht Invoer'!AU88","v":0},{"$f":"'Overzicht Invoer'!AV88","v":0},{"$f":"'Overzicht Invoer'!AW88","v":0},{"$f":"'Overzicht Invoer'!AX88","v":0},{"$f":"'Overzicht Invoer'!AY88","v":0},{"$f":"'Overzicht Invoer'!AZ88","v":0},{"$f":"'Overzicht Invoer'!BA88","v":0},{"$f":"'Overzicht Invoer'!BB88","v":0},{"$f":"'Overzicht Invoer'!BC88","v":0},{"$f":"'Overzicht Invoer'!BD88","v":0},{"$f":"'Overzicht Invoer'!BE88","v":0},{"$f":"'Overzicht Invoer'!BF88","v":0},{"$f":"'Overzicht Invoer'!BG88","v":0},{"$f":"'Overzicht Invoer'!BH88","v":0},{"$f":"'Overzicht Invoer'!BI88","v":0},{"$f":"'Overzicht Invoer'!BJ88","v":0},{"$f":"'Overzicht Invoer'!BK88","v":0},{"$f":"'Overzicht Invoer'!BL88","v":0},{"$f":"'Overzicht Invoer'!BM88","v":0},{"$f":"'Overzicht Invoer'!BN88","v":0},{"$f":"'Overzicht Invoer'!BO88","v":0},{"$f":"'Overzicht Invoer'!BP88","v":0},{"$f":"'Overzicht Invoer'!BQ88","v":0},{"$f":"'Overzicht Invoer'!BR88","v":0},{"$f":"'Overzicht Invoer'!BS88","v":0},{"$f":"'Overzicht Invoer'!BT88","v":0}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E89","v":"Vermogen collectieve aansluiting"},null,{"$f":"'Overzicht Invoer'!G89","v":"[kW/aansluiting]"},null,null,null,null,null,{"$f":"'Overzicht Invoer'!M89","v":0},{"$f":"'Overzicht Invoer'!N89","v":0},{"$f":"'Overzicht Invoer'!O89","v":0},{"$f":"'Overzicht Invoer'!P89","v":0},{"$f":"'Overzicht Invoer'!Q89","v":0},{"$f":"'Overzicht Invoer'!R89","v":0},{"$f":"'Overzicht Invoer'!S89","v":0},{"$f":"'Overzicht Invoer'!T89","v":0},{"$f":"'Overzicht Invoer'!U89","v":0},{"$f":"'Overzicht Invoer'!V89","v":0},{"$f":"'Overzicht Invoer'!W89","v":0},{"$f":"'Overzicht Invoer'!X89","v":0},{"$f":"'Overzicht Invoer'!Y89","v":0},{"$f":"'Overzicht Invoer'!Z89","v":0},{"$f":"'Overzicht Invoer'!AA89","v":0},{"$f":"'Overzicht Invoer'!AB89","v":0},{"$f":"'Overzicht Invoer'!AC89","v":0},{"$f":"'Overzicht Invoer'!AD89","v":0},{"$f":"'Overzicht Invoer'!AE89","v":0},{"$f":"'Overzicht Invoer'!AF89","v":0},{"$f":"'Overzicht Invoer'!AG89","v":0},{"$f":"'Overzicht Invoer'!AH89","v":0},{"$f":"'Overzicht Invoer'!AI89","v":0},{"$f":"'Overzicht Invoer'!AJ89","v":0},{"$f":"'Overzicht Invoer'!AK89","v":0},{"$f":"'Overzicht Invoer'!AL89","v":0},{"$f":"'Overzicht Invoer'!AM89","v":0},{"$f":"'Overzicht Invoer'!AN89","v":0},{"$f":"'Overzicht Invoer'!AO89","v":0},{"$f":"'Overzicht Invoer'!AP89","v":0},{"$f":"'Overzicht Invoer'!AQ89","v":0},{"$f":"'Overzicht Invoer'!AR89","v":0},{"$f":"'Overzicht Invoer'!AS89","v":0},{"$f":"'Overzicht Invoer'!AT89","v":0},{"$f":"'Overzicht Invoer'!AU89","v":0},{"$f":"'Overzicht Invoer'!AV89","v":0},{"$f":"'Overzicht Invoer'!AW89","v":0},{"$f":"'Overzicht Invoer'!AX89","v":0},{"$f":"'Overzicht Invoer'!AY89","v":0},{"$f":"'Overzicht Invoer'!AZ89","v":0},{"$f":"'Overzicht Invoer'!BA89","v":0},{"$f":"'Overzicht Invoer'!BB89","v":0},{"$f":"'Overzicht Invoer'!BC89","v":0},{"$f":"'Overzicht Invoer'!BD89","v":0},{"$f":"'Overzicht Invoer'!BE89","v":0},{"$f":"'Overzicht Invoer'!BF89","v":0},{"$f":"'Overzicht Invoer'!BG89","v":0},{"$f":"'Overzicht Invoer'!BH89","v":0},{"$f":"'Overzicht Invoer'!BI89","v":0},{"$f":"'Overzicht Invoer'!BJ89","v":0},{"$f":"'Overzicht Invoer'!BK89","v":0},{"$f":"'Overzicht Invoer'!BL89","v":0},{"$f":"'Overzicht Invoer'!BM89","v":0},{"$f":"'Overzicht Invoer'!BN89","v":0},{"$f":"'Overzicht Invoer'!BO89","v":0},{"$f":"'Overzicht Invoer'!BP89","v":0},{"$f":"'Overzicht Invoer'!BQ89","v":0},{"$f":"'Overzicht Invoer'!BR89","v":0},{"$f":"'Overzicht Invoer'!BS89","v":0},{"$f":"'Overzicht Invoer'!BT89","v":0}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E79","v":"Vastrecht + Meettarief"},{"$f":"'Overzicht Invoer'!F79","v":0},{"$f":"'Overzicht Invoer'!G79","v":"[€/kW/jr]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E80","v":"Vergoeding afleverstation"},{"$f":"'Overzicht Invoer'!F80","v":0},{"$f":"'Overzicht Invoer'!G80","v":"[€/jr]"}]
[null,null,null,null,"Sensitivity Vastrecht",{"$f":" Resultaten!F$97","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$104","v":"Indexatie Vastrecht inkomsten"},{"$f":" 'Overzicht Invoer'!F$104","v":0},{"$f":" 'Overzicht Invoer'!G$104","v":"flag"},{"$f":" 'Overzicht Invoer'!H$104","v":0},{"$f":" 'Overzicht Invoer'!I$104","v":0},{"$f":" 'Overzicht Invoer'!J$104","v":0},{"$f":" 'Overzicht Invoer'!K$104","v":0},{"$f":" 'Overzicht Invoer'!L$104","v":0},{"$f":" 'Overzicht Invoer'!M$104","v":1},{"$f":" 'Overzicht Invoer'!N$104","v":1},{"$f":" 'Overzicht Invoer'!O$104","v":1},{"$f":" 'Overzicht Invoer'!P$104","v":1},{"$f":" 'Overzicht Invoer'!Q$104","v":1},{"$f":" 'Overzicht Invoer'!R$104","v":1},{"$f":" 'Overzicht Invoer'!S$104","v":1},{"$f":" 'Overzicht Invoer'!T$104","v":1},{"$f":" 'Overzicht Invoer'!U$104","v":1},{"$f":" 'Overzicht Invoer'!V$104","v":1},{"$f":" 'Overzicht Invoer'!W$104","v":1},{"$f":" 'Overzicht Invoer'!X$104","v":1},{"$f":" 'Overzicht Invoer'!Y$104","v":1},{"$f":" 'Overzicht Invoer'!Z$104","v":1},{"$f":" 'Overzicht Invoer'!AA$104","v":1},{"$f":" 'Overzicht Invoer'!AB$104","v":1},{"$f":" 'Overzicht Invoer'!AC$104","v":1},{"$f":" 'Overzicht Invoer'!AD$104","v":1},{"$f":" 'Overzicht Invoer'!AE$104","v":1},{"$f":" 'Overzicht Invoer'!AF$104","v":1},{"$f":" 'Overzicht Invoer'!AG$104","v":1},{"$f":" 'Overzicht Invoer'!AH$104","v":1},{"$f":" 'Overzicht Invoer'!AI$104","v":1},{"$f":" 'Overzicht Invoer'!AJ$104","v":1},{"$f":" 'Overzicht Invoer'!AK$104","v":1},{"$f":" 'Overzicht Invoer'!AL$104","v":1},{"$f":" 'Overzicht Invoer'!AM$104","v":1},{"$f":" 'Overzicht Invoer'!AN$104","v":1},{"$f":" 'Overzicht Invoer'!AO$104","v":1},{"$f":" 'Overzicht Invoer'!AP$104","v":1},{"$f":" 'Overzicht Invoer'!AQ$104","v":1},{"$f":" 'Overzicht Invoer'!AR$104","v":1},{"$f":" 'Overzicht Invoer'!AS$104","v":1},{"$f":" 'Overzicht Invoer'!AT$104","v":1},{"$f":" 'Overzicht Invoer'!AU$104","v":1},{"$f":" 'Overzicht Invoer'!AV$104","v":1},{"$f":" 'Overzicht Invoer'!AW$104","v":1},{"$f":" 'Overzicht Invoer'!AX$104","v":1},{"$f":" 'Overzicht Invoer'!AY$104","v":1},{"$f":" 'Overzicht Invoer'!AZ$104","v":1},{"$f":" 'Overzicht Invoer'!BA$104","v":1},{"$f":" 'Overzicht Invoer'!BB$104","v":1},{"$f":" 'Overzicht Invoer'!BC$104","v":1},{"$f":" 'Overzicht Invoer'!BD$104","v":1},{"$f":" 'Overzicht Invoer'!BE$104","v":1},{"$f":" 'Overzicht Invoer'!BF$104","v":1},{"$f":" 'Overzicht Invoer'!BG$104","v":1},{"$f":" 'Overzicht Invoer'!BH$104","v":1},{"$f":" 'Overzicht Invoer'!BI$104","v":1},{"$f":" 'Overzicht Invoer'!BJ$104","v":1},{"$f":" 'Overzicht Invoer'!BK$104","v":1},{"$f":" 'Overzicht Invoer'!BL$104","v":1},{"$f":" 'Overzicht Invoer'!BM$104","v":1},{"$f":" 'Overzicht Invoer'!BN$104","v":1},{"$f":" 'Overzicht Invoer'!BO$104","v":1},{"$f":" 'Overzicht Invoer'!BP$104","v":1},{"$f":" 'Overzicht Invoer'!BQ$104","v":1},{"$f":" 'Overzicht Invoer'!BR$104","v":1},{"$f":" 'Overzicht Invoer'!BS$104","v":1},{"$f":" 'Overzicht Invoer'!BT$104","v":1}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$130","v":"Timing Exploitatie collectief"},{"$f":" 'Overzicht Invoer'!F$130","v":30},{"$f":" 'Overzicht Invoer'!G$130","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$130","v":true},{"$f":" 'Overzicht Invoer'!I$130","v":0},{"$f":" 'Overzicht Invoer'!J$130","v":0},{"$f":" 'Overzicht Invoer'!K$130","v":0},{"$f":" 'Overzicht Invoer'!L$130","v":0},{"$f":" 'Overzicht Invoer'!M$130","v":0},{"$f":" 'Overzicht Invoer'!N$130","v":1},{"$f":" 'Overzicht Invoer'!O$130","v":1},{"$f":" 'Overzicht Invoer'!P$130","v":1},{"$f":" 'Overzicht Invoer'!Q$130","v":1},{"$f":" 'Overzicht Invoer'!R$130","v":1},{"$f":" 'Overzicht Invoer'!S$130","v":1},{"$f":" 'Overzicht Invoer'!T$130","v":1},{"$f":" 'Overzicht Invoer'!U$130","v":1},{"$f":" 'Overzicht Invoer'!V$130","v":1},{"$f":" 'Overzicht Invoer'!W$130","v":1},{"$f":" 'Overzicht Invoer'!X$130","v":1},{"$f":" 'Overzicht Invoer'!Y$130","v":1},{"$f":" 'Overzicht Invoer'!Z$130","v":1},{"$f":" 'Overzicht Invoer'!AA$130","v":1},{"$f":" 'Overzicht Invoer'!AB$130","v":1},{"$f":" 'Overzicht Invoer'!AC$130","v":1},{"$f":" 'Overzicht Invoer'!AD$130","v":1},{"$f":" 'Overzicht Invoer'!AE$130","v":1},{"$f":" 'Overzicht Invoer'!AF$130","v":1},{"$f":" 'Overzicht Invoer'!AG$130","v":1},{"$f":" 'Overzicht Invoer'!AH$130","v":1},{"$f":" 'Overzicht Invoer'!AI$130","v":1},{"$f":" 'Overzicht Invoer'!AJ$130","v":1},{"$f":" 'Overzicht Invoer'!AK$130","v":1},{"$f":" 'Overzicht Invoer'!AL$130","v":1},{"$f":" 'Overzicht Invoer'!AM$130","v":1},{"$f":" 'Overzicht Invoer'!AN$130","v":1},{"$f":" 'Overzicht Invoer'!AO$130","v":1},{"$f":" 'Overzicht Invoer'!AP$130","v":1},{"$f":" 'Overzicht Invoer'!AQ$130","v":1},{"$f":" 'Overzicht Invoer'!AR$130","v":0},{"$f":" 'Overzicht Invoer'!AS$130","v":0},{"$f":" 'Overzicht Invoer'!AT$130","v":0},{"$f":" 'Overzicht Invoer'!AU$130","v":0},{"$f":" 'Overzicht Invoer'!AV$130","v":0},{"$f":" 'Overzicht Invoer'!AW$130","v":0},{"$f":" 'Overzicht Invoer'!AX$130","v":0},{"$f":" 'Overzicht Invoer'!AY$130","v":0},{"$f":" 'Overzicht Invoer'!AZ$130","v":0},{"$f":" 'Overzicht Invoer'!BA$130","v":0},{"$f":" 'Overzicht Invoer'!BB$130","v":0},{"$f":" 'Overzicht Invoer'!BC$130","v":0},{"$f":" 'Overzicht Invoer'!BD$130","v":0},{"$f":" 'Overzicht Invoer'!BE$130","v":0},{"$f":" 'Overzicht Invoer'!BF$130","v":0},{"$f":" 'Overzicht Invoer'!BG$130","v":0},{"$f":" 'Overzicht Invoer'!BH$130","v":0},{"$f":" 'Overzicht Invoer'!BI$130","v":0},{"$f":" 'Overzicht Invoer'!BJ$130","v":0},{"$f":" 'Overzicht Invoer'!BK$130","v":0},{"$f":" 'Overzicht Invoer'!BL$130","v":0},{"$f":" 'Overzicht Invoer'!BM$130","v":0},{"$f":" 'Overzicht Invoer'!BN$130","v":0},{"$f":" 'Overzicht Invoer'!BO$130","v":0},{"$f":" 'Overzicht Invoer'!BP$130","v":0},{"$f":" 'Overzicht Invoer'!BQ$130","v":0},{"$f":" 'Overzicht Invoer'!BR$130","v":0},{"$f":" 'Overzicht Invoer'!BS$130","v":0},{"$f":" 'Overzicht Invoer'!BT$130","v":0}]
[null,null,null,null,"Totaal vaste inkomsten Coll",null,"€",{"$f":" SUM(M319:BT319)","v":0},null,null,null,null,{"$f":" M312 * ( M313 * (1 + $F316) * $F314+$F315) * M317 * M318","v":0},{"$f":" N312 * ( N313 * (1 + $F316) * $F314+$F315) * N317 * N318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E81","v":"Verbruikstarief Collectief"},{"$f":"'Overzicht Invoer'!F81","v":0},{"$f":"'Overzicht Invoer'!G81","v":"[€/GJ]"}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$105","v":"Indexatie warmte variabel"},{"$f":" 'Overzicht Invoer'!F$105","v":0},{"$f":" 'Overzicht Invoer'!G$105","v":"flag"},{"$f":" 'Overzicht Invoer'!H$105","v":0},{"$f":" 'Overzicht Invoer'!I$105","v":0},{"$f":" 'Overzicht Invoer'!J$105","v":0},{"$f":" 'Overzicht Invoer'!K$105","v":0},{"$f":" 'Overzicht Invoer'!L$105","v":0},{"$f":" 'Overzicht Invoer'!M$105","v":1},{"$f":" 'Overzicht Invoer'!N$105","v":1},{"$f":" 'Overzicht Invoer'!O$105","v":1},{"$f":" 'Overzicht Invoer'!P$105","v":1},{"$f":" 'Overzicht Invoer'!Q$105","v":1},{"$f":" 'Overzicht Invoer'!R$105","v":1},{"$f":" 'Overzicht Invoer'!S$105","v":1},{"$f":" 'Overzicht Invoer'!T$105","v":1},{"$f":" 'Overzicht Invoer'!U$105","v":1},{"$f":" 'Overzicht Invoer'!V$105","v":1},{"$f":" 'Overzicht Invoer'!W$105","v":1},{"$f":" 'Overzicht Invoer'!X$105","v":1},{"$f":" 'Overzicht Invoer'!Y$105","v":1},{"$f":" 'Overzicht Invoer'!Z$105","v":1},{"$f":" 'Overzicht Invoer'!AA$105","v":1},{"$f":" 'Overzicht Invoer'!AB$105","v":1},{"$f":" 'Overzicht Invoer'!AC$105","v":1},{"$f":" 'Overzicht Invoer'!AD$105","v":1},{"$f":" 'Overzicht Invoer'!AE$105","v":1},{"$f":" 'Overzicht Invoer'!AF$105","v":1},{"$f":" 'Overzicht Invoer'!AG$105","v":1},{"$f":" 'Overzicht Invoer'!AH$105","v":1},{"$f":" 'Overzicht Invoer'!AI$105","v":1},{"$f":" 'Overzicht Invoer'!AJ$105","v":1},{"$f":" 'Overzicht Invoer'!AK$105","v":1},{"$f":" 'Overzicht Invoer'!AL$105","v":1},{"$f":" 'Overzicht Invoer'!AM$105","v":1},{"$f":" 'Overzicht Invoer'!AN$105","v":1},{"$f":" 'Overzicht Invoer'!AO$105","v":1},{"$f":" 'Overzicht Invoer'!AP$105","v":1},{"$f":" 'Overzicht Invoer'!AQ$105","v":1},{"$f":" 'Overzicht Invoer'!AR$105","v":1},{"$f":" 'Overzicht Invoer'!AS$105","v":1},{"$f":" 'Overzicht Invoer'!AT$105","v":1},{"$f":" 'Overzicht Invoer'!AU$105","v":1},{"$f":" 'Overzicht Invoer'!AV$105","v":1},{"$f":" 'Overzicht Invoer'!AW$105","v":1},{"$f":" 'Overzicht Invoer'!AX$105","v":1},{"$f":" 'Overzicht Invoer'!AY$105","v":1},{"$f":" 'Overzicht Invoer'!AZ$105","v":1},{"$f":" 'Overzicht Invoer'!BA$105","v":1},{"$f":" 'Overzicht Invoer'!BB$105","v":1},{"$f":" 'Overzicht Invoer'!BC$105","v":1},{"$f":" 'Overzicht Invoer'!BD$105","v":1},{"$f":" 'Overzicht Invoer'!BE$105","v":1},{"$f":" 'Overzicht Invoer'!BF$105","v":1},{"$f":" 'Overzicht Invoer'!BG$105","v":1},{"$f":" 'Overzicht Invoer'!BH$105","v":1},{"$f":" 'Overzicht Invoer'!BI$105","v":1},{"$f":" 'Overzicht Invoer'!BJ$105","v":1},{"$f":" 'Overzicht Invoer'!BK$105","v":1},{"$f":" 'Overzicht Invoer'!BL$105","v":1},{"$f":" 'Overzicht Invoer'!BM$105","v":1},{"$f":" 'Overzicht Invoer'!BN$105","v":1},{"$f":" 'Overzicht Invoer'!BO$105","v":1},{"$f":" 'Overzicht Invoer'!BP$105","v":1},{"$f":" 'Overzicht Invoer'!BQ$105","v":1},{"$f":" 'Overzicht Invoer'!BR$105","v":1},{"$f":" 'Overzicht Invoer'!BS$105","v":1},{"$f":" 'Overzicht Invoer'!BT$105","v":1}]
[null,null,null,null,{"$f":" E$255","v":"Totaal warmtevraag collectief bij de aansluiting"},{"$f":" F$255","v":0},{"$f":" G$255","v":"GJ"},0,0,0,0,0,{"$f":" M$255","v":0},{"$f":" N$255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totaal variabele inkomsten Coll",null,"€",{"$f":" SUM(M324:BT324)","v":0},null,null,null,null,{"$f":" $F321 * M322 * M323","v":0},{"$f":" $F321 * N322 * N323","v":0},{"$f":" $F321 * O322 * O323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$319","v":"Totaal vaste inkomsten Coll"},{"$f":" F$319","v":0},"€",0,0,0,0,0,{"$f":" M$319","v":0},{"$f":" N$319","v":0},{"$f":" O$319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$324","v":"Totaal variabele inkomsten Coll"},{"$f":" F$324","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totaal inkomsten collectief",null,"€",{"$f":" SUM(M328:BT328)","v":0},null,null,null,null,{"$f":" SUM(M326:M327)","v":0},{"$f":" SUM(N326:N327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["8. Leegstand en Debiteurenrisico"]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E10","v":"Leegstand individuele kleinverbruikers"},{"$f":"'Overzicht Invoer'!F10","v":0},{"$f":"'Overzicht Invoer'!G10","v":"factor"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E11","v":"Leegstand Collectief"},{"$f":"'Overzicht Invoer'!F11","v":0},{"$f":"'Overzicht Invoer'!G11","v":"factor"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E9","v":"Debiteurenrisico "},{"$f":"'Overzicht Invoer'!F9","v":0},{"$f":"'Overzicht Invoer'!G9","v":"factor"}]
[null,null,null,null,{"$f":" E$289","v":"Totaal vaste inkomsten KV grondgebonden"},{"$f":" F$289","v":0},"€",0,0,0,0,0,{"$f":" M$289","v":0},{"$f":" N$289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$304","v":"Totaal variabele inkomsten KV"},{"$f":" F$304","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$319","v":"Totaal vaste inkomsten Coll"},{"$f":" F$319","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$327","v":"Totaal variabele inkomsten Coll"},{"$f":" F$327","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totaal leegstand & debiteurenrisico",null,"€",{"$f":" SUM(M339:BT339)","v":0},null,null,null,null,{"$f":" - (SUM(M335:M338) * $F332 + SUM(M335:M338) * $F334)","v":0},{"$f":" - (SUM(N335:N336) * $F332 + SUM(N337:N338) * $F$333 + SUM(N335:N338) * $F334)","v":0},{"$f":" - (SUM(O335:O336) * $F332 + SUM(O337:O338) * $F$333 + SUM(O335:O338) * $F334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" - (SUM(AR335:AR336) * $F332 + SUM(AR337:AR338) * $F$333 + SUM(AR335:AR338) * $F334)","v":0},{"$f":" - (SUM(AS335:AS336) * $F332 + SUM(AS337:AS338) * $F$333 + SUM(AS335:AS338) * $F334)","v":0},{"$f":" - (SUM(AT335:AT336) * $F332 + SUM(AT337:AT338) * $F$333 + SUM(AT335:AT338) * $F334)","v":0},{"$f":" - (SUM(AU335:AU336) * $F332 + SUM(AU337:AU338) * $F$333 + SUM(AU335:AU338) * $F334)","v":0},{"$f":" - (SUM(AV335:AV336) * $F332 + SUM(AV337:AV338) * $F$333 + SUM(AV335:AV338) * $F334)","v":0},{"$f":" - (SUM(AW335:AW336) * $F332 + SUM(AW337:AW338) * $F$333 + SUM(AW335:AW338) * $F334)","v":0},{"$f":" - (SUM(AX335:AX336) * $F332 + SUM(AX337:AX338) * $F$333 + SUM(AX335:AX338) * $F334)","v":0},{"$f":" - (SUM(AY335:AY336) * $F332 + SUM(AY337:AY338) * $F$333 + SUM(AY335:AY338) * $F334)","v":0},{"$f":" - (SUM(AZ335:AZ336) * $F332 + SUM(AZ337:AZ338) * $F$333 + SUM(AZ335:AZ338) * $F334)","v":0},{"$f":" - (SUM(BA335:BA336) * $F332 + SUM(BA337:BA338) * $F$333 + SUM(BA335:BA338) * $F334)","v":0},{"$f":" - (SUM(BB335:BB336) * $F332 + SUM(BB337:BB338) * $F$333 + SUM(BB335:BB338) * $F334)","v":0},{"$f":" - (SUM(BC335:BC336) * $F332 + SUM(BC337:BC338) * $F$333 + SUM(BC335:BC338) * $F334)","v":0},{"$f":" - (SUM(BD335:BD336) * $F332 + SUM(BD337:BD338) * $F$333 + SUM(BD335:BD338) * $F334)","v":0},{"$f":" - (SUM(BE335:BE336) * $F332 + SUM(BE337:BE338) * $F$333 + SUM(BE335:BE338) * $F334)","v":0},{"$f":" - (SUM(BF335:BF336) * $F332 + SUM(BF337:BF338) * $F$333 + SUM(BF335:BF338) * $F334)","v":0},{"$f":" - (SUM(BG335:BG336) * $F332 + SUM(BG337:BG338) * $F$333 + SUM(BG335:BG338) * $F334)","v":0},{"$f":" - (SUM(BH335:BH336) * $F332 + SUM(BH337:BH338) * $F$333 + SUM(BH335:BH338) * $F334)","v":0},{"$f":" - (SUM(BI335:BI336) * $F332 + SUM(BI337:BI338) * $F$333 + SUM(BI335:BI338) * $F334)","v":0},{"$f":" - (SUM(BJ335:BJ336) * $F332 + SUM(BJ337:BJ338) * $F$333 + SUM(BJ335:BJ338) * $F334)","v":0},{"$f":" - (SUM(BK335:BK336) * $F332 + SUM(BK337:BK338) * $F$333 + SUM(BK335:BK338) * $F334)","v":0},{"$f":" - (SUM(BL335:BL336) * $F332 + SUM(BL337:BL338) * $F$333 + SUM(BL335:BL338) * $F334)","v":0},{"$f":" - (SUM(BM335:BM336) * $F332 + SUM(BM337:BM338) * $F$333 + SUM(BM335:BM338) * $F334)","v":0},{"$f":" - (SUM(BN335:BN336) * $F332 + SUM(BN337:BN338) * $F$333 + SUM(BN335:BN338) * $F334)","v":0},{"$f":" - (SUM(BO335:BO336) * $F332 + SUM(BO337:BO338) * $F$333 + SUM(BO335:BO338) * $F334)","v":0},{"$f":" - (SUM(BP335:BP336) * $F332 + SUM(BP337:BP338) * $F$333 + SUM(BP335:BP338) * $F334)","v":0},{"$f":" - (SUM(BQ335:BQ336) * $F332 + SUM(BQ337:BQ338) * $F$333 + SUM(BQ335:BQ338) * $F334)","v":0},{"$f":" - (SUM(BR335:BR336) * $F332 + SUM(BR337:BR338) * $F$333 + SUM(BR335:BR338) * $F334)","v":0},{"$f":" - (SUM(BS335:BS336) * $F332 + SUM(BS337:BS338) * $F$333 + SUM(BS335:BS338) * $F334)","v":0},{"$f":" - (SUM(BT335:BT336) * $F332 + SUM(BT337:BT338) * $F$333 + SUM(BT335:BT338) * $F334)","v":0}]
[]
[]
["10. Onderhoud & Beheer"]
[]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$53","v":"OPEX hoofddistributietracé"},{"$f":" 'Overzicht Invoer'!F$53","v":0},{"$f":" 'Overzicht Invoer'!G$53","v":"€/jaar"}]
[null,null,null,null,"Sensitivity Opex",{"$f":" Resultaten!F$72","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$101","v":"Indexatie Opex"},{"$f":" 'Overzicht Invoer'!F$101","v":0},{"$f":" 'Overzicht Invoer'!G$101","v":"flag"},{"$f":" 'Overzicht Invoer'!H$101","v":0},{"$f":" 'Overzicht Invoer'!I$101","v":0},{"$f":" 'Overzicht Invoer'!J$101","v":0},{"$f":" 'Overzicht Invoer'!K$101","v":0},{"$f":" 'Overzicht Invoer'!L$101","v":0},{"$f":" 'Overzicht Invoer'!M$101","v":1},{"$f":" 'Overzicht Invoer'!N$101","v":1},{"$f":" 'Overzicht Invoer'!O$101","v":1},{"$f":" 'Overzicht Invoer'!P$101","v":1},{"$f":" 'Overzicht Invoer'!Q$101","v":1},{"$f":" 'Overzicht Invoer'!R$101","v":1},{"$f":" 'Overzicht Invoer'!S$101","v":1},{"$f":" 'Overzicht Invoer'!T$101","v":1},{"$f":" 'Overzicht Invoer'!U$101","v":1},{"$f":" 'Overzicht Invoer'!V$101","v":1},{"$f":" 'Overzicht Invoer'!W$101","v":1},{"$f":" 'Overzicht Invoer'!X$101","v":1},{"$f":" 'Overzicht Invoer'!Y$101","v":1},{"$f":" 'Overzicht Invoer'!Z$101","v":1},{"$f":" 'Overzicht Invoer'!AA$101","v":1},{"$f":" 'Overzicht Invoer'!AB$101","v":1},{"$f":" 'Overzicht Invoer'!AC$101","v":1},{"$f":" 'Overzicht Invoer'!AD$101","v":1},{"$f":" 'Overzicht Invoer'!AE$101","v":1},{"$f":" 'Overzicht Invoer'!AF$101","v":1},{"$f":" 'Overzicht Invoer'!AG$101","v":1},{"$f":" 'Overzicht Invoer'!AH$101","v":1},{"$f":" 'Overzicht Invoer'!AI$101","v":1},{"$f":" 'Overzicht Invoer'!AJ$101","v":1},{"$f":" 'Overzicht Invoer'!AK$101","v":1},{"$f":" 'Overzicht Invoer'!AL$101","v":1},{"$f":" 'Overzicht Invoer'!AM$101","v":1},{"$f":" 'Overzicht Invoer'!AN$101","v":1},{"$f":" 'Overzicht Invoer'!AO$101","v":1},{"$f":" 'Overzicht Invoer'!AP$101","v":1},{"$f":" 'Overzicht Invoer'!AQ$101","v":1},{"$f":" 'Overzicht Invoer'!AR$101","v":1},{"$f":" 'Overzicht Invoer'!AS$101","v":1},{"$f":" 'Overzicht Invoer'!AT$101","v":1},{"$f":" 'Overzicht Invoer'!AU$101","v":1},{"$f":" 'Overzicht Invoer'!AV$101","v":1},{"$f":" 'Overzicht Invoer'!AW$101","v":1},{"$f":" 'Overzicht Invoer'!AX$101","v":1},{"$f":" 'Overzicht Invoer'!AY$101","v":1},{"$f":" 'Overzicht Invoer'!AZ$101","v":1},{"$f":" 'Overzicht Invoer'!BA$101","v":1},{"$f":" 'Overzicht Invoer'!BB$101","v":1},{"$f":" 'Overzicht Invoer'!BC$101","v":1},{"$f":" 'Overzicht Invoer'!BD$101","v":1},{"$f":" 'Overzicht Invoer'!BE$101","v":1},{"$f":" 'Overzicht Invoer'!BF$101","v":1},{"$f":" 'Overzicht Invoer'!BG$101","v":1},{"$f":" 'Overzicht Invoer'!BH$101","v":1},{"$f":" 'Overzicht Invoer'!BI$101","v":1},{"$f":" 'Overzicht Invoer'!BJ$101","v":1},{"$f":" 'Overzicht Invoer'!BK$101","v":1},{"$f":" 'Overzicht Invoer'!BL$101","v":1},{"$f":" 'Overzicht Invoer'!BM$101","v":1},{"$f":" 'Overzicht Invoer'!BN$101","v":1},{"$f":" 'Overzicht Invoer'!BO$101","v":1},{"$f":" 'Overzicht Invoer'!BP$101","v":1},{"$f":" 'Overzicht Invoer'!BQ$101","v":1},{"$f":" 'Overzicht Invoer'!BR$101","v":1},{"$f":" 'Overzicht Invoer'!BS$101","v":1},{"$f":" 'Overzicht Invoer'!BT$101","v":1}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$127","v":"Timing Exploitatie netten en organisatie"},{"$f":" 'Overzicht Invoer'!F$127","v":30},{"$f":" 'Overzicht Invoer'!G$127","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$127","v":true},{"$f":" 'Overzicht Invoer'!I$127","v":0},{"$f":" 'Overzicht Invoer'!J$127","v":0},{"$f":" 'Overzicht Invoer'!K$127","v":0},{"$f":" 'Overzicht Invoer'!L$127","v":0},{"$f":" 'Overzicht Invoer'!M$127","v":0},{"$f":" 'Overzicht Invoer'!N$127","v":1},{"$f":" 'Overzicht Invoer'!O$127","v":1},{"$f":" 'Overzicht Invoer'!P$127","v":1},{"$f":" 'Overzicht Invoer'!Q$127","v":1},{"$f":" 'Overzicht Invoer'!R$127","v":1},{"$f":" 'Overzicht Invoer'!S$127","v":1},{"$f":" 'Overzicht Invoer'!T$127","v":1},{"$f":" 'Overzicht Invoer'!U$127","v":1},{"$f":" 'Overzicht Invoer'!V$127","v":1},{"$f":" 'Overzicht Invoer'!W$127","v":1},{"$f":" 'Overzicht Invoer'!X$127","v":1},{"$f":" 'Overzicht Invoer'!Y$127","v":1},{"$f":" 'Overzicht Invoer'!Z$127","v":1},{"$f":" 'Overzicht Invoer'!AA$127","v":1},{"$f":" 'Overzicht Invoer'!AB$127","v":1},{"$f":" 'Overzicht Invoer'!AC$127","v":1},{"$f":" 'Overzicht Invoer'!AD$127","v":1},{"$f":" 'Overzicht Invoer'!AE$127","v":1},{"$f":" 'Overzicht Invoer'!AF$127","v":1},{"$f":" 'Overzicht Invoer'!AG$127","v":1},{"$f":" 'Overzicht Invoer'!AH$127","v":1},{"$f":" 'Overzicht Invoer'!AI$127","v":1},{"$f":" 'Overzicht Invoer'!AJ$127","v":1},{"$f":" 'Overzicht Invoer'!AK$127","v":1},{"$f":" 'Overzicht Invoer'!AL$127","v":1},{"$f":" 'Overzicht Invoer'!AM$127","v":1},{"$f":" 'Overzicht Invoer'!AN$127","v":1},{"$f":" 'Overzicht Invoer'!AO$127","v":1},{"$f":" 'Overzicht Invoer'!AP$127","v":1},{"$f":" 'Overzicht Invoer'!AQ$127","v":1},{"$f":" 'Overzicht Invoer'!AR$127","v":0},{"$f":" 'Overzicht Invoer'!AS$127","v":0},{"$f":" 'Overzicht Invoer'!AT$127","v":0},{"$f":" 'Overzicht Invoer'!AU$127","v":0},{"$f":" 'Overzicht Invoer'!AV$127","v":0},{"$f":" 'Overzicht Invoer'!AW$127","v":0},{"$f":" 'Overzicht Invoer'!AX$127","v":0},{"$f":" 'Overzicht Invoer'!AY$127","v":0},{"$f":" 'Overzicht Invoer'!AZ$127","v":0},{"$f":" 'Overzicht Invoer'!BA$127","v":0},{"$f":" 'Overzicht Invoer'!BB$127","v":0},{"$f":" 'Overzicht Invoer'!BC$127","v":0},{"$f":" 'Overzicht Invoer'!BD$127","v":0},{"$f":" 'Overzicht Invoer'!BE$127","v":0},{"$f":" 'Overzicht Invoer'!BF$127","v":0},{"$f":" 'Overzicht Invoer'!BG$127","v":0},{"$f":" 'Overzicht Invoer'!BH$127","v":0},{"$f":" 'Overzicht Invoer'!BI$127","v":0},{"$f":" 'Overzicht Invoer'!BJ$127","v":0},{"$f":" 'Overzicht Invoer'!BK$127","v":0},{"$f":" 'Overzicht Invoer'!BL$127","v":0},{"$f":" 'Overzicht Invoer'!BM$127","v":0},{"$f":" 'Overzicht Invoer'!BN$127","v":0},{"$f":" 'Overzicht Invoer'!BO$127","v":0},{"$f":" 'Overzicht Invoer'!BP$127","v":0},{"$f":" 'Overzicht Invoer'!BQ$127","v":0},{"$f":" 'Overzicht Invoer'!BR$127","v":0},{"$f":" 'Overzicht Invoer'!BS$127","v":0},{"$f":" 'Overzicht Invoer'!BT$127","v":0}]
[null,null,null,null,"Onderhoud en beheer Tracé",null,"€",{"$f":" SUM(M348:BT348)","v":0},null,null,null,null,{"$f":" $F344 * M346 * M347 * (1 + $F345)","v":0},{"$f":" $F344 * N346 * N347 * (1 + $F345)","v":0},{"$f":" $F344 * O346 * O347 * (1 + $F345)","v":0},{"$f":" $F344 * P346 * P347 * (1 + $F345)","v":0},{"$f":" $F344 * Q346 * Q347 * (1 + $F345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F344 * AV346 * AV347 * (1 + $F345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E54","v":"OPEX Primaire Leidingnetten"},{"$f":"'Overzicht Invoer'!F54","v":0},{"$f":"'Overzicht Invoer'!G54","v":"€/jaar"}]
[null,null,null,null,"Sensitivity Opex",{"$f":" Resultaten!F$72","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$101","v":"Indexatie Opex"},{"$f":" 'Overzicht Invoer'!F$101","v":0},{"$f":" 'Overzicht Invoer'!G$101","v":"flag"},{"$f":" 'Overzicht Invoer'!H$101","v":0},{"$f":" 'Overzicht Invoer'!I$101","v":0},{"$f":" 'Overzicht Invoer'!J$101","v":0},{"$f":" 'Overzicht Invoer'!K$101","v":0},{"$f":" 'Overzicht Invoer'!L$101","v":0},{"$f":" 'Overzicht Invoer'!M$101","v":1},{"$f":" 'Overzicht Invoer'!N$101","v":1},{"$f":" 'Overzicht Invoer'!O$101","v":1},{"$f":" 'Overzicht Invoer'!P$101","v":1},{"$f":" 'Overzicht Invoer'!Q$101","v":1},{"$f":" 'Overzicht Invoer'!R$101","v":1},{"$f":" 'Overzicht Invoer'!S$101","v":1},{"$f":" 'Overzicht Invoer'!T$101","v":1},{"$f":" 'Overzicht Invoer'!U$101","v":1},{"$f":" 'Overzicht Invoer'!V$101","v":1},{"$f":" 'Overzicht Invoer'!W$101","v":1},{"$f":" 'Overzicht Invoer'!X$101","v":1},{"$f":" 'Overzicht Invoer'!Y$101","v":1},{"$f":" 'Overzicht Invoer'!Z$101","v":1},{"$f":" 'Overzicht Invoer'!AA$101","v":1},{"$f":" 'Overzicht Invoer'!AB$101","v":1},{"$f":" 'Overzicht Invoer'!AC$101","v":1},{"$f":" 'Overzicht Invoer'!AD$101","v":1},{"$f":" 'Overzicht Invoer'!AE$101","v":1},{"$f":" 'Overzicht Invoer'!AF$101","v":1},{"$f":" 'Overzicht Invoer'!AG$101","v":1},{"$f":" 'Overzicht Invoer'!AH$101","v":1},{"$f":" 'Overzicht Invoer'!AI$101","v":1},{"$f":" 'Overzicht Invoer'!AJ$101","v":1},{"$f":" 'Overzicht Invoer'!AK$101","v":1},{"$f":" 'Overzicht Invoer'!AL$101","v":1},{"$f":" 'Overzicht Invoer'!AM$101","v":1},{"$f":" 'Overzicht Invoer'!AN$101","v":1},{"$f":" 'Overzicht Invoer'!AO$101","v":1},{"$f":" 'Overzicht Invoer'!AP$101","v":1},{"$f":" 'Overzicht Invoer'!AQ$101","v":1},{"$f":" 'Overzicht Invoer'!AR$101","v":1},{"$f":" 'Overzicht Invoer'!AS$101","v":1},{"$f":" 'Overzicht Invoer'!AT$101","v":1},{"$f":" 'Overzicht Invoer'!AU$101","v":1},{"$f":" 'Overzicht Invoer'!AV$101","v":1},{"$f":" 'Overzicht Invoer'!AW$101","v":1},{"$f":" 'Overzicht Invoer'!AX$101","v":1},{"$f":" 'Overzicht Invoer'!AY$101","v":1},{"$f":" 'Overzicht Invoer'!AZ$101","v":1},{"$f":" 'Overzicht Invoer'!BA$101","v":1},{"$f":" 'Overzicht Invoer'!BB$101","v":1},{"$f":" 'Overzicht Invoer'!BC$101","v":1},{"$f":" 'Overzicht Invoer'!BD$101","v":1},{"$f":" 'Overzicht Invoer'!BE$101","v":1},{"$f":" 'Overzicht Invoer'!BF$101","v":1},{"$f":" 'Overzicht Invoer'!BG$101","v":1},{"$f":" 'Overzicht Invoer'!BH$101","v":1},{"$f":" 'Overzicht Invoer'!BI$101","v":1},{"$f":" 'Overzicht Invoer'!BJ$101","v":1},{"$f":" 'Overzicht Invoer'!BK$101","v":1},{"$f":" 'Overzicht Invoer'!BL$101","v":1},{"$f":" 'Overzicht Invoer'!BM$101","v":1},{"$f":" 'Overzicht Invoer'!BN$101","v":1},{"$f":" 'Overzicht Invoer'!BO$101","v":1},{"$f":" 'Overzicht Invoer'!BP$101","v":1},{"$f":" 'Overzicht Invoer'!BQ$101","v":1},{"$f":" 'Overzicht Invoer'!BR$101","v":1},{"$f":" 'Overzicht Invoer'!BS$101","v":1},{"$f":" 'Overzicht Invoer'!BT$101","v":1}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$127","v":"Timing Exploitatie netten en organisatie"},{"$f":" 'Overzicht Invoer'!F$127","v":30},{"$f":" 'Overzicht Invoer'!G$127","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$127","v":true},{"$f":" 'Overzicht Invoer'!I$127","v":0},{"$f":" 'Overzicht Invoer'!J$127","v":0},{"$f":" 'Overzicht Invoer'!K$127","v":0},{"$f":" 'Overzicht Invoer'!L$127","v":0},{"$f":" 'Overzicht Invoer'!M$127","v":0},{"$f":" 'Overzicht Invoer'!N$127","v":1},{"$f":" 'Overzicht Invoer'!O$127","v":1},{"$f":" 'Overzicht Invoer'!P$127","v":1},{"$f":" 'Overzicht Invoer'!Q$127","v":1},{"$f":" 'Overzicht Invoer'!R$127","v":1},{"$f":" 'Overzicht Invoer'!S$127","v":1},{"$f":" 'Overzicht Invoer'!T$127","v":1},{"$f":" 'Overzicht Invoer'!U$127","v":1},{"$f":" 'Overzicht Invoer'!V$127","v":1},{"$f":" 'Overzicht Invoer'!W$127","v":1},{"$f":" 'Overzicht Invoer'!X$127","v":1},{"$f":" 'Overzicht Invoer'!Y$127","v":1},{"$f":" 'Overzicht Invoer'!Z$127","v":1},{"$f":" 'Overzicht Invoer'!AA$127","v":1},{"$f":" 'Overzicht Invoer'!AB$127","v":1},{"$f":" 'Overzicht Invoer'!AC$127","v":1},{"$f":" 'Overzicht Invoer'!AD$127","v":1},{"$f":" 'Overzicht Invoer'!AE$127","v":1},{"$f":" 'Overzicht Invoer'!AF$127","v":1},{"$f":" 'Overzicht Invoer'!AG$127","v":1},{"$f":" 'Overzicht Invoer'!AH$127","v":1},{"$f":" 'Overzicht Invoer'!AI$127","v":1},{"$f":" 'Overzicht Invoer'!AJ$127","v":1},{"$f":" 'Overzicht Invoer'!AK$127","v":1},{"$f":" 'Overzicht Invoer'!AL$127","v":1},{"$f":" 'Overzicht Invoer'!AM$127","v":1},{"$f":" 'Overzicht Invoer'!AN$127","v":1},{"$f":" 'Overzicht Invoer'!AO$127","v":1},{"$f":" 'Overzicht Invoer'!AP$127","v":1},{"$f":" 'Overzicht Invoer'!AQ$127","v":1},{"$f":" 'Overzicht Invoer'!AR$127","v":0},{"$f":" 'Overzicht Invoer'!AS$127","v":0},{"$f":" 'Overzicht Invoer'!AT$127","v":0},{"$f":" 'Overzicht Invoer'!AU$127","v":0},{"$f":" 'Overzicht Invoer'!AV$127","v":0},{"$f":" 'Overzicht Invoer'!AW$127","v":0},{"$f":" 'Overzicht Invoer'!AX$127","v":0},{"$f":" 'Overzicht Invoer'!AY$127","v":0},{"$f":" 'Overzicht Invoer'!AZ$127","v":0},{"$f":" 'Overzicht Invoer'!BA$127","v":0},{"$f":" 'Overzicht Invoer'!BB$127","v":0},{"$f":" 'Overzicht Invoer'!BC$127","v":0},{"$f":" 'Overzicht Invoer'!BD$127","v":0},{"$f":" 'Overzicht Invoer'!BE$127","v":0},{"$f":" 'Overzicht Invoer'!BF$127","v":0},{"$f":" 'Overzicht Invoer'!BG$127","v":0},{"$f":" 'Overzicht Invoer'!BH$127","v":0},{"$f":" 'Overzicht Invoer'!BI$127","v":0},{"$f":" 'Overzicht Invoer'!BJ$127","v":0},{"$f":" 'Overzicht Invoer'!BK$127","v":0},{"$f":" 'Overzicht Invoer'!BL$127","v":0},{"$f":" 'Overzicht Invoer'!BM$127","v":0},{"$f":" 'Overzicht Invoer'!BN$127","v":0},{"$f":" 'Overzicht Invoer'!BO$127","v":0},{"$f":" 'Overzicht Invoer'!BP$127","v":0},{"$f":" 'Overzicht Invoer'!BQ$127","v":0},{"$f":" 'Overzicht Invoer'!BR$127","v":0},{"$f":" 'Overzicht Invoer'!BS$127","v":0},{"$f":" 'Overzicht Invoer'!BT$127","v":0}]
[null,null,null,null,"Onderhoud en beheer Primaire leidingnetten",null,"€",{"$f":" SUM(M354:BT354)","v":0},null,null,null,null,{"$f":" $F350 * M352 * M353 * (1 + $F351)","v":0},0,0,0,0,0,0,0,0,{"$f":" $F350 * V352 * V353 * (1 + $F351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E55","v":"OPEX Secundaire Leidingnetten"},{"$f":"'Overzicht Invoer'!F55","v":0},{"$f":"'Overzicht Invoer'!G55","v":"€/jaar"}]
[null,null,null,null,"Sensitivity Opex",{"$f":" Resultaten!F$72","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$101","v":"Indexatie Opex"},{"$f":" 'Overzicht Invoer'!F$101","v":0},{"$f":" 'Overzicht Invoer'!G$101","v":"flag"},{"$f":" 'Overzicht Invoer'!H$101","v":0},{"$f":" 'Overzicht Invoer'!I$101","v":0},{"$f":" 'Overzicht Invoer'!J$101","v":0},{"$f":" 'Overzicht Invoer'!K$101","v":0},{"$f":" 'Overzicht Invoer'!L$101","v":0},{"$f":" 'Overzicht Invoer'!M$101","v":1},{"$f":" 'Overzicht Invoer'!N$101","v":1},{"$f":" 'Overzicht Invoer'!O$101","v":1},{"$f":" 'Overzicht Invoer'!P$101","v":1},{"$f":" 'Overzicht Invoer'!Q$101","v":1},{"$f":" 'Overzicht Invoer'!R$101","v":1},{"$f":" 'Overzicht Invoer'!S$101","v":1},{"$f":" 'Overzicht Invoer'!T$101","v":1},{"$f":" 'Overzicht Invoer'!U$101","v":1},{"$f":" 'Overzicht Invoer'!V$101","v":1},{"$f":" 'Overzicht Invoer'!W$101","v":1},{"$f":" 'Overzicht Invoer'!X$101","v":1},{"$f":" 'Overzicht Invoer'!Y$101","v":1},{"$f":" 'Overzicht Invoer'!Z$101","v":1},{"$f":" 'Overzicht Invoer'!AA$101","v":1},{"$f":" 'Overzicht Invoer'!AB$101","v":1},{"$f":" 'Overzicht Invoer'!AC$101","v":1},{"$f":" 'Overzicht Invoer'!AD$101","v":1},{"$f":" 'Overzicht Invoer'!AE$101","v":1},{"$f":" 'Overzicht Invoer'!AF$101","v":1},{"$f":" 'Overzicht Invoer'!AG$101","v":1},{"$f":" 'Overzicht Invoer'!AH$101","v":1},{"$f":" 'Overzicht Invoer'!AI$101","v":1},{"$f":" 'Overzicht Invoer'!AJ$101","v":1},{"$f":" 'Overzicht Invoer'!AK$101","v":1},{"$f":" 'Overzicht Invoer'!AL$101","v":1},{"$f":" 'Overzicht Invoer'!AM$101","v":1},{"$f":" 'Overzicht Invoer'!AN$101","v":1},{"$f":" 'Overzicht Invoer'!AO$101","v":1},{"$f":" 'Overzicht Invoer'!AP$101","v":1},{"$f":" 'Overzicht Invoer'!AQ$101","v":1},{"$f":" 'Overzicht Invoer'!AR$101","v":1},{"$f":" 'Overzicht Invoer'!AS$101","v":1},{"$f":" 'Overzicht Invoer'!AT$101","v":1},{"$f":" 'Overzicht Invoer'!AU$101","v":1},{"$f":" 'Overzicht Invoer'!AV$101","v":1},{"$f":" 'Overzicht Invoer'!AW$101","v":1},{"$f":" 'Overzicht Invoer'!AX$101","v":1},{"$f":" 'Overzicht Invoer'!AY$101","v":1},{"$f":" 'Overzicht Invoer'!AZ$101","v":1},{"$f":" 'Overzicht Invoer'!BA$101","v":1},{"$f":" 'Overzicht Invoer'!BB$101","v":1},{"$f":" 'Overzicht Invoer'!BC$101","v":1},{"$f":" 'Overzicht Invoer'!BD$101","v":1},{"$f":" 'Overzicht Invoer'!BE$101","v":1},{"$f":" 'Overzicht Invoer'!BF$101","v":1},{"$f":" 'Overzicht Invoer'!BG$101","v":1},{"$f":" 'Overzicht Invoer'!BH$101","v":1},{"$f":" 'Overzicht Invoer'!BI$101","v":1},{"$f":" 'Overzicht Invoer'!BJ$101","v":1},{"$f":" 'Overzicht Invoer'!BK$101","v":1},{"$f":" 'Overzicht Invoer'!BL$101","v":1},{"$f":" 'Overzicht Invoer'!BM$101","v":1},{"$f":" 'Overzicht Invoer'!BN$101","v":1},{"$f":" 'Overzicht Invoer'!BO$101","v":1},{"$f":" 'Overzicht Invoer'!BP$101","v":1},{"$f":" 'Overzicht Invoer'!BQ$101","v":1},{"$f":" 'Overzicht Invoer'!BR$101","v":1},{"$f":" 'Overzicht Invoer'!BS$101","v":1},{"$f":" 'Overzicht Invoer'!BT$101","v":1}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$127","v":"Timing Exploitatie netten en organisatie"},{"$f":" 'Overzicht Invoer'!F$127","v":30},{"$f":" 'Overzicht Invoer'!G$127","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$127","v":true},{"$f":" 'Overzicht Invoer'!I$127","v":0},{"$f":" 'Overzicht Invoer'!J$127","v":0},{"$f":" 'Overzicht Invoer'!K$127","v":0},{"$f":" 'Overzicht Invoer'!L$127","v":0},{"$f":" 'Overzicht Invoer'!M$127","v":0},{"$f":" 'Overzicht Invoer'!N$127","v":1},{"$f":" 'Overzicht Invoer'!O$127","v":1},{"$f":" 'Overzicht Invoer'!P$127","v":1},{"$f":" 'Overzicht Invoer'!Q$127","v":1},{"$f":" 'Overzicht Invoer'!R$127","v":1},{"$f":" 'Overzicht Invoer'!S$127","v":1},{"$f":" 'Overzicht Invoer'!T$127","v":1},{"$f":" 'Overzicht Invoer'!U$127","v":1},{"$f":" 'Overzicht Invoer'!V$127","v":1},{"$f":" 'Overzicht Invoer'!W$127","v":1},{"$f":" 'Overzicht Invoer'!X$127","v":1},{"$f":" 'Overzicht Invoer'!Y$127","v":1},{"$f":" 'Overzicht Invoer'!Z$127","v":1},{"$f":" 'Overzicht Invoer'!AA$127","v":1},{"$f":" 'Overzicht Invoer'!AB$127","v":1},{"$f":" 'Overzicht Invoer'!AC$127","v":1},{"$f":" 'Overzicht Invoer'!AD$127","v":1},{"$f":" 'Overzicht Invoer'!AE$127","v":1},{"$f":" 'Overzicht Invoer'!AF$127","v":1},{"$f":" 'Overzicht Invoer'!AG$127","v":1},{"$f":" 'Overzicht Invoer'!AH$127","v":1},{"$f":" 'Overzicht Invoer'!AI$127","v":1},{"$f":" 'Overzicht Invoer'!AJ$127","v":1},{"$f":" 'Overzicht Invoer'!AK$127","v":1},{"$f":" 'Overzicht Invoer'!AL$127","v":1},{"$f":" 'Overzicht Invoer'!AM$127","v":1},{"$f":" 'Overzicht Invoer'!AN$127","v":1},{"$f":" 'Overzicht Invoer'!AO$127","v":1},{"$f":" 'Overzicht Invoer'!AP$127","v":1},{"$f":" 'Overzicht Invoer'!AQ$127","v":1},{"$f":" 'Overzicht Invoer'!AR$127","v":0},{"$f":" 'Overzicht Invoer'!AS$127","v":0},{"$f":" 'Overzicht Invoer'!AT$127","v":0},{"$f":" 'Overzicht Invoer'!AU$127","v":0},{"$f":" 'Overzicht Invoer'!AV$127","v":0},{"$f":" 'Overzicht Invoer'!AW$127","v":0},{"$f":" 'Overzicht Invoer'!AX$127","v":0},{"$f":" 'Overzicht Invoer'!AY$127","v":0},{"$f":" 'Overzicht Invoer'!AZ$127","v":0},{"$f":" 'Overzicht Invoer'!BA$127","v":0},{"$f":" 'Overzicht Invoer'!BB$127","v":0},{"$f":" 'Overzicht Invoer'!BC$127","v":0},{"$f":" 'Overzicht Invoer'!BD$127","v":0},{"$f":" 'Overzicht Invoer'!BE$127","v":0},{"$f":" 'Overzicht Invoer'!BF$127","v":0},{"$f":" 'Overzicht Invoer'!BG$127","v":0},{"$f":" 'Overzicht Invoer'!BH$127","v":0},{"$f":" 'Overzicht Invoer'!BI$127","v":0},{"$f":" 'Overzicht Invoer'!BJ$127","v":0},{"$f":" 'Overzicht Invoer'!BK$127","v":0},{"$f":" 'Overzicht Invoer'!BL$127","v":0},{"$f":" 'Overzicht Invoer'!BM$127","v":0},{"$f":" 'Overzicht Invoer'!BN$127","v":0},{"$f":" 'Overzicht Invoer'!BO$127","v":0},{"$f":" 'Overzicht Invoer'!BP$127","v":0},{"$f":" 'Overzicht Invoer'!BQ$127","v":0},{"$f":" 'Overzicht Invoer'!BR$127","v":0},{"$f":" 'Overzicht Invoer'!BS$127","v":0},{"$f":" 'Overzicht Invoer'!BT$127","v":0}]
[null,null,null,null,"Onderhoud en beheer Secundaire Leidingnetten",null,"€",{"$f":" SUM(M360:BT360)","v":0},null,null,null,null,{"$f":" $F356 * M358 * M359 * (1 + $F357)","v":0},0,0,0,0,0,0,{"$f":" $F356 * T358 * T359 * (1 + $F357)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Onderhoudskosten aansluitingen/afleversets/meterapparatuur grondgebonden woning",{"$f":"'Overzicht Invoer'!F56+'Overzicht Invoer'!F59+'Overzicht Invoer'!F62","v":0},{"$f":" 'Overzicht Invoer'!G$57","v":"€/jaar/aansluiting"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E86","v":"Aantal aansluitingen grondgebonden (individueel kleinverbruik)"},null,{"$f":"'Overzicht Invoer'!G86","v":"[#]"},null,null,null,null,null,{"$f":"'Overzicht Invoer'!M86","v":0},{"$f":"'Overzicht Invoer'!N86","v":0},{"$f":"'Overzicht Invoer'!O86","v":0},{"$f":"'Overzicht Invoer'!P86","v":0},{"$f":"'Overzicht Invoer'!Q86","v":0},{"$f":"'Overzicht Invoer'!R86","v":0},{"$f":"'Overzicht Invoer'!S86","v":0},{"$f":"'Overzicht Invoer'!T86","v":0},{"$f":"'Overzicht Invoer'!U86","v":0},{"$f":"'Overzicht Invoer'!V86","v":0},{"$f":"'Overzicht Invoer'!W86","v":0},{"$f":"'Overzicht Invoer'!X86","v":0},{"$f":"'Overzicht Invoer'!Y86","v":0},{"$f":"'Overzicht Invoer'!Z86","v":0},{"$f":"'Overzicht Invoer'!AA86","v":0},{"$f":"'Overzicht Invoer'!AB86","v":0},{"$f":"'Overzicht Invoer'!AC86","v":0},{"$f":"'Overzicht Invoer'!AD86","v":0},{"$f":"'Overzicht Invoer'!AE86","v":0},{"$f":"'Overzicht Invoer'!AF86","v":0},{"$f":"'Overzicht Invoer'!AG86","v":0},{"$f":"'Overzicht Invoer'!AH86","v":0},{"$f":"'Overzicht Invoer'!AI86","v":0},{"$f":"'Overzicht Invoer'!AJ86","v":0},{"$f":"'Overzicht Invoer'!AK86","v":0},{"$f":"'Overzicht Invoer'!AL86","v":0},{"$f":"'Overzicht Invoer'!AM86","v":0},{"$f":"'Overzicht Invoer'!AN86","v":0},{"$f":"'Overzicht Invoer'!AO86","v":0},{"$f":"'Overzicht Invoer'!AP86","v":0},{"$f":"'Overzicht Invoer'!AQ86","v":0},{"$f":"'Overzicht Invoer'!AR86","v":0},{"$f":"'Overzicht Invoer'!AS86","v":0},{"$f":"'Overzicht Invoer'!AT86","v":0},{"$f":"'Overzicht Invoer'!AU86","v":0},{"$f":"'Overzicht Invoer'!AV86","v":0},{"$f":"'Overzicht Invoer'!AW86","v":0},{"$f":"'Overzicht Invoer'!AX86","v":0},{"$f":"'Overzicht Invoer'!AY86","v":0},{"$f":"'Overzicht Invoer'!AZ86","v":0},{"$f":"'Overzicht Invoer'!BA86","v":0},{"$f":"'Overzicht Invoer'!BB86","v":0},{"$f":"'Overzicht Invoer'!BC86","v":0},{"$f":"'Overzicht Invoer'!BD86","v":0},{"$f":"'Overzicht Invoer'!BE86","v":0},{"$f":"'Overzicht Invoer'!BF86","v":0},{"$f":"'Overzicht Invoer'!BG86","v":0},{"$f":"'Overzicht Invoer'!BH86","v":0},{"$f":"'Overzicht Invoer'!BI86","v":0},{"$f":"'Overzicht Invoer'!BJ86","v":0},{"$f":"'Overzicht Invoer'!BK86","v":0},{"$f":"'Overzicht Invoer'!BL86","v":0},{"$f":"'Overzicht Invoer'!BM86","v":0},{"$f":"'Overzicht Invoer'!BN86","v":0},{"$f":"'Overzicht Invoer'!BO86","v":0},{"$f":"'Overzicht Invoer'!BP86","v":0},{"$f":"'Overzicht Invoer'!BQ86","v":0},{"$f":"'Overzicht Invoer'!BR86","v":0},{"$f":"'Overzicht Invoer'!BS86","v":0},{"$f":"'Overzicht Invoer'!BT86","v":0}]
[null,null,null,null,"Sensitivity Opex",{"$f":" Resultaten!F$72","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$101","v":"Indexatie Opex"},{"$f":" 'Overzicht Invoer'!F$101","v":0},{"$f":" 'Overzicht Invoer'!G$101","v":"flag"},{"$f":" 'Overzicht Invoer'!H$101","v":0},{"$f":" 'Overzicht Invoer'!I$101","v":0},{"$f":" 'Overzicht Invoer'!J$101","v":0},{"$f":" 'Overzicht Invoer'!K$101","v":0},{"$f":" 'Overzicht Invoer'!L$101","v":0},{"$f":" 'Overzicht Invoer'!M$101","v":1},{"$f":" 'Overzicht Invoer'!N$101","v":1},{"$f":" 'Overzicht Invoer'!O$101","v":1},{"$f":" 'Overzicht Invoer'!P$101","v":1},{"$f":" 'Overzicht Invoer'!Q$101","v":1},{"$f":" 'Overzicht Invoer'!R$101","v":1},{"$f":" 'Overzicht Invoer'!S$101","v":1},{"$f":" 'Overzicht Invoer'!T$101","v":1},{"$f":" 'Overzicht Invoer'!U$101","v":1},{"$f":" 'Overzicht Invoer'!V$101","v":1},{"$f":" 'Overzicht Invoer'!W$101","v":1},{"$f":" 'Overzicht Invoer'!X$101","v":1},{"$f":" 'Overzicht Invoer'!Y$101","v":1},{"$f":" 'Overzicht Invoer'!Z$101","v":1},{"$f":" 'Overzicht Invoer'!AA$101","v":1},{"$f":" 'Overzicht Invoer'!AB$101","v":1},{"$f":" 'Overzicht Invoer'!AC$101","v":1},{"$f":" 'Overzicht Invoer'!AD$101","v":1},{"$f":" 'Overzicht Invoer'!AE$101","v":1},{"$f":" 'Overzicht Invoer'!AF$101","v":1},{"$f":" 'Overzicht Invoer'!AG$101","v":1},{"$f":" 'Overzicht Invoer'!AH$101","v":1},{"$f":" 'Overzicht Invoer'!AI$101","v":1},{"$f":" 'Overzicht Invoer'!AJ$101","v":1},{"$f":" 'Overzicht Invoer'!AK$101","v":1},{"$f":" 'Overzicht Invoer'!AL$101","v":1},{"$f":" 'Overzicht Invoer'!AM$101","v":1},{"$f":" 'Overzicht Invoer'!AN$101","v":1},{"$f":" 'Overzicht Invoer'!AO$101","v":1},{"$f":" 'Overzicht Invoer'!AP$101","v":1},{"$f":" 'Overzicht Invoer'!AQ$101","v":1},{"$f":" 'Overzicht Invoer'!AR$101","v":1},{"$f":" 'Overzicht Invoer'!AS$101","v":1},{"$f":" 'Overzicht Invoer'!AT$101","v":1},{"$f":" 'Overzicht Invoer'!AU$101","v":1},{"$f":" 'Overzicht Invoer'!AV$101","v":1},{"$f":" 'Overzicht Invoer'!AW$101","v":1},{"$f":" 'Overzicht Invoer'!AX$101","v":1},{"$f":" 'Overzicht Invoer'!AY$101","v":1},{"$f":" 'Overzicht Invoer'!AZ$101","v":1},{"$f":" 'Overzicht Invoer'!BA$101","v":1},{"$f":" 'Overzicht Invoer'!BB$101","v":1},{"$f":" 'Overzicht Invoer'!BC$101","v":1},{"$f":" 'Overzicht Invoer'!BD$101","v":1},{"$f":" 'Overzicht Invoer'!BE$101","v":1},{"$f":" 'Overzicht Invoer'!BF$101","v":1},{"$f":" 'Overzicht Invoer'!BG$101","v":1},{"$f":" 'Overzicht Invoer'!BH$101","v":1},{"$f":" 'Overzicht Invoer'!BI$101","v":1},{"$f":" 'Overzicht Invoer'!BJ$101","v":1},{"$f":" 'Overzicht Invoer'!BK$101","v":1},{"$f":" 'Overzicht Invoer'!BL$101","v":1},{"$f":" 'Overzicht Invoer'!BM$101","v":1},{"$f":" 'Overzicht Invoer'!BN$101","v":1},{"$f":" 'Overzicht Invoer'!BO$101","v":1},{"$f":" 'Overzicht Invoer'!BP$101","v":1},{"$f":" 'Overzicht Invoer'!BQ$101","v":1},{"$f":" 'Overzicht Invoer'!BR$101","v":1},{"$f":" 'Overzicht Invoer'!BS$101","v":1},{"$f":" 'Overzicht Invoer'!BT$101","v":1}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$128","v":"Timing Exploitatie kleinverbruik grondgebonden"},{"$f":" 'Overzicht Invoer'!F$128","v":30},{"$f":" 'Overzicht Invoer'!G$128","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$128","v":true},{"$f":" 'Overzicht Invoer'!I$128","v":0},{"$f":" 'Overzicht Invoer'!J$128","v":0},{"$f":" 'Overzicht Invoer'!K$128","v":0},{"$f":" 'Overzicht Invoer'!L$128","v":0},{"$f":" 'Overzicht Invoer'!M$128","v":0},{"$f":" 'Overzicht Invoer'!N$128","v":1},{"$f":" 'Overzicht Invoer'!O$128","v":1},{"$f":" 'Overzicht Invoer'!P$128","v":1},{"$f":" 'Overzicht Invoer'!Q$128","v":1},{"$f":" 'Overzicht Invoer'!R$128","v":1},{"$f":" 'Overzicht Invoer'!S$128","v":1},{"$f":" 'Overzicht Invoer'!T$128","v":1},{"$f":" 'Overzicht Invoer'!U$128","v":1},{"$f":" 'Overzicht Invoer'!V$128","v":1},{"$f":" 'Overzicht Invoer'!W$128","v":1},{"$f":" 'Overzicht Invoer'!X$128","v":1},{"$f":" 'Overzicht Invoer'!Y$128","v":1},{"$f":" 'Overzicht Invoer'!Z$128","v":1},{"$f":" 'Overzicht Invoer'!AA$128","v":1},{"$f":" 'Overzicht Invoer'!AB$128","v":1},{"$f":" 'Overzicht Invoer'!AC$128","v":1},{"$f":" 'Overzicht Invoer'!AD$128","v":1},{"$f":" 'Overzicht Invoer'!AE$128","v":1},{"$f":" 'Overzicht Invoer'!AF$128","v":1},{"$f":" 'Overzicht Invoer'!AG$128","v":1},{"$f":" 'Overzicht Invoer'!AH$128","v":1},{"$f":" 'Overzicht Invoer'!AI$128","v":1},{"$f":" 'Overzicht Invoer'!AJ$128","v":1},{"$f":" 'Overzicht Invoer'!AK$128","v":1},{"$f":" 'Overzicht Invoer'!AL$128","v":1},{"$f":" 'Overzicht Invoer'!AM$128","v":1},{"$f":" 'Overzicht Invoer'!AN$128","v":1},{"$f":" 'Overzicht Invoer'!AO$128","v":1},{"$f":" 'Overzicht Invoer'!AP$128","v":1},{"$f":" 'Overzicht Invoer'!AQ$128","v":1},{"$f":" 'Overzicht Invoer'!AR$128","v":0},{"$f":" 'Overzicht Invoer'!AS$128","v":0},{"$f":" 'Overzicht Invoer'!AT$128","v":0},{"$f":" 'Overzicht Invoer'!AU$128","v":0},{"$f":" 'Overzicht Invoer'!AV$128","v":0},{"$f":" 'Overzicht Invoer'!AW$128","v":0},{"$f":" 'Overzicht Invoer'!AX$128","v":0},{"$f":" 'Overzicht Invoer'!AY$128","v":0},{"$f":" 'Overzicht Invoer'!AZ$128","v":0},{"$f":" 'Overzicht Invoer'!BA$128","v":0},{"$f":" 'Overzicht Invoer'!BB$128","v":0},{"$f":" 'Overzicht Invoer'!BC$128","v":0},{"$f":" 'Overzicht Invoer'!BD$128","v":0},{"$f":" 'Overzicht Invoer'!BE$128","v":0},{"$f":" 'Overzicht Invoer'!BF$128","v":0},{"$f":" 'Overzicht Invoer'!BG$128","v":0},{"$f":" 'Overzicht Invoer'!BH$128","v":0},{"$f":" 'Overzicht Invoer'!BI$128","v":0},{"$f":" 'Overzicht Invoer'!BJ$128","v":0},{"$f":" 'Overzicht Invoer'!BK$128","v":0},{"$f":" 'Overzicht Invoer'!BL$128","v":0},{"$f":" 'Overzicht Invoer'!BM$128","v":0},{"$f":" 'Overzicht Invoer'!BN$128","v":0},{"$f":" 'Overzicht Invoer'!BO$128","v":0},{"$f":" 'Overzicht Invoer'!BP$128","v":0},{"$f":" 'Overzicht Invoer'!BQ$128","v":0},{"$f":" 'Overzicht Invoer'!BR$128","v":0},{"$f":" 'Overzicht Invoer'!BS$128","v":0},{"$f":" 'Overzicht Invoer'!BT$128","v":0}]
[null,null,null,null,"Onderhoud en beheer KV grondgebonden",null,"€",{"$f":" SUM(M367:BT367)","v":0},null,null,null,null,{"$f":" ( $F362 * M363) * (1 + $F364) * M365 * M366","v":0},{"$f":" ( $F362 * N363) * (1 + $F364) * N365 * N366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Onderhoudskosten aansluitingen/afleversets/meterapparatuur gestapelde woning",{"$f":"'Overzicht Invoer'!F57+'Overzicht Invoer'!F60+'Overzicht Invoer'!F63","v":0},{"$f":" 'Overzicht Invoer'!G$56","v":"€/jaar/aansluiting"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E87","v":"Aantal aansluitingen gestapeld (individueel kleinverbruik)"},null,{"$f":"'Overzicht Invoer'!G87","v":"[#]"},null,null,null,null,null,{"$f":"'Overzicht Invoer'!M87","v":0},{"$f":"'Overzicht Invoer'!N87","v":0},{"$f":"'Overzicht Invoer'!O87","v":0},{"$f":"'Overzicht Invoer'!P87","v":0},{"$f":"'Overzicht Invoer'!Q87","v":0},{"$f":"'Overzicht Invoer'!R87","v":0},{"$f":"'Overzicht Invoer'!S87","v":0},{"$f":"'Overzicht Invoer'!T87","v":0},{"$f":"'Overzicht Invoer'!U87","v":0},{"$f":"'Overzicht Invoer'!V87","v":0},{"$f":"'Overzicht Invoer'!W87","v":0},{"$f":"'Overzicht Invoer'!X87","v":0},{"$f":"'Overzicht Invoer'!Y87","v":0},{"$f":"'Overzicht Invoer'!Z87","v":0},{"$f":"'Overzicht Invoer'!AA87","v":0},{"$f":"'Overzicht Invoer'!AB87","v":0},{"$f":"'Overzicht Invoer'!AC87","v":0},{"$f":"'Overzicht Invoer'!AD87","v":0},{"$f":"'Overzicht Invoer'!AE87","v":0},{"$f":"'Overzicht Invoer'!AF87","v":0},{"$f":"'Overzicht Invoer'!AG87","v":0},{"$f":"'Overzicht Invoer'!AH87","v":0},{"$f":"'Overzicht Invoer'!AI87","v":0},{"$f":"'Overzicht Invoer'!AJ87","v":0},{"$f":"'Overzicht Invoer'!AK87","v":0},{"$f":"'Overzicht Invoer'!AL87","v":0},{"$f":"'Overzicht Invoer'!AM87","v":0},{"$f":"'Overzicht Invoer'!AN87","v":0},{"$f":"'Overzicht Invoer'!AO87","v":0},{"$f":"'Overzicht Invoer'!AP87","v":0},{"$f":"'Overzicht Invoer'!AQ87","v":0},{"$f":"'Overzicht Invoer'!AR87","v":0},{"$f":"'Overzicht Invoer'!AS87","v":0},{"$f":"'Overzicht Invoer'!AT87","v":0},{"$f":"'Overzicht Invoer'!AU87","v":0},{"$f":"'Overzicht Invoer'!AV87","v":0},{"$f":"'Overzicht Invoer'!AW87","v":0},{"$f":"'Overzicht Invoer'!AX87","v":0},{"$f":"'Overzicht Invoer'!AY87","v":0},{"$f":"'Overzicht Invoer'!AZ87","v":0},{"$f":"'Overzicht Invoer'!BA87","v":0},{"$f":"'Overzicht Invoer'!BB87","v":0},{"$f":"'Overzicht Invoer'!BC87","v":0},{"$f":"'Overzicht Invoer'!BD87","v":0},{"$f":"'Overzicht Invoer'!BE87","v":0},{"$f":"'Overzicht Invoer'!BF87","v":0},{"$f":"'Overzicht Invoer'!BG87","v":0},{"$f":"'Overzicht Invoer'!BH87","v":0},{"$f":"'Overzicht Invoer'!BI87","v":0},{"$f":"'Overzicht Invoer'!BJ87","v":0},{"$f":"'Overzicht Invoer'!BK87","v":0},{"$f":"'Overzicht Invoer'!BL87","v":0},{"$f":"'Overzicht Invoer'!BM87","v":0},{"$f":"'Overzicht Invoer'!BN87","v":0},{"$f":"'Overzicht Invoer'!BO87","v":0},{"$f":"'Overzicht Invoer'!BP87","v":0},{"$f":"'Overzicht Invoer'!BQ87","v":0},{"$f":"'Overzicht Invoer'!BR87","v":0},{"$f":"'Overzicht Invoer'!BS87","v":0},{"$f":"'Overzicht Invoer'!BT87","v":0}]
[null,null,null,null,"Sensitivity Opex",{"$f":" Resultaten!F$72","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$101","v":"Indexatie Opex"},{"$f":" 'Overzicht Invoer'!F$101","v":0},{"$f":" 'Overzicht Invoer'!G$101","v":"flag"},{"$f":" 'Overzicht Invoer'!H$101","v":0},{"$f":" 'Overzicht Invoer'!I$101","v":0},{"$f":" 'Overzicht Invoer'!J$101","v":0},{"$f":" 'Overzicht Invoer'!K$101","v":0},{"$f":" 'Overzicht Invoer'!L$101","v":0},{"$f":" 'Overzicht Invoer'!M$101","v":1},{"$f":" 'Overzicht Invoer'!N$101","v":1},{"$f":" 'Overzicht Invoer'!O$101","v":1},{"$f":" 'Overzicht Invoer'!P$101","v":1},{"$f":" 'Overzicht Invoer'!Q$101","v":1},{"$f":" 'Overzicht Invoer'!R$101","v":1},{"$f":" 'Overzicht Invoer'!S$101","v":1},{"$f":" 'Overzicht Invoer'!T$101","v":1},{"$f":" 'Overzicht Invoer'!U$101","v":1},{"$f":" 'Overzicht Invoer'!V$101","v":1},{"$f":" 'Overzicht Invoer'!W$101","v":1},{"$f":" 'Overzicht Invoer'!X$101","v":1},{"$f":" 'Overzicht Invoer'!Y$101","v":1},{"$f":" 'Overzicht Invoer'!Z$101","v":1},{"$f":" 'Overzicht Invoer'!AA$101","v":1},{"$f":" 'Overzicht Invoer'!AB$101","v":1},{"$f":" 'Overzicht Invoer'!AC$101","v":1},{"$f":" 'Overzicht Invoer'!AD$101","v":1},{"$f":" 'Overzicht Invoer'!AE$101","v":1},{"$f":" 'Overzicht Invoer'!AF$101","v":1},{"$f":" 'Overzicht Invoer'!AG$101","v":1},{"$f":" 'Overzicht Invoer'!AH$101","v":1},{"$f":" 'Overzicht Invoer'!AI$101","v":1},{"$f":" 'Overzicht Invoer'!AJ$101","v":1},{"$f":" 'Overzicht Invoer'!AK$101","v":1},{"$f":" 'Overzicht Invoer'!AL$101","v":1},{"$f":" 'Overzicht Invoer'!AM$101","v":1},{"$f":" 'Overzicht Invoer'!AN$101","v":1},{"$f":" 'Overzicht Invoer'!AO$101","v":1},{"$f":" 'Overzicht Invoer'!AP$101","v":1},{"$f":" 'Overzicht Invoer'!AQ$101","v":1},{"$f":" 'Overzicht Invoer'!AR$101","v":1},{"$f":" 'Overzicht Invoer'!AS$101","v":1},{"$f":" 'Overzicht Invoer'!AT$101","v":1},{"$f":" 'Overzicht Invoer'!AU$101","v":1},{"$f":" 'Overzicht Invoer'!AV$101","v":1},{"$f":" 'Overzicht Invoer'!AW$101","v":1},{"$f":" 'Overzicht Invoer'!AX$101","v":1},{"$f":" 'Overzicht Invoer'!AY$101","v":1},{"$f":" 'Overzicht Invoer'!AZ$101","v":1},{"$f":" 'Overzicht Invoer'!BA$101","v":1},{"$f":" 'Overzicht Invoer'!BB$101","v":1},{"$f":" 'Overzicht Invoer'!BC$101","v":1},{"$f":" 'Overzicht Invoer'!BD$101","v":1},{"$f":" 'Overzicht Invoer'!BE$101","v":1},{"$f":" 'Overzicht Invoer'!BF$101","v":1},{"$f":" 'Overzicht Invoer'!BG$101","v":1},{"$f":" 'Overzicht Invoer'!BH$101","v":1},{"$f":" 'Overzicht Invoer'!BI$101","v":1},{"$f":" 'Overzicht Invoer'!BJ$101","v":1},{"$f":" 'Overzicht Invoer'!BK$101","v":1},{"$f":" 'Overzicht Invoer'!BL$101","v":1},{"$f":" 'Overzicht Invoer'!BM$101","v":1},{"$f":" 'Overzicht Invoer'!BN$101","v":1},{"$f":" 'Overzicht Invoer'!BO$101","v":1},{"$f":" 'Overzicht Invoer'!BP$101","v":1},{"$f":" 'Overzicht Invoer'!BQ$101","v":1},{"$f":" 'Overzicht Invoer'!BR$101","v":1},{"$f":" 'Overzicht Invoer'!BS$101","v":1},{"$f":" 'Overzicht Invoer'!BT$101","v":1}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$128","v":"Timing Exploitatie kleinverbruik grondgebonden"},{"$f":" 'Overzicht Invoer'!F$128","v":30},{"$f":" 'Overzicht Invoer'!G$128","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$128","v":true},{"$f":" 'Overzicht Invoer'!I$128","v":0},{"$f":" 'Overzicht Invoer'!J$128","v":0},{"$f":" 'Overzicht Invoer'!K$128","v":0},{"$f":" 'Overzicht Invoer'!L$128","v":0},{"$f":" 'Overzicht Invoer'!M$128","v":0},{"$f":" 'Overzicht Invoer'!N$128","v":1},{"$f":" 'Overzicht Invoer'!O$128","v":1},{"$f":" 'Overzicht Invoer'!P$128","v":1},{"$f":" 'Overzicht Invoer'!Q$128","v":1},{"$f":" 'Overzicht Invoer'!R$128","v":1},{"$f":" 'Overzicht Invoer'!S$128","v":1},{"$f":" 'Overzicht Invoer'!T$128","v":1},{"$f":" 'Overzicht Invoer'!U$128","v":1},{"$f":" 'Overzicht Invoer'!V$128","v":1},{"$f":" 'Overzicht Invoer'!W$128","v":1},{"$f":" 'Overzicht Invoer'!X$128","v":1},{"$f":" 'Overzicht Invoer'!Y$128","v":1},{"$f":" 'Overzicht Invoer'!Z$128","v":1},{"$f":" 'Overzicht Invoer'!AA$128","v":1},{"$f":" 'Overzicht Invoer'!AB$128","v":1},{"$f":" 'Overzicht Invoer'!AC$128","v":1},{"$f":" 'Overzicht Invoer'!AD$128","v":1},{"$f":" 'Overzicht Invoer'!AE$128","v":1},{"$f":" 'Overzicht Invoer'!AF$128","v":1},{"$f":" 'Overzicht Invoer'!AG$128","v":1},{"$f":" 'Overzicht Invoer'!AH$128","v":1},{"$f":" 'Overzicht Invoer'!AI$128","v":1},{"$f":" 'Overzicht Invoer'!AJ$128","v":1},{"$f":" 'Overzicht Invoer'!AK$128","v":1},{"$f":" 'Overzicht Invoer'!AL$128","v":1},{"$f":" 'Overzicht Invoer'!AM$128","v":1},{"$f":" 'Overzicht Invoer'!AN$128","v":1},{"$f":" 'Overzicht Invoer'!AO$128","v":1},{"$f":" 'Overzicht Invoer'!AP$128","v":1},{"$f":" 'Overzicht Invoer'!AQ$128","v":1},{"$f":" 'Overzicht Invoer'!AR$128","v":0},{"$f":" 'Overzicht Invoer'!AS$128","v":0},{"$f":" 'Overzicht Invoer'!AT$128","v":0},{"$f":" 'Overzicht Invoer'!AU$128","v":0},{"$f":" 'Overzicht Invoer'!AV$128","v":0},{"$f":" 'Overzicht Invoer'!AW$128","v":0},{"$f":" 'Overzicht Invoer'!AX$128","v":0},{"$f":" 'Overzicht Invoer'!AY$128","v":0},{"$f":" 'Overzicht Invoer'!AZ$128","v":0},{"$f":" 'Overzicht Invoer'!BA$128","v":0},{"$f":" 'Overzicht Invoer'!BB$128","v":0},{"$f":" 'Overzicht Invoer'!BC$128","v":0},{"$f":" 'Overzicht Invoer'!BD$128","v":0},{"$f":" 'Overzicht Invoer'!BE$128","v":0},{"$f":" 'Overzicht Invoer'!BF$128","v":0},{"$f":" 'Overzicht Invoer'!BG$128","v":0},{"$f":" 'Overzicht Invoer'!BH$128","v":0},{"$f":" 'Overzicht Invoer'!BI$128","v":0},{"$f":" 'Overzicht Invoer'!BJ$128","v":0},{"$f":" 'Overzicht Invoer'!BK$128","v":0},{"$f":" 'Overzicht Invoer'!BL$128","v":0},{"$f":" 'Overzicht Invoer'!BM$128","v":0},{"$f":" 'Overzicht Invoer'!BN$128","v":0},{"$f":" 'Overzicht Invoer'!BO$128","v":0},{"$f":" 'Overzicht Invoer'!BP$128","v":0},{"$f":" 'Overzicht Invoer'!BQ$128","v":0},{"$f":" 'Overzicht Invoer'!BR$128","v":0},{"$f":" 'Overzicht Invoer'!BS$128","v":0},{"$f":" 'Overzicht Invoer'!BT$128","v":0}]
[null,null,null,null,"Onderhoud en beheer KV gestapeld",null,"€",{"$f":" SUM(M374:BT374)","v":0},null,null,null,null,{"$f":" ( $F369 * M370) * (1 + $F371) * M372 * M373","v":0},{"$f":" ( $F369 * N370) * (1 + $F371) * N372 * N373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Onderhoudskosten aansluitingen/afleversets/meterapparatuur collectief",{"$f":"'Overzicht Invoer'!F58+'Overzicht Invoer'!F61+'Overzicht Invoer'!F64","v":0},{"$f":" 'Overzicht Invoer'!G$58","v":"€/jaar/aansluiting"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E88","v":"Aantal collectieve aansluitingen"},null,{"$f":"'Overzicht Invoer'!G88","v":"[#]"},null,null,null,null,null,{"$f":"'Overzicht Invoer'!M88","v":0},{"$f":"'Overzicht Invoer'!N88","v":0},{"$f":"'Overzicht Invoer'!O88","v":0},{"$f":"'Overzicht Invoer'!P88","v":0},{"$f":"'Overzicht Invoer'!Q88","v":0},{"$f":"'Overzicht Invoer'!R88","v":0},{"$f":"'Overzicht Invoer'!S88","v":0},{"$f":"'Overzicht Invoer'!T88","v":0},{"$f":"'Overzicht Invoer'!U88","v":0},{"$f":"'Overzicht Invoer'!V88","v":0},{"$f":"'Overzicht Invoer'!W88","v":0},{"$f":"'Overzicht Invoer'!X88","v":0},{"$f":"'Overzicht Invoer'!Y88","v":0},{"$f":"'Overzicht Invoer'!Z88","v":0},{"$f":"'Overzicht Invoer'!AA88","v":0},{"$f":"'Overzicht Invoer'!AB88","v":0},{"$f":"'Overzicht Invoer'!AC88","v":0},{"$f":"'Overzicht Invoer'!AD88","v":0},{"$f":"'Overzicht Invoer'!AE88","v":0},{"$f":"'Overzicht Invoer'!AF88","v":0},{"$f":"'Overzicht Invoer'!AG88","v":0},{"$f":"'Overzicht Invoer'!AH88","v":0},{"$f":"'Overzicht Invoer'!AI88","v":0},{"$f":"'Overzicht Invoer'!AJ88","v":0},{"$f":"'Overzicht Invoer'!AK88","v":0},{"$f":"'Overzicht Invoer'!AL88","v":0},{"$f":"'Overzicht Invoer'!AM88","v":0},{"$f":"'Overzicht Invoer'!AN88","v":0},{"$f":"'Overzicht Invoer'!AO88","v":0},{"$f":"'Overzicht Invoer'!AP88","v":0},{"$f":"'Overzicht Invoer'!AQ88","v":0},{"$f":"'Overzicht Invoer'!AR88","v":0},{"$f":"'Overzicht Invoer'!AS88","v":0},{"$f":"'Overzicht Invoer'!AT88","v":0},{"$f":"'Overzicht Invoer'!AU88","v":0},{"$f":"'Overzicht Invoer'!AV88","v":0},{"$f":"'Overzicht Invoer'!AW88","v":0},{"$f":"'Overzicht Invoer'!AX88","v":0},{"$f":"'Overzicht Invoer'!AY88","v":0},{"$f":"'Overzicht Invoer'!AZ88","v":0},{"$f":"'Overzicht Invoer'!BA88","v":0},{"$f":"'Overzicht Invoer'!BB88","v":0},{"$f":"'Overzicht Invoer'!BC88","v":0},{"$f":"'Overzicht Invoer'!BD88","v":0},{"$f":"'Overzicht Invoer'!BE88","v":0},{"$f":"'Overzicht Invoer'!BF88","v":0},{"$f":"'Overzicht Invoer'!BG88","v":0},{"$f":"'Overzicht Invoer'!BH88","v":0},{"$f":"'Overzicht Invoer'!BI88","v":0},{"$f":"'Overzicht Invoer'!BJ88","v":0},{"$f":"'Overzicht Invoer'!BK88","v":0},{"$f":"'Overzicht Invoer'!BL88","v":0},{"$f":"'Overzicht Invoer'!BM88","v":0},{"$f":"'Overzicht Invoer'!BN88","v":0},{"$f":"'Overzicht Invoer'!BO88","v":0},{"$f":"'Overzicht Invoer'!BP88","v":0},{"$f":"'Overzicht Invoer'!BQ88","v":0},{"$f":"'Overzicht Invoer'!BR88","v":0},{"$f":"'Overzicht Invoer'!BS88","v":0},{"$f":"'Overzicht Invoer'!BT88","v":0}]
[null,null,null,null,"Sensitivity Opex",{"$f":" Resultaten!F$72","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$101","v":"Indexatie Opex"},{"$f":" 'Overzicht Invoer'!F$101","v":0},{"$f":" 'Overzicht Invoer'!G$101","v":"flag"},{"$f":" 'Overzicht Invoer'!H$101","v":0},{"$f":" 'Overzicht Invoer'!I$101","v":0},{"$f":" 'Overzicht Invoer'!J$101","v":0},{"$f":" 'Overzicht Invoer'!K$101","v":0},{"$f":" 'Overzicht Invoer'!L$101","v":0},{"$f":" 'Overzicht Invoer'!M$101","v":1},{"$f":" 'Overzicht Invoer'!N$101","v":1},{"$f":" 'Overzicht Invoer'!O$101","v":1},{"$f":" 'Overzicht Invoer'!P$101","v":1},{"$f":" 'Overzicht Invoer'!Q$101","v":1},{"$f":" 'Overzicht Invoer'!R$101","v":1},{"$f":" 'Overzicht Invoer'!S$101","v":1},{"$f":" 'Overzicht Invoer'!T$101","v":1},{"$f":" 'Overzicht Invoer'!U$101","v":1},{"$f":" 'Overzicht Invoer'!V$101","v":1},{"$f":" 'Overzicht Invoer'!W$101","v":1},{"$f":" 'Overzicht Invoer'!X$101","v":1},{"$f":" 'Overzicht Invoer'!Y$101","v":1},{"$f":" 'Overzicht Invoer'!Z$101","v":1},{"$f":" 'Overzicht Invoer'!AA$101","v":1},{"$f":" 'Overzicht Invoer'!AB$101","v":1},{"$f":" 'Overzicht Invoer'!AC$101","v":1},{"$f":" 'Overzicht Invoer'!AD$101","v":1},{"$f":" 'Overzicht Invoer'!AE$101","v":1},{"$f":" 'Overzicht Invoer'!AF$101","v":1},{"$f":" 'Overzicht Invoer'!AG$101","v":1},{"$f":" 'Overzicht Invoer'!AH$101","v":1},{"$f":" 'Overzicht Invoer'!AI$101","v":1},{"$f":" 'Overzicht Invoer'!AJ$101","v":1},{"$f":" 'Overzicht Invoer'!AK$101","v":1},{"$f":" 'Overzicht Invoer'!AL$101","v":1},{"$f":" 'Overzicht Invoer'!AM$101","v":1},{"$f":" 'Overzicht Invoer'!AN$101","v":1},{"$f":" 'Overzicht Invoer'!AO$101","v":1},{"$f":" 'Overzicht Invoer'!AP$101","v":1},{"$f":" 'Overzicht Invoer'!AQ$101","v":1},{"$f":" 'Overzicht Invoer'!AR$101","v":1},{"$f":" 'Overzicht Invoer'!AS$101","v":1},{"$f":" 'Overzicht Invoer'!AT$101","v":1},{"$f":" 'Overzicht Invoer'!AU$101","v":1},{"$f":" 'Overzicht Invoer'!AV$101","v":1},{"$f":" 'Overzicht Invoer'!AW$101","v":1},{"$f":" 'Overzicht Invoer'!AX$101","v":1},{"$f":" 'Overzicht Invoer'!AY$101","v":1},{"$f":" 'Overzicht Invoer'!AZ$101","v":1},{"$f":" 'Overzicht Invoer'!BA$101","v":1},{"$f":" 'Overzicht Invoer'!BB$101","v":1},{"$f":" 'Overzicht Invoer'!BC$101","v":1},{"$f":" 'Overzicht Invoer'!BD$101","v":1},{"$f":" 'Overzicht Invoer'!BE$101","v":1},{"$f":" 'Overzicht Invoer'!BF$101","v":1},{"$f":" 'Overzicht Invoer'!BG$101","v":1},{"$f":" 'Overzicht Invoer'!BH$101","v":1},{"$f":" 'Overzicht Invoer'!BI$101","v":1},{"$f":" 'Overzicht Invoer'!BJ$101","v":1},{"$f":" 'Overzicht Invoer'!BK$101","v":1},{"$f":" 'Overzicht Invoer'!BL$101","v":1},{"$f":" 'Overzicht Invoer'!BM$101","v":1},{"$f":" 'Overzicht Invoer'!BN$101","v":1},{"$f":" 'Overzicht Invoer'!BO$101","v":1},{"$f":" 'Overzicht Invoer'!BP$101","v":1},{"$f":" 'Overzicht Invoer'!BQ$101","v":1},{"$f":" 'Overzicht Invoer'!BR$101","v":1},{"$f":" 'Overzicht Invoer'!BS$101","v":1},{"$f":" 'Overzicht Invoer'!BT$101","v":1}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$130","v":"Timing Exploitatie collectief"},{"$f":" 'Overzicht Invoer'!F$130","v":30},{"$f":" 'Overzicht Invoer'!G$130","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$130","v":true},{"$f":" 'Overzicht Invoer'!I$130","v":0},{"$f":" 'Overzicht Invoer'!J$130","v":0},{"$f":" 'Overzicht Invoer'!K$130","v":0},{"$f":" 'Overzicht Invoer'!L$130","v":0},{"$f":" 'Overzicht Invoer'!M$130","v":0},{"$f":" 'Overzicht Invoer'!N$130","v":1},{"$f":" 'Overzicht Invoer'!O$130","v":1},{"$f":" 'Overzicht Invoer'!P$130","v":1},{"$f":" 'Overzicht Invoer'!Q$130","v":1},{"$f":" 'Overzicht Invoer'!R$130","v":1},{"$f":" 'Overzicht Invoer'!S$130","v":1},{"$f":" 'Overzicht Invoer'!T$130","v":1},{"$f":" 'Overzicht Invoer'!U$130","v":1},{"$f":" 'Overzicht Invoer'!V$130","v":1},{"$f":" 'Overzicht Invoer'!W$130","v":1},{"$f":" 'Overzicht Invoer'!X$130","v":1},{"$f":" 'Overzicht Invoer'!Y$130","v":1},{"$f":" 'Overzicht Invoer'!Z$130","v":1},{"$f":" 'Overzicht Invoer'!AA$130","v":1},{"$f":" 'Overzicht Invoer'!AB$130","v":1},{"$f":" 'Overzicht Invoer'!AC$130","v":1},{"$f":" 'Overzicht Invoer'!AD$130","v":1},{"$f":" 'Overzicht Invoer'!AE$130","v":1},{"$f":" 'Overzicht Invoer'!AF$130","v":1},{"$f":" 'Overzicht Invoer'!AG$130","v":1},{"$f":" 'Overzicht Invoer'!AH$130","v":1},{"$f":" 'Overzicht Invoer'!AI$130","v":1},{"$f":" 'Overzicht Invoer'!AJ$130","v":1},{"$f":" 'Overzicht Invoer'!AK$130","v":1},{"$f":" 'Overzicht Invoer'!AL$130","v":1},{"$f":" 'Overzicht Invoer'!AM$130","v":1},{"$f":" 'Overzicht Invoer'!AN$130","v":1},{"$f":" 'Overzicht Invoer'!AO$130","v":1},{"$f":" 'Overzicht Invoer'!AP$130","v":1},{"$f":" 'Overzicht Invoer'!AQ$130","v":1},{"$f":" 'Overzicht Invoer'!AR$130","v":0},{"$f":" 'Overzicht Invoer'!AS$130","v":0},{"$f":" 'Overzicht Invoer'!AT$130","v":0},{"$f":" 'Overzicht Invoer'!AU$130","v":0},{"$f":" 'Overzicht Invoer'!AV$130","v":0},{"$f":" 'Overzicht Invoer'!AW$130","v":0},{"$f":" 'Overzicht Invoer'!AX$130","v":0},{"$f":" 'Overzicht Invoer'!AY$130","v":0},{"$f":" 'Overzicht Invoer'!AZ$130","v":0},{"$f":" 'Overzicht Invoer'!BA$130","v":0},{"$f":" 'Overzicht Invoer'!BB$130","v":0},{"$f":" 'Overzicht Invoer'!BC$130","v":0},{"$f":" 'Overzicht Invoer'!BD$130","v":0},{"$f":" 'Overzicht Invoer'!BE$130","v":0},{"$f":" 'Overzicht Invoer'!BF$130","v":0},{"$f":" 'Overzicht Invoer'!BG$130","v":0},{"$f":" 'Overzicht Invoer'!BH$130","v":0},{"$f":" 'Overzicht Invoer'!BI$130","v":0},{"$f":" 'Overzicht Invoer'!BJ$130","v":0},{"$f":" 'Overzicht Invoer'!BK$130","v":0},{"$f":" 'Overzicht Invoer'!BL$130","v":0},{"$f":" 'Overzicht Invoer'!BM$130","v":0},{"$f":" 'Overzicht Invoer'!BN$130","v":0},{"$f":" 'Overzicht Invoer'!BO$130","v":0},{"$f":" 'Overzicht Invoer'!BP$130","v":0},{"$f":" 'Overzicht Invoer'!BQ$130","v":0},{"$f":" 'Overzicht Invoer'!BR$130","v":0},{"$f":" 'Overzicht Invoer'!BS$130","v":0},{"$f":" 'Overzicht Invoer'!BT$130","v":0}]
[null,null,null,null,"Onderhoud en beheer GV (collectief)",null,"€",{"$f":" SUM(M381:BT381)","v":0},null,null,null,null,{"$f":" ( $F376 * $F377) * (1 + $F378) * M379 * M380","v":0},{"$f":" ( $F376 * $F377) * (1 + $F378) * N379 * N380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ( $F376 * $F377) * (1 + $F378) * AV379 * AV380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E65","v":"Administratieve lasten (meterstanden, boekhouding, etc.)"},{"$f":"'Overzicht Invoer'!F65","v":0},{"$f":"'Overzicht Invoer'!G65","v":"€/jaar/aansluiting"}]
[null,null,null,null,"Sensitivity Opex",{"$f":" Resultaten!F$72","v":0},"factor"]
[null,null,null,null,"Aantal aansluitingen",null,"[#]",null,null,null,null,null,{"$f":"'Overzicht Invoer'!M86+'Overzicht Invoer'!M87+'Overzicht Invoer'!M88","v":0},{"$f":"'Overzicht Invoer'!N86+'Overzicht Invoer'!N87+'Overzicht Invoer'!N88","v":0},{"$f":"'Overzicht Invoer'!O86+'Overzicht Invoer'!O87+'Overzicht Invoer'!O88","v":0},{"$f":"'Overzicht Invoer'!P86+'Overzicht Invoer'!P87+'Overzicht Invoer'!P88","v":0},{"$f":"'Overzicht Invoer'!Q86+'Overzicht Invoer'!Q87+'Overzicht Invoer'!Q88","v":0},{"$f":"'Overzicht Invoer'!R86+'Overzicht Invoer'!R87+'Overzicht Invoer'!R88","v":0},{"$f":"'Overzicht Invoer'!S86+'Overzicht Invoer'!S87+'Overzicht Invoer'!S88","v":0},{"$f":"'Overzicht Invoer'!T86+'Overzicht Invoer'!T87+'Overzicht Invoer'!T88","v":0},{"$f":"'Overzicht Invoer'!U86+'Overzicht Invoer'!U87+'Overzicht Invoer'!U88","v":0},{"$f":"'Overzicht Invoer'!V86+'Overzicht Invoer'!V87+'Overzicht Invoer'!V88","v":0},{"$f":"'Overzicht Invoer'!W86+'Overzicht Invoer'!W87+'Overzicht Invoer'!W88","v":0},{"$f":"'Overzicht Invoer'!X86+'Overzicht Invoer'!X87+'Overzicht Invoer'!X88","v":0},{"$f":"'Overzicht Invoer'!Y86+'Overzicht Invoer'!Y87+'Overzicht Invoer'!Y88","v":0},{"$f":"'Overzicht Invoer'!Z86+'Overzicht Invoer'!Z87+'Overzicht Invoer'!Z88","v":0},{"$f":"'Overzicht Invoer'!AA86+'Overzicht Invoer'!AA87+'Overzicht Invoer'!AA88","v":0},{"$f":"'Overzicht Invoer'!AB86+'Overzicht Invoer'!AB87+'Overzicht Invoer'!AB88","v":0},{"$f":"'Overzicht Invoer'!AC86+'Overzicht Invoer'!AC87+'Overzicht Invoer'!AC88","v":0},{"$f":"'Overzicht Invoer'!AD86+'Overzicht Invoer'!AD87+'Overzicht Invoer'!AD88","v":0},{"$f":"'Overzicht Invoer'!AE86+'Overzicht Invoer'!AE87+'Overzicht Invoer'!AE88","v":0},{"$f":"'Overzicht Invoer'!AF86+'Overzicht Invoer'!AF87+'Overzicht Invoer'!AF88","v":0},{"$f":"'Overzicht Invoer'!AG86+'Overzicht Invoer'!AG87+'Overzicht Invoer'!AG88","v":0},{"$f":"'Overzicht Invoer'!AH86+'Overzicht Invoer'!AH87+'Overzicht Invoer'!AH88","v":0},{"$f":"'Overzicht Invoer'!AI86+'Overzicht Invoer'!AI87+'Overzicht Invoer'!AI88","v":0},{"$f":"'Overzicht Invoer'!AJ86+'Overzicht Invoer'!AJ87+'Overzicht Invoer'!AJ88","v":0},{"$f":"'Overzicht Invoer'!AK86+'Overzicht Invoer'!AK87+'Overzicht Invoer'!AK88","v":0},{"$f":"'Overzicht Invoer'!AL86+'Overzicht Invoer'!AL87+'Overzicht Invoer'!AL88","v":0},{"$f":"'Overzicht Invoer'!AM86+'Overzicht Invoer'!AM87+'Overzicht Invoer'!AM88","v":0},{"$f":"'Overzicht Invoer'!AN86+'Overzicht Invoer'!AN87+'Overzicht Invoer'!AN88","v":0},{"$f":"'Overzicht Invoer'!AO86+'Overzicht Invoer'!AO87+'Overzicht Invoer'!AO88","v":0},{"$f":"'Overzicht Invoer'!AP86+'Overzicht Invoer'!AP87+'Overzicht Invoer'!AP88","v":0},{"$f":"'Overzicht Invoer'!AQ86+'Overzicht Invoer'!AQ87+'Overzicht Invoer'!AQ88","v":0},{"$f":"'Overzicht Invoer'!AR86+'Overzicht Invoer'!AR87+'Overzicht Invoer'!AR88","v":0},{"$f":"'Overzicht Invoer'!AS86+'Overzicht Invoer'!AS87+'Overzicht Invoer'!AS88","v":0},{"$f":"'Overzicht Invoer'!AT86+'Overzicht Invoer'!AT87+'Overzicht Invoer'!AT88","v":0},{"$f":"'Overzicht Invoer'!AU86+'Overzicht Invoer'!AU87+'Overzicht Invoer'!AU88","v":0},{"$f":"'Overzicht Invoer'!AV86+'Overzicht Invoer'!AV87+'Overzicht Invoer'!AV88","v":0},{"$f":"'Overzicht Invoer'!AW86+'Overzicht Invoer'!AW87+'Overzicht Invoer'!AW88","v":0},{"$f":"'Overzicht Invoer'!AX86+'Overzicht Invoer'!AX87+'Overzicht Invoer'!AX88","v":0},{"$f":"'Overzicht Invoer'!AY86+'Overzicht Invoer'!AY87+'Overzicht Invoer'!AY88","v":0},{"$f":"'Overzicht Invoer'!AZ86+'Overzicht Invoer'!AZ87+'Overzicht Invoer'!AZ88","v":0},{"$f":"'Overzicht Invoer'!BA86+'Overzicht Invoer'!BA87+'Overzicht Invoer'!BA88","v":0},{"$f":"'Overzicht Invoer'!BB86+'Overzicht Invoer'!BB87+'Overzicht Invoer'!BB88","v":0},{"$f":"'Overzicht Invoer'!BC86+'Overzicht Invoer'!BC87+'Overzicht Invoer'!BC88","v":0},{"$f":"'Overzicht Invoer'!BD86+'Overzicht Invoer'!BD87+'Overzicht Invoer'!BD88","v":0},{"$f":"'Overzicht Invoer'!BE86+'Overzicht Invoer'!BE87+'Overzicht Invoer'!BE88","v":0},{"$f":"'Overzicht Invoer'!BF86+'Overzicht Invoer'!BF87+'Overzicht Invoer'!BF88","v":0},{"$f":"'Overzicht Invoer'!BG86+'Overzicht Invoer'!BG87+'Overzicht Invoer'!BG88","v":0},{"$f":"'Overzicht Invoer'!BH86+'Overzicht Invoer'!BH87+'Overzicht Invoer'!BH88","v":0},{"$f":"'Overzicht Invoer'!BI86+'Overzicht Invoer'!BI87+'Overzicht Invoer'!BI88","v":0},{"$f":"'Overzicht Invoer'!BJ86+'Overzicht Invoer'!BJ87+'Overzicht Invoer'!BJ88","v":0},{"$f":"'Overzicht Invoer'!BK86+'Overzicht Invoer'!BK87+'Overzicht Invoer'!BK88","v":0},{"$f":"'Overzicht Invoer'!BL86+'Overzicht Invoer'!BL87+'Overzicht Invoer'!BL88","v":0},{"$f":"'Overzicht Invoer'!BM86+'Overzicht Invoer'!BM87+'Overzicht Invoer'!BM88","v":0},{"$f":"'Overzicht Invoer'!BN86+'Overzicht Invoer'!BN87+'Overzicht Invoer'!BN88","v":0},{"$f":"'Overzicht Invoer'!BO86+'Overzicht Invoer'!BO87+'Overzicht Invoer'!BO88","v":0},{"$f":"'Overzicht Invoer'!BP86+'Overzicht Invoer'!BP87+'Overzicht Invoer'!BP88","v":0},{"$f":"'Overzicht Invoer'!BQ86+'Overzicht Invoer'!BQ87+'Overzicht Invoer'!BQ88","v":0},{"$f":"'Overzicht Invoer'!BR86+'Overzicht Invoer'!BR87+'Overzicht Invoer'!BR88","v":0},{"$f":"'Overzicht Invoer'!BS86+'Overzicht Invoer'!BS87+'Overzicht Invoer'!BS88","v":0},{"$f":"'Overzicht Invoer'!BT86+'Overzicht Invoer'!BT87+'Overzicht Invoer'!BT88","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$101","v":"Indexatie Opex"},{"$f":" 'Overzicht Invoer'!F$101","v":0},{"$f":" 'Overzicht Invoer'!G$101","v":"flag"},{"$f":" 'Overzicht Invoer'!H$101","v":0},{"$f":" 'Overzicht Invoer'!I$101","v":0},{"$f":" 'Overzicht Invoer'!J$101","v":0},{"$f":" 'Overzicht Invoer'!K$101","v":0},{"$f":" 'Overzicht Invoer'!L$101","v":0},{"$f":" 'Overzicht Invoer'!M$101","v":1},{"$f":" 'Overzicht Invoer'!N$101","v":1},{"$f":" 'Overzicht Invoer'!O$101","v":1},{"$f":" 'Overzicht Invoer'!P$101","v":1},{"$f":" 'Overzicht Invoer'!Q$101","v":1},{"$f":" 'Overzicht Invoer'!R$101","v":1},{"$f":" 'Overzicht Invoer'!S$101","v":1},{"$f":" 'Overzicht Invoer'!T$101","v":1},{"$f":" 'Overzicht Invoer'!U$101","v":1},{"$f":" 'Overzicht Invoer'!V$101","v":1},{"$f":" 'Overzicht Invoer'!W$101","v":1},{"$f":" 'Overzicht Invoer'!X$101","v":1},{"$f":" 'Overzicht Invoer'!Y$101","v":1},{"$f":" 'Overzicht Invoer'!Z$101","v":1},{"$f":" 'Overzicht Invoer'!AA$101","v":1},{"$f":" 'Overzicht Invoer'!AB$101","v":1},{"$f":" 'Overzicht Invoer'!AC$101","v":1},{"$f":" 'Overzicht Invoer'!AD$101","v":1},{"$f":" 'Overzicht Invoer'!AE$101","v":1},{"$f":" 'Overzicht Invoer'!AF$101","v":1},{"$f":" 'Overzicht Invoer'!AG$101","v":1},{"$f":" 'Overzicht Invoer'!AH$101","v":1},{"$f":" 'Overzicht Invoer'!AI$101","v":1},{"$f":" 'Overzicht Invoer'!AJ$101","v":1},{"$f":" 'Overzicht Invoer'!AK$101","v":1},{"$f":" 'Overzicht Invoer'!AL$101","v":1},{"$f":" 'Overzicht Invoer'!AM$101","v":1},{"$f":" 'Overzicht Invoer'!AN$101","v":1},{"$f":" 'Overzicht Invoer'!AO$101","v":1},{"$f":" 'Overzicht Invoer'!AP$101","v":1},{"$f":" 'Overzicht Invoer'!AQ$101","v":1},{"$f":" 'Overzicht Invoer'!AR$101","v":1},{"$f":" 'Overzicht Invoer'!AS$101","v":1},{"$f":" 'Overzicht Invoer'!AT$101","v":1},{"$f":" 'Overzicht Invoer'!AU$101","v":1},{"$f":" 'Overzicht Invoer'!AV$101","v":1},{"$f":" 'Overzicht Invoer'!AW$101","v":1},{"$f":" 'Overzicht Invoer'!AX$101","v":1},{"$f":" 'Overzicht Invoer'!AY$101","v":1},{"$f":" 'Overzicht Invoer'!AZ$101","v":1},{"$f":" 'Overzicht Invoer'!BA$101","v":1},{"$f":" 'Overzicht Invoer'!BB$101","v":1},{"$f":" 'Overzicht Invoer'!BC$101","v":1},{"$f":" 'Overzicht Invoer'!BD$101","v":1},{"$f":" 'Overzicht Invoer'!BE$101","v":1},{"$f":" 'Overzicht Invoer'!BF$101","v":1},{"$f":" 'Overzicht Invoer'!BG$101","v":1},{"$f":" 'Overzicht Invoer'!BH$101","v":1},{"$f":" 'Overzicht Invoer'!BI$101","v":1},{"$f":" 'Overzicht Invoer'!BJ$101","v":1},{"$f":" 'Overzicht Invoer'!BK$101","v":1},{"$f":" 'Overzicht Invoer'!BL$101","v":1},{"$f":" 'Overzicht Invoer'!BM$101","v":1},{"$f":" 'Overzicht Invoer'!BN$101","v":1},{"$f":" 'Overzicht Invoer'!BO$101","v":1},{"$f":" 'Overzicht Invoer'!BP$101","v":1},{"$f":" 'Overzicht Invoer'!BQ$101","v":1},{"$f":" 'Overzicht Invoer'!BR$101","v":1},{"$f":" 'Overzicht Invoer'!BS$101","v":1},{"$f":" 'Overzicht Invoer'!BT$101","v":1}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$127","v":"Timing Exploitatie netten en organisatie"},{"$f":" 'Overzicht Invoer'!F$127","v":30},{"$f":" 'Overzicht Invoer'!G$127","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$127","v":true},{"$f":" 'Overzicht Invoer'!I$127","v":0},{"$f":" 'Overzicht Invoer'!J$127","v":0},{"$f":" 'Overzicht Invoer'!K$127","v":0},{"$f":" 'Overzicht Invoer'!L$127","v":0},{"$f":" 'Overzicht Invoer'!M$127","v":0},{"$f":" 'Overzicht Invoer'!N$127","v":1},{"$f":" 'Overzicht Invoer'!O$127","v":1},{"$f":" 'Overzicht Invoer'!P$127","v":1},{"$f":" 'Overzicht Invoer'!Q$127","v":1},{"$f":" 'Overzicht Invoer'!R$127","v":1},{"$f":" 'Overzicht Invoer'!S$127","v":1},{"$f":" 'Overzicht Invoer'!T$127","v":1},{"$f":" 'Overzicht Invoer'!U$127","v":1},{"$f":" 'Overzicht Invoer'!V$127","v":1},{"$f":" 'Overzicht Invoer'!W$127","v":1},{"$f":" 'Overzicht Invoer'!X$127","v":1},{"$f":" 'Overzicht Invoer'!Y$127","v":1},{"$f":" 'Overzicht Invoer'!Z$127","v":1},{"$f":" 'Overzicht Invoer'!AA$127","v":1},{"$f":" 'Overzicht Invoer'!AB$127","v":1},{"$f":" 'Overzicht Invoer'!AC$127","v":1},{"$f":" 'Overzicht Invoer'!AD$127","v":1},{"$f":" 'Overzicht Invoer'!AE$127","v":1},{"$f":" 'Overzicht Invoer'!AF$127","v":1},{"$f":" 'Overzicht Invoer'!AG$127","v":1},{"$f":" 'Overzicht Invoer'!AH$127","v":1},{"$f":" 'Overzicht Invoer'!AI$127","v":1},{"$f":" 'Overzicht Invoer'!AJ$127","v":1},{"$f":" 'Overzicht Invoer'!AK$127","v":1},{"$f":" 'Overzicht Invoer'!AL$127","v":1},{"$f":" 'Overzicht Invoer'!AM$127","v":1},{"$f":" 'Overzicht Invoer'!AN$127","v":1},{"$f":" 'Overzicht Invoer'!AO$127","v":1},{"$f":" 'Overzicht Invoer'!AP$127","v":1},{"$f":" 'Overzicht Invoer'!AQ$127","v":1},{"$f":" 'Overzicht Invoer'!AR$127","v":0},{"$f":" 'Overzicht Invoer'!AS$127","v":0},{"$f":" 'Overzicht Invoer'!AT$127","v":0},{"$f":" 'Overzicht Invoer'!AU$127","v":0},{"$f":" 'Overzicht Invoer'!AV$127","v":0},{"$f":" 'Overzicht Invoer'!AW$127","v":0},{"$f":" 'Overzicht Invoer'!AX$127","v":0},{"$f":" 'Overzicht Invoer'!AY$127","v":0},{"$f":" 'Overzicht Invoer'!AZ$127","v":0},{"$f":" 'Overzicht Invoer'!BA$127","v":0},{"$f":" 'Overzicht Invoer'!BB$127","v":0},{"$f":" 'Overzicht Invoer'!BC$127","v":0},{"$f":" 'Overzicht Invoer'!BD$127","v":0},{"$f":" 'Overzicht Invoer'!BE$127","v":0},{"$f":" 'Overzicht Invoer'!BF$127","v":0},{"$f":" 'Overzicht Invoer'!BG$127","v":0},{"$f":" 'Overzicht Invoer'!BH$127","v":0},{"$f":" 'Overzicht Invoer'!BI$127","v":0},{"$f":" 'Overzicht Invoer'!BJ$127","v":0},{"$f":" 'Overzicht Invoer'!BK$127","v":0},{"$f":" 'Overzicht Invoer'!BL$127","v":0},{"$f":" 'Overzicht Invoer'!BM$127","v":0},{"$f":" 'Overzicht Invoer'!BN$127","v":0},{"$f":" 'Overzicht Invoer'!BO$127","v":0},{"$f":" 'Overzicht Invoer'!BP$127","v":0},{"$f":" 'Overzicht Invoer'!BQ$127","v":0},{"$f":" 'Overzicht Invoer'!BR$127","v":0},{"$f":" 'Overzicht Invoer'!BS$127","v":0},{"$f":" 'Overzicht Invoer'!BT$127","v":0}]
[null,null,null,null,"Arbeidskosten voor meterstanden opnemen, rekeningen opstellen en innen:",null,"€",{"$f":" SUM(M388:BT388)","v":0},null,null,null,null,{"$f":" $F383 * M386 * M387 * (1 + $F384)*M$385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F383 * AS386 * AS387 * (1 + $F384)*AS$385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E66","v":"Onderhoud en beheer Overig in de woning"},{"$f":"'Overzicht Invoer'!F66","v":0},{"$f":"'Overzicht Invoer'!G66","v":"€/jaar"}]
[null,null,null,null,"Sensitivity Opex",{"$f":" Resultaten!F$72","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$101","v":"Indexatie Opex"},{"$f":" 'Overzicht Invoer'!F$101","v":0},{"$f":" 'Overzicht Invoer'!G$101","v":"flag"},{"$f":" 'Overzicht Invoer'!H$101","v":0},{"$f":" 'Overzicht Invoer'!I$101","v":0},{"$f":" 'Overzicht Invoer'!J$101","v":0},{"$f":" 'Overzicht Invoer'!K$101","v":0},{"$f":" 'Overzicht Invoer'!L$101","v":0},{"$f":" 'Overzicht Invoer'!M$101","v":1},{"$f":" 'Overzicht Invoer'!N$101","v":1},{"$f":" 'Overzicht Invoer'!O$101","v":1},{"$f":" 'Overzicht Invoer'!P$101","v":1},{"$f":" 'Overzicht Invoer'!Q$101","v":1},{"$f":" 'Overzicht Invoer'!R$101","v":1},{"$f":" 'Overzicht Invoer'!S$101","v":1},{"$f":" 'Overzicht Invoer'!T$101","v":1},{"$f":" 'Overzicht Invoer'!U$101","v":1},{"$f":" 'Overzicht Invoer'!V$101","v":1},{"$f":" 'Overzicht Invoer'!W$101","v":1},{"$f":" 'Overzicht Invoer'!X$101","v":1},{"$f":" 'Overzicht Invoer'!Y$101","v":1},{"$f":" 'Overzicht Invoer'!Z$101","v":1},{"$f":" 'Overzicht Invoer'!AA$101","v":1},{"$f":" 'Overzicht Invoer'!AB$101","v":1},{"$f":" 'Overzicht Invoer'!AC$101","v":1},{"$f":" 'Overzicht Invoer'!AD$101","v":1},{"$f":" 'Overzicht Invoer'!AE$101","v":1},{"$f":" 'Overzicht Invoer'!AF$101","v":1},{"$f":" 'Overzicht Invoer'!AG$101","v":1},{"$f":" 'Overzicht Invoer'!AH$101","v":1},{"$f":" 'Overzicht Invoer'!AI$101","v":1},{"$f":" 'Overzicht Invoer'!AJ$101","v":1},{"$f":" 'Overzicht Invoer'!AK$101","v":1},{"$f":" 'Overzicht Invoer'!AL$101","v":1},{"$f":" 'Overzicht Invoer'!AM$101","v":1},{"$f":" 'Overzicht Invoer'!AN$101","v":1},{"$f":" 'Overzicht Invoer'!AO$101","v":1},{"$f":" 'Overzicht Invoer'!AP$101","v":1},{"$f":" 'Overzicht Invoer'!AQ$101","v":1},{"$f":" 'Overzicht Invoer'!AR$101","v":1},{"$f":" 'Overzicht Invoer'!AS$101","v":1},{"$f":" 'Overzicht Invoer'!AT$101","v":1},{"$f":" 'Overzicht Invoer'!AU$101","v":1},{"$f":" 'Overzicht Invoer'!AV$101","v":1},{"$f":" 'Overzicht Invoer'!AW$101","v":1},{"$f":" 'Overzicht Invoer'!AX$101","v":1},{"$f":" 'Overzicht Invoer'!AY$101","v":1},{"$f":" 'Overzicht Invoer'!AZ$101","v":1},{"$f":" 'Overzicht Invoer'!BA$101","v":1},{"$f":" 'Overzicht Invoer'!BB$101","v":1},{"$f":" 'Overzicht Invoer'!BC$101","v":1},{"$f":" 'Overzicht Invoer'!BD$101","v":1},{"$f":" 'Overzicht Invoer'!BE$101","v":1},{"$f":" 'Overzicht Invoer'!BF$101","v":1},{"$f":" 'Overzicht Invoer'!BG$101","v":1},{"$f":" 'Overzicht Invoer'!BH$101","v":1},{"$f":" 'Overzicht Invoer'!BI$101","v":1},{"$f":" 'Overzicht Invoer'!BJ$101","v":1},{"$f":" 'Overzicht Invoer'!BK$101","v":1},{"$f":" 'Overzicht Invoer'!BL$101","v":1},{"$f":" 'Overzicht Invoer'!BM$101","v":1},{"$f":" 'Overzicht Invoer'!BN$101","v":1},{"$f":" 'Overzicht Invoer'!BO$101","v":1},{"$f":" 'Overzicht Invoer'!BP$101","v":1},{"$f":" 'Overzicht Invoer'!BQ$101","v":1},{"$f":" 'Overzicht Invoer'!BR$101","v":1},{"$f":" 'Overzicht Invoer'!BS$101","v":1},{"$f":" 'Overzicht Invoer'!BT$101","v":1}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$127","v":"Timing Exploitatie netten en organisatie"},{"$f":" 'Overzicht Invoer'!F$127","v":30},{"$f":" 'Overzicht Invoer'!G$127","v":"jaar"},{"$f":" 'Overzicht Invoer'!H$127","v":true},{"$f":" 'Overzicht Invoer'!I$127","v":0},{"$f":" 'Overzicht Invoer'!J$127","v":0},{"$f":" 'Overzicht Invoer'!K$127","v":0},{"$f":" 'Overzicht Invoer'!L$127","v":0},{"$f":" 'Overzicht Invoer'!M$127","v":0},{"$f":" 'Overzicht Invoer'!N$127","v":1},{"$f":" 'Overzicht Invoer'!O$127","v":1},{"$f":" 'Overzicht Invoer'!P$127","v":1},{"$f":" 'Overzicht Invoer'!Q$127","v":1},{"$f":" 'Overzicht Invoer'!R$127","v":1},{"$f":" 'Overzicht Invoer'!S$127","v":1},{"$f":" 'Overzicht Invoer'!T$127","v":1},{"$f":" 'Overzicht Invoer'!U$127","v":1},{"$f":" 'Overzicht Invoer'!V$127","v":1},{"$f":" 'Overzicht Invoer'!W$127","v":1},{"$f":" 'Overzicht Invoer'!X$127","v":1},{"$f":" 'Overzicht Invoer'!Y$127","v":1},{"$f":" 'Overzicht Invoer'!Z$127","v":1},{"$f":" 'Overzicht Invoer'!AA$127","v":1},{"$f":" 'Overzicht Invoer'!AB$127","v":1},{"$f":" 'Overzicht Invoer'!AC$127","v":1},{"$f":" 'Overzicht Invoer'!AD$127","v":1},{"$f":" 'Overzicht Invoer'!AE$127","v":1},{"$f":" 'Overzicht Invoer'!AF$127","v":1},{"$f":" 'Overzicht Invoer'!AG$127","v":1},{"$f":" 'Overzicht Invoer'!AH$127","v":1},{"$f":" 'Overzicht Invoer'!AI$127","v":1},{"$f":" 'Overzicht Invoer'!AJ$127","v":1},{"$f":" 'Overzicht Invoer'!AK$127","v":1},{"$f":" 'Overzicht Invoer'!AL$127","v":1},{"$f":" 'Overzicht Invoer'!AM$127","v":1},{"$f":" 'Overzicht Invoer'!AN$127","v":1},{"$f":" 'Overzicht Invoer'!AO$127","v":1},{"$f":" 'Overzicht Invoer'!AP$127","v":1},{"$f":" 'Overzicht Invoer'!AQ$127","v":1},{"$f":" 'Overzicht Invoer'!AR$127","v":0},{"$f":" 'Overzicht Invoer'!AS$127","v":0},{"$f":" 'Overzicht Invoer'!AT$127","v":0},{"$f":" 'Overzicht Invoer'!AU$127","v":0},{"$f":" 'Overzicht Invoer'!AV$127","v":0},{"$f":" 'Overzicht Invoer'!AW$127","v":0},{"$f":" 'Overzicht Invoer'!AX$127","v":0},{"$f":" 'Overzicht Invoer'!AY$127","v":0},{"$f":" 'Overzicht Invoer'!AZ$127","v":0},{"$f":" 'Overzicht Invoer'!BA$127","v":0},{"$f":" 'Overzicht Invoer'!BB$127","v":0},{"$f":" 'Overzicht Invoer'!BC$127","v":0},{"$f":" 'Overzicht Invoer'!BD$127","v":0},{"$f":" 'Overzicht Invoer'!BE$127","v":0},{"$f":" 'Overzicht Invoer'!BF$127","v":0},{"$f":" 'Overzicht Invoer'!BG$127","v":0},{"$f":" 'Overzicht Invoer'!BH$127","v":0},{"$f":" 'Overzicht Invoer'!BI$127","v":0},{"$f":" 'Overzicht Invoer'!BJ$127","v":0},{"$f":" 'Overzicht Invoer'!BK$127","v":0},{"$f":" 'Overzicht Invoer'!BL$127","v":0},{"$f":" 'Overzicht Invoer'!BM$127","v":0},{"$f":" 'Overzicht Invoer'!BN$127","v":0},{"$f":" 'Overzicht Invoer'!BO$127","v":0},{"$f":" 'Overzicht Invoer'!BP$127","v":0},{"$f":" 'Overzicht Invoer'!BQ$127","v":0},{"$f":" 'Overzicht Invoer'!BR$127","v":0},{"$f":" 'Overzicht Invoer'!BS$127","v":0},{"$f":" 'Overzicht Invoer'!BT$127","v":0}]
[null,null,null,null,"Onderhoud en beheer Overig in de woning",null,"€",{"$f":" SUM(M394:BT394)","v":0},null,null,null,null,{"$f":" $F390 * M392 * M393 * (1 + $F391)","v":0},{"$f":" $F390 * N392 * N393 * (1 + $F391)","v":0},{"$f":" $F390 * O392 * O393 * (1 + $F391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F390 * AV392 * AV393 * (1 + $F391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$348","v":"Onderhoud en beheer Tracé"},{"$f":" F$348","v":0},"€",{"$f":" H$348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$348","v":0},0,0]
[null,null,null,null,{"$f":" E$354","v":"Onderhoud en beheer Primaire leidingnetten"},{"$f":" F$354","v":0},"€",{"$f":" H$354","v":0},0,0,0,0,{"$f":" M$354","v":0},{"$f":" N$354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$360","v":"Onderhoud en beheer Secundaire Leidingnetten"},{"$f":" F$360","v":0},"€",{"$f":" H$360","v":0},0,0,0,0,{"$f":" M$360","v":0},{"$f":" N$360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$367","v":"Onderhoud en beheer KV grondgebonden"},0,"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$367","v":0},0,0]
[null,null,null,null,{"$f":"E$374","v":"Onderhoud en beheer KV gestapeld"},{"$f":"F$374","v":0},"€",{"$f":"H$374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$374","v":0},0,0]
[null,null,null,null,{"$f":" E$381","v":"Onderhoud en beheer GV (collectief)"},0,"€",{"$f":" H$381","v":0},0,0,0,0,{"$f":" M$381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$388","v":"Arbeidskosten voor meterstanden opnemen, rekeningen opstellen en innen:"},0,"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$394","v":"Onderhoud en beheer Overig in de woning"},0,"€",{"$f":" H$394","v":0},0,0,0,0,{"$f":" M$394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$394","v":0},0,0]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E67","v":"Onderhoud en beheer Overig"},{"$f":"'Overzicht Invoer'!F67","v":0},{"$f":"'Overzicht Invoer'!G67","v":"€/jaar"},{"$f":"SUM(M404:BT404)","v":0},{"$f":"'Overzicht Invoer'!I67","v":0},{"$f":"'Overzicht Invoer'!J67","v":0},{"$f":"'Overzicht Invoer'!K67","v":0},{"$f":"'Overzicht Invoer'!L67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0},{"$f":"'Overzicht Invoer'!$F$67","v":0}]
[null,null,null,null,"Totaal Onderhoud & beheer",null,"€",{"$f":" SUM(M405:BT405)","v":0},null,null,null,null,{"$f":" - SUM(M396:M404)","v":0},{"$f":" - SUM(N396:N404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["11. Vennootschapsbelasting"]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E31","v":"Vennootschapsbelasting"},null,null,null,null,null,null,null,{"$f":"'Overzicht Invoer'!M31","v":0.25},{"$f":"'Overzicht Invoer'!N31","v":0.217},{"$f":"'Overzicht Invoer'!O31","v":0.217},{"$f":"'Overzicht Invoer'!P31","v":0.217},{"$f":"'Overzicht Invoer'!Q31","v":0.217},{"$f":"'Overzicht Invoer'!R31","v":0.217},{"$f":"'Overzicht Invoer'!S31","v":0.217},{"$f":"'Overzicht Invoer'!T31","v":0.217},{"$f":"'Overzicht Invoer'!U31","v":0.217},{"$f":"'Overzicht Invoer'!V31","v":0.217},{"$f":"'Overzicht Invoer'!W31","v":0.217},{"$f":"'Overzicht Invoer'!X31","v":0.217},{"$f":"'Overzicht Invoer'!Y31","v":0.217},{"$f":"'Overzicht Invoer'!Z31","v":0.217},{"$f":"'Overzicht Invoer'!AA31","v":0.217},{"$f":"'Overzicht Invoer'!AB31","v":0.217},{"$f":"'Overzicht Invoer'!AC31","v":0.217},{"$f":"'Overzicht Invoer'!AD31","v":0.217},{"$f":"'Overzicht Invoer'!AE31","v":0.217},{"$f":"'Overzicht Invoer'!AF31","v":0.217},{"$f":"'Overzicht Invoer'!AG31","v":0.217},{"$f":"'Overzicht Invoer'!AH31","v":0.217},{"$f":"'Overzicht Invoer'!AI31","v":0.217},{"$f":"'Overzicht Invoer'!AJ31","v":0.217},{"$f":"'Overzicht Invoer'!AK31","v":0.217},{"$f":"'Overzicht Invoer'!AL31","v":0.217},{"$f":"'Overzicht Invoer'!AM31","v":0.217},{"$f":"'Overzicht Invoer'!AN31","v":0.217},{"$f":"'Overzicht Invoer'!AO31","v":0.217},{"$f":"'Overzicht Invoer'!AP31","v":0.217},{"$f":"'Overzicht Invoer'!AQ31","v":0.217},{"$f":"'Overzicht Invoer'!AR31","v":0.217},{"$f":"'Overzicht Invoer'!AS31","v":0.217},{"$f":"'Overzicht Invoer'!AT31","v":0.217},{"$f":"'Overzicht Invoer'!AU31","v":0.217},{"$f":"'Overzicht Invoer'!AV31","v":0.217},{"$f":"'Overzicht Invoer'!AW31","v":0.217},{"$f":"'Overzicht Invoer'!AX31","v":0.217},{"$f":"'Overzicht Invoer'!AY31","v":0.217},{"$f":"'Overzicht Invoer'!AZ31","v":0.217},{"$f":"'Overzicht Invoer'!BA31","v":0.217},{"$f":"'Overzicht Invoer'!BB31","v":0.217},{"$f":"'Overzicht Invoer'!BC31","v":0.217},{"$f":"'Overzicht Invoer'!BD31","v":0.217},{"$f":"'Overzicht Invoer'!BE31","v":0.217},{"$f":"'Overzicht Invoer'!BF31","v":0.217},{"$f":"'Overzicht Invoer'!BG31","v":0.217},{"$f":"'Overzicht Invoer'!BH31","v":0.217},{"$f":"'Overzicht Invoer'!BI31","v":0.217},{"$f":"'Overzicht Invoer'!BJ31","v":0.217},{"$f":"'Overzicht Invoer'!BK31","v":0.217},{"$f":"'Overzicht Invoer'!BL31","v":0.217},{"$f":"'Overzicht Invoer'!BM31","v":0.217},{"$f":"'Overzicht Invoer'!BN31","v":0.217},{"$f":"'Overzicht Invoer'!BO31","v":0.217},{"$f":"'Overzicht Invoer'!BP31","v":0.217},{"$f":"'Overzicht Invoer'!BQ31","v":0.217},{"$f":"'Overzicht Invoer'!BR31","v":0.217},{"$f":"'Overzicht Invoer'!BS31","v":0.217},{"$f":"'Overzicht Invoer'!BT31","v":0.217}]
[null,null,null,null,{"$f":" 'Financial Statement'!E$29","v":"EBT"},{"$f":" 'Financial Statement'!F$29","v":0},{"$f":" 'Financial Statement'!G$29","v":"€"},{"$f":" 'Financial Statement'!H$29","v":0},{"$f":" 'Financial Statement'!I$29","v":0},{"$f":" 'Financial Statement'!J$29","v":0},{"$f":" 'Financial Statement'!K$29","v":0},{"$f":" 'Financial Statement'!L$29","v":0},{"$f":" 'Financial Statement'!M$29","v":0},{"$f":" 'Financial Statement'!N$29","v":0},{"$f":" 'Financial Statement'!O$29","v":0},{"$f":" 'Financial Statement'!P$29","v":0},{"$f":" 'Financial Statement'!Q$29","v":0},{"$f":" 'Financial Statement'!R$29","v":0},{"$f":" 'Financial Statement'!S$29","v":0},{"$f":" 'Financial Statement'!T$29","v":0},{"$f":" 'Financial Statement'!U$29","v":0},{"$f":" 'Financial Statement'!V$29","v":0},{"$f":" 'Financial Statement'!W$29","v":0},{"$f":" 'Financial Statement'!X$29","v":0},{"$f":" 'Financial Statement'!Y$29","v":0},{"$f":" 'Financial Statement'!Z$29","v":0},{"$f":" 'Financial Statement'!AA$29","v":0},{"$f":" 'Financial Statement'!AB$29","v":0},{"$f":" 'Financial Statement'!AC$29","v":0},{"$f":" 'Financial Statement'!AD$29","v":0},{"$f":" 'Financial Statement'!AE$29","v":0},{"$f":" 'Financial Statement'!AF$29","v":0},{"$f":" 'Financial Statement'!AG$29","v":0},{"$f":" 'Financial Statement'!AH$29","v":0},{"$f":" 'Financial Statement'!AI$29","v":0},{"$f":" 'Financial Statement'!AJ$29","v":0},{"$f":" 'Financial Statement'!AK$29","v":0},{"$f":" 'Financial Statement'!AL$29","v":0},{"$f":" 'Financial Statement'!AM$29","v":0},{"$f":" 'Financial Statement'!AN$29","v":0},{"$f":" 'Financial Statement'!AO$29","v":0},{"$f":" 'Financial Statement'!AP$29","v":0},{"$f":" 'Financial Statement'!AQ$29","v":0},{"$f":" 'Financial Statement'!AR$29","v":0},{"$f":" 'Financial Statement'!AS$29","v":0},{"$f":" 'Financial Statement'!AT$29","v":0},{"$f":" 'Financial Statement'!AU$29","v":0},{"$f":" 'Financial Statement'!AV$29","v":0},{"$f":" 'Financial Statement'!AW$29","v":0},{"$f":" 'Financial Statement'!AX$29","v":0},{"$f":" 'Financial Statement'!AY$29","v":0},{"$f":" 'Financial Statement'!AZ$29","v":0},{"$f":" 'Financial Statement'!BA$29","v":0},{"$f":" 'Financial Statement'!BB$29","v":0},{"$f":" 'Financial Statement'!BC$29","v":0},{"$f":" 'Financial Statement'!BD$29","v":0},{"$f":" 'Financial Statement'!BE$29","v":0},{"$f":" 'Financial Statement'!BF$29","v":0},{"$f":" 'Financial Statement'!BG$29","v":0},{"$f":" 'Financial Statement'!BH$29","v":0},{"$f":" 'Financial Statement'!BI$29","v":0},{"$f":" 'Financial Statement'!BJ$29","v":0},{"$f":" 'Financial Statement'!BK$29","v":0},{"$f":" 'Financial Statement'!BL$29","v":0},{"$f":" 'Financial Statement'!BM$29","v":0},{"$f":" 'Financial Statement'!BN$29","v":0},{"$f":" 'Financial Statement'!BO$29","v":0},{"$f":" 'Financial Statement'!BP$29","v":0},{"$f":" 'Financial Statement'!BQ$29","v":0},{"$f":" 'Financial Statement'!BR$29","v":0},{"$f":" 'Financial Statement'!BS$29","v":0},{"$f":" 'Financial Statement'!BT$29","v":0}]
[null,null,null,null,"Corporate tax",null,"€",{"$f":" SUM(M411:BT411)","v":0},null,null,null,null,{"$f":" - M410 * $M409","v":0},{"$f":" - N410 * N409","v":0},{"$f":" - O410 * O409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Financial Statement","index":4,"n_rows":64,"n_cols":72,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[]
["REKENMODEL BUSINESS CASE WARMTENETTEN - FINANCIAL STATEMENT"]
[null,"LEES DE HANDLEIDING VOOR GEBRUIK MODEL"]
[null,null,null,null,"FINANCIAL RESULTS & SENSITIVITIES"]
[null,null,null,null,"Financial year ending",null,null,null,null,null,null,null,{"$f":"'Overzicht Invoer'!M95","v":2020},{"$f":"'Overzicht Invoer'!N95","v":2021},{"$f":"'Overzicht Invoer'!O95","v":2022},{"$f":"'Overzicht Invoer'!P95","v":2023},{"$f":"'Overzicht Invoer'!Q95","v":2024},{"$f":"'Overzicht Invoer'!R95","v":2025},{"$f":"'Overzicht Invoer'!S95","v":2026},{"$f":"'Overzicht Invoer'!T95","v":2027},{"$f":"'Overzicht Invoer'!U95","v":2028},{"$f":"'Overzicht Invoer'!V95","v":2029},{"$f":"'Overzicht Invoer'!W95","v":2030},{"$f":"'Overzicht Invoer'!X95","v":2031},{"$f":"'Overzicht Invoer'!Y95","v":2032},{"$f":"'Overzicht Invoer'!Z95","v":2033},{"$f":"'Overzicht Invoer'!AA95","v":2034},{"$f":"'Overzicht Invoer'!AB95","v":2035},{"$f":"'Overzicht Invoer'!AC95","v":2036},{"$f":"'Overzicht Invoer'!AD95","v":2037},{"$f":"'Overzicht Invoer'!AE95","v":2038},{"$f":"'Overzicht Invoer'!AF95","v":2039},{"$f":"'Overzicht Invoer'!AG95","v":2040},{"$f":"'Overzicht Invoer'!AH95","v":2041},{"$f":"'Overzicht Invoer'!AI95","v":2042},{"$f":"'Overzicht Invoer'!AJ95","v":2043},{"$f":"'Overzicht Invoer'!AK95","v":2044},{"$f":"'Overzicht Invoer'!AL95","v":2045},{"$f":"'Overzicht Invoer'!AM95","v":2046},{"$f":"'Overzicht Invoer'!AN95","v":2047},{"$f":"'Overzicht Invoer'!AO95","v":2048},{"$f":"'Overzicht Invoer'!AP95","v":2049},{"$f":"'Overzicht Invoer'!AQ95","v":2050},{"$f":"'Overzicht Invoer'!AR95","v":2051},{"$f":"'Overzicht Invoer'!AS95","v":2052},{"$f":"'Overzicht Invoer'!AT95","v":2053},{"$f":"'Overzicht Invoer'!AU95","v":2054},{"$f":"'Overzicht Invoer'!AV95","v":2055},{"$f":"'Overzicht Invoer'!AW95","v":2056},{"$f":"'Overzicht Invoer'!AX95","v":2057},{"$f":"'Overzicht Invoer'!AY95","v":2058},{"$f":"'Overzicht Invoer'!AZ95","v":2059},{"$f":"'Overzicht Invoer'!BA95","v":2060},{"$f":"'Overzicht Invoer'!BB95","v":2061},{"$f":"'Overzicht Invoer'!BC95","v":2062},{"$f":"'Overzicht Invoer'!BD95","v":2063},{"$f":"'Overzicht Invoer'!BE95","v":2064},{"$f":"'Overzicht Invoer'!BF95","v":2065},{"$f":"'Overzicht Invoer'!BG95","v":2066},{"$f":"'Overzicht Invoer'!BH95","v":2067},{"$f":"'Overzicht Invoer'!BI95","v":2068},{"$f":"'Overzicht Invoer'!BJ95","v":2069},{"$f":"'Overzicht Invoer'!BK95","v":2070},{"$f":"'Overzicht Invoer'!BL95","v":2071},{"$f":"'Overzicht Invoer'!BM95","v":2072},{"$f":"'Overzicht Invoer'!BN95","v":2073},{"$f":"'Overzicht Invoer'!BO95","v":2074},{"$f":"'Overzicht Invoer'!BP95","v":2075},{"$f":"'Overzicht Invoer'!BQ95","v":2076},{"$f":"'Overzicht Invoer'!BR95","v":2077},{"$f":"'Overzicht Invoer'!BS95","v":2078},{"$f":"'Overzicht Invoer'!BT95","v":2079}]
[null,null,null,null,"Model column counter",null,null,null,null,null,null,null,{"$f":"'Overzicht Invoer'!M96","v":1},{"$f":"'Overzicht Invoer'!N96","v":2},{"$f":"'Overzicht Invoer'!O96","v":3},{"$f":"'Overzicht Invoer'!P96","v":4},{"$f":"'Overzicht Invoer'!Q96","v":5},{"$f":"'Overzicht Invoer'!R96","v":6},{"$f":"'Overzicht Invoer'!S96","v":7},{"$f":"'Overzicht Invoer'!T96","v":8},{"$f":"'Overzicht Invoer'!U96","v":9},{"$f":"'Overzicht Invoer'!V96","v":10},{"$f":"'Overzicht Invoer'!W96","v":11},{"$f":"'Overzicht Invoer'!X96","v":12},{"$f":"'Overzicht Invoer'!Y96","v":13},{"$f":"'Overzicht Invoer'!Z96","v":14},{"$f":"'Overzicht Invoer'!AA96","v":15},{"$f":"'Overzicht Invoer'!AB96","v":16},{"$f":"'Overzicht Invoer'!AC96","v":17},{"$f":"'Overzicht Invoer'!AD96","v":18},{"$f":"'Overzicht Invoer'!AE96","v":19},{"$f":"'Overzicht Invoer'!AF96","v":20},{"$f":"'Overzicht Invoer'!AG96","v":21},{"$f":"'Overzicht Invoer'!AH96","v":22},{"$f":"'Overzicht Invoer'!AI96","v":23},{"$f":"'Overzicht Invoer'!AJ96","v":24},{"$f":"'Overzicht Invoer'!AK96","v":25},{"$f":"'Overzicht Invoer'!AL96","v":26},{"$f":"'Overzicht Invoer'!AM96","v":27},{"$f":"'Overzicht Invoer'!AN96","v":28},{"$f":"'Overzicht Invoer'!AO96","v":29},{"$f":"'Overzicht Invoer'!AP96","v":30},{"$f":"'Overzicht Invoer'!AQ96","v":31},{"$f":"'Overzicht Invoer'!AR96","v":32},{"$f":"'Overzicht Invoer'!AS96","v":33},{"$f":"'Overzicht Invoer'!AT96","v":34},{"$f":"'Overzicht Invoer'!AU96","v":35},{"$f":"'Overzicht Invoer'!AV96","v":36},{"$f":"'Overzicht Invoer'!AW96","v":37},{"$f":"'Overzicht Invoer'!AX96","v":38},{"$f":"'Overzicht Invoer'!AY96","v":39},{"$f":"'Overzicht Invoer'!AZ96","v":40},{"$f":"'Overzicht Invoer'!BA96","v":41},{"$f":"'Overzicht Invoer'!BB96","v":42},{"$f":"'Overzicht Invoer'!BC96","v":43},{"$f":"'Overzicht Invoer'!BD96","v":44},{"$f":"'Overzicht Invoer'!BE96","v":45},{"$f":"'Overzicht Invoer'!BF96","v":46},{"$f":"'Overzicht Invoer'!BG96","v":47},{"$f":"'Overzicht Invoer'!BH96","v":48},{"$f":"'Overzicht Invoer'!BI96","v":49},{"$f":"'Overzicht Invoer'!BJ96","v":50},{"$f":"'Overzicht Invoer'!BK96","v":51},{"$f":"'Overzicht Invoer'!BL96","v":52},{"$f":"'Overzicht Invoer'!BM96","v":53},{"$f":"'Overzicht Invoer'!BN96","v":54},{"$f":"'Overzicht Invoer'!BO96","v":55},{"$f":"'Overzicht Invoer'!BP96","v":56},{"$f":"'Overzicht Invoer'!BQ96","v":57},{"$f":"'Overzicht Invoer'!BR96","v":58},{"$f":"'Overzicht Invoer'!BS96","v":59},{"$f":"'Overzicht Invoer'!BT96","v":60}]
[]
[]
[null,"Profit & Loss"]
[]
[null,null,null,null,{"$f":" Rekenoverzicht!E$308","v":"Totaal inkomsten kleinverbruik"},{"$f":" Rekenoverzicht!F$308","v":0},{"$f":" Rekenoverzicht!G$308","v":"€"},{"$f":" Rekenoverzicht!H$308","v":0},{"$f":" Rekenoverzicht!I$308","v":0},{"$f":" Rekenoverzicht!J$308","v":0},{"$f":" Rekenoverzicht!K$308","v":0},{"$f":" Rekenoverzicht!L$308","v":0},{"$f":" Rekenoverzicht!M$308","v":0},{"$f":" Rekenoverzicht!N$308","v":0},{"$f":" Rekenoverzicht!O$308","v":0},{"$f":" Rekenoverzicht!P$308","v":0},{"$f":" Rekenoverzicht!Q$308","v":0},{"$f":" Rekenoverzicht!R$308","v":0},{"$f":" Rekenoverzicht!S$308","v":0},{"$f":" Rekenoverzicht!T$308","v":0},{"$f":" Rekenoverzicht!U$308","v":0},{"$f":" Rekenoverzicht!V$308","v":0},{"$f":" Rekenoverzicht!W$308","v":0},{"$f":" Rekenoverzicht!X$308","v":0},{"$f":" Rekenoverzicht!Y$308","v":0},{"$f":" Rekenoverzicht!Z$308","v":0},{"$f":" Rekenoverzicht!AA$308","v":0},{"$f":" Rekenoverzicht!AB$308","v":0},{"$f":" Rekenoverzicht!AC$308","v":0},{"$f":" Rekenoverzicht!AD$308","v":0},{"$f":" Rekenoverzicht!AE$308","v":0},{"$f":" Rekenoverzicht!AF$308","v":0},{"$f":" Rekenoverzicht!AG$308","v":0},{"$f":" Rekenoverzicht!AH$308","v":0},{"$f":" Rekenoverzicht!AI$308","v":0},{"$f":" Rekenoverzicht!AJ$308","v":0},{"$f":" Rekenoverzicht!AK$308","v":0},{"$f":" Rekenoverzicht!AL$308","v":0},{"$f":" Rekenoverzicht!AM$308","v":0},{"$f":" Rekenoverzicht!AN$308","v":0},{"$f":" Rekenoverzicht!AO$308","v":0},{"$f":" Rekenoverzicht!AP$308","v":0},{"$f":" Rekenoverzicht!AQ$308","v":0},{"$f":" Rekenoverzicht!AR$308","v":0},{"$f":" Rekenoverzicht!AS$308","v":0},{"$f":" Rekenoverzicht!AT$308","v":0},{"$f":" Rekenoverzicht!AU$308","v":0},{"$f":" Rekenoverzicht!AV$308","v":0},{"$f":" Rekenoverzicht!AW$308","v":0},{"$f":" Rekenoverzicht!AX$308","v":0},{"$f":" Rekenoverzicht!AY$308","v":0},{"$f":" Rekenoverzicht!AZ$308","v":0},{"$f":" Rekenoverzicht!BA$308","v":0},{"$f":" Rekenoverzicht!BB$308","v":0},{"$f":" Rekenoverzicht!BC$308","v":0},{"$f":" Rekenoverzicht!BD$308","v":0},{"$f":" Rekenoverzicht!BE$308","v":0},{"$f":" Rekenoverzicht!BF$308","v":0},{"$f":" Rekenoverzicht!BG$308","v":0},{"$f":" Rekenoverzicht!BH$308","v":0},{"$f":" Rekenoverzicht!BI$308","v":0},{"$f":" Rekenoverzicht!BJ$308","v":0},{"$f":" Rekenoverzicht!BK$308","v":0},{"$f":" Rekenoverzicht!BL$308","v":0},{"$f":" Rekenoverzicht!BM$308","v":0},{"$f":" Rekenoverzicht!BN$308","v":0},{"$f":" Rekenoverzicht!BO$308","v":0},{"$f":" Rekenoverzicht!BP$308","v":0},{"$f":" Rekenoverzicht!BQ$308","v":0},{"$f":" Rekenoverzicht!BR$308","v":0},{"$f":" Rekenoverzicht!BS$308","v":0},{"$f":" Rekenoverzicht!BT$308","v":0}]
[null,null,null,null,{"$f":" Rekenoverzicht!E$328","v":"Totaal inkomsten collectief"},{"$f":" Rekenoverzicht!F$328","v":0},{"$f":" Rekenoverzicht!G$328","v":"€"},{"$f":" Rekenoverzicht!H$328","v":0},{"$f":" Rekenoverzicht!I$328","v":0},{"$f":" Rekenoverzicht!J$328","v":0},{"$f":" Rekenoverzicht!K$328","v":0},{"$f":" Rekenoverzicht!L$328","v":0},{"$f":" Rekenoverzicht!M$328","v":0},{"$f":" Rekenoverzicht!N$328","v":0},{"$f":" Rekenoverzicht!O$328","v":0},{"$f":" Rekenoverzicht!P$328","v":0},{"$f":" Rekenoverzicht!Q$328","v":0},{"$f":" Rekenoverzicht!R$328","v":0},{"$f":" Rekenoverzicht!S$328","v":0},{"$f":" Rekenoverzicht!T$328","v":0},{"$f":" Rekenoverzicht!U$328","v":0},{"$f":" Rekenoverzicht!V$328","v":0},{"$f":" Rekenoverzicht!W$328","v":0},{"$f":" Rekenoverzicht!X$328","v":0},{"$f":" Rekenoverzicht!Y$328","v":0},{"$f":" Rekenoverzicht!Z$328","v":0},{"$f":" Rekenoverzicht!AA$328","v":0},{"$f":" Rekenoverzicht!AB$328","v":0},{"$f":" Rekenoverzicht!AC$328","v":0},{"$f":" Rekenoverzicht!AD$328","v":0},{"$f":" Rekenoverzicht!AE$328","v":0},{"$f":" Rekenoverzicht!AF$328","v":0},{"$f":" Rekenoverzicht!AG$328","v":0},{"$f":" Rekenoverzicht!AH$328","v":0},{"$f":" Rekenoverzicht!AI$328","v":0},{"$f":" Rekenoverzicht!AJ$328","v":0},{"$f":" Rekenoverzicht!AK$328","v":0},{"$f":" Rekenoverzicht!AL$328","v":0},{"$f":" Rekenoverzicht!AM$328","v":0},{"$f":" Rekenoverzicht!AN$328","v":0},{"$f":" Rekenoverzicht!AO$328","v":0},{"$f":" Rekenoverzicht!AP$328","v":0},{"$f":" Rekenoverzicht!AQ$328","v":0},{"$f":" Rekenoverzicht!AR$328","v":0},{"$f":" Rekenoverzicht!AS$328","v":0},{"$f":" Rekenoverzicht!AT$328","v":0},{"$f":" Rekenoverzicht!AU$328","v":0},{"$f":" Rekenoverzicht!AV$328","v":0},{"$f":" Rekenoverzicht!AW$328","v":0},{"$f":" Rekenoverzicht!AX$328","v":0},{"$f":" Rekenoverzicht!AY$328","v":0},{"$f":" Rekenoverzicht!AZ$328","v":0},{"$f":" Rekenoverzicht!BA$328","v":0},{"$f":" Rekenoverzicht!BB$328","v":0},{"$f":" Rekenoverzicht!BC$328","v":0},{"$f":" Rekenoverzicht!BD$328","v":0},{"$f":" Rekenoverzicht!BE$328","v":0},{"$f":" Rekenoverzicht!BF$328","v":0},{"$f":" Rekenoverzicht!BG$328","v":0},{"$f":" Rekenoverzicht!BH$328","v":0},{"$f":" Rekenoverzicht!BI$328","v":0},{"$f":" Rekenoverzicht!BJ$328","v":0},{"$f":" Rekenoverzicht!BK$328","v":0},{"$f":" Rekenoverzicht!BL$328","v":0},{"$f":" Rekenoverzicht!BM$328","v":0},{"$f":" Rekenoverzicht!BN$328","v":0},{"$f":" Rekenoverzicht!BO$328","v":0},{"$f":" Rekenoverzicht!BP$328","v":0},{"$f":" Rekenoverzicht!BQ$328","v":0},{"$f":" Rekenoverzicht!BR$328","v":0},{"$f":" Rekenoverzicht!BS$328","v":0},{"$f":" Rekenoverzicht!BT$328","v":0}]
[null,null,null,null,{"$f":" Rekenoverzicht!E$339","v":"Totaal leegstand & debiteurenrisico"},{"$f":" Rekenoverzicht!F$339","v":0},{"$f":" Rekenoverzicht!G$339","v":"€"},{"$f":" Rekenoverzicht!H$339","v":0},{"$f":" Rekenoverzicht!I$339","v":0},{"$f":" Rekenoverzicht!J$339","v":0},{"$f":" Rekenoverzicht!K$339","v":0},{"$f":" Rekenoverzicht!L$339","v":0},{"$f":" Rekenoverzicht!M$339","v":0},{"$f":" Rekenoverzicht!N$339","v":0},{"$f":" Rekenoverzicht!O$339","v":0},{"$f":" Rekenoverzicht!P$339","v":0},{"$f":" Rekenoverzicht!Q$339","v":0},{"$f":" Rekenoverzicht!R$339","v":0},{"$f":" Rekenoverzicht!S$339","v":0},{"$f":" Rekenoverzicht!T$339","v":0},{"$f":" Rekenoverzicht!U$339","v":0},{"$f":" Rekenoverzicht!V$339","v":0},{"$f":" Rekenoverzicht!W$339","v":0},{"$f":" Rekenoverzicht!X$339","v":0},{"$f":" Rekenoverzicht!Y$339","v":0},{"$f":" Rekenoverzicht!Z$339","v":0},{"$f":" Rekenoverzicht!AA$339","v":0},{"$f":" Rekenoverzicht!AB$339","v":0},{"$f":" Rekenoverzicht!AC$339","v":0},{"$f":" Rekenoverzicht!AD$339","v":0},{"$f":" Rekenoverzicht!AE$339","v":0},{"$f":" Rekenoverzicht!AF$339","v":0},{"$f":" Rekenoverzicht!AG$339","v":0},{"$f":" Rekenoverzicht!AH$339","v":0},{"$f":" Rekenoverzicht!AI$339","v":0},{"$f":" Rekenoverzicht!AJ$339","v":0},{"$f":" Rekenoverzicht!AK$339","v":0},{"$f":" Rekenoverzicht!AL$339","v":0},{"$f":" Rekenoverzicht!AM$339","v":0},{"$f":" Rekenoverzicht!AN$339","v":0},{"$f":" Rekenoverzicht!AO$339","v":0},{"$f":" Rekenoverzicht!AP$339","v":0},{"$f":" Rekenoverzicht!AQ$339","v":0},{"$f":" Rekenoverzicht!AR$339","v":0},{"$f":" Rekenoverzicht!AS$339","v":0},{"$f":" Rekenoverzicht!AT$339","v":0},{"$f":" Rekenoverzicht!AU$339","v":0},{"$f":" Rekenoverzicht!AV$339","v":0},{"$f":" Rekenoverzicht!AW$339","v":0},{"$f":" Rekenoverzicht!AX$339","v":0},{"$f":" Rekenoverzicht!AY$339","v":0},{"$f":" Rekenoverzicht!AZ$339","v":0},{"$f":" Rekenoverzicht!BA$339","v":0},{"$f":" Rekenoverzicht!BB$339","v":0},{"$f":" Rekenoverzicht!BC$339","v":0},{"$f":" Rekenoverzicht!BD$339","v":0},{"$f":" Rekenoverzicht!BE$339","v":0},{"$f":" Rekenoverzicht!BF$339","v":0},{"$f":" Rekenoverzicht!BG$339","v":0},{"$f":" Rekenoverzicht!BH$339","v":0},{"$f":" Rekenoverzicht!BI$339","v":0},{"$f":" Rekenoverzicht!BJ$339","v":0},{"$f":" Rekenoverzicht!BK$339","v":0},{"$f":" Rekenoverzicht!BL$339","v":0},{"$f":" Rekenoverzicht!BM$339","v":0},{"$f":" Rekenoverzicht!BN$339","v":0},{"$f":" Rekenoverzicht!BO$339","v":0},{"$f":" Rekenoverzicht!BP$339","v":0},{"$f":" Rekenoverzicht!BQ$339","v":0},{"$f":" Rekenoverzicht!BR$339","v":0},{"$f":" Rekenoverzicht!BS$339","v":0},{"$f":" Rekenoverzicht!BT$339","v":0}]
[null,null,null,null,"Total Revenu",null,"€",{"$f":" SUM(M14:XFD14)","v":0},null,null,null,null,{"$f":" SUM(M11:M13)","v":0},{"$f":" SUM(N11:N13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Rekenoverzicht!E278","v":"Totaal warmtekosten"},{"$f":"Rekenoverzicht!F278","v":0},{"$f":"Rekenoverzicht!G278","v":"€"},{"$f":"Rekenoverzicht!H278","v":0},{"$f":"Rekenoverzicht!I278","v":0},{"$f":"Rekenoverzicht!J278","v":0},{"$f":"Rekenoverzicht!K278","v":0},{"$f":"Rekenoverzicht!L278","v":0},{"$f":"-Rekenoverzicht!M278","v":0},{"$f":"-Rekenoverzicht!N278","v":0},{"$f":"-Rekenoverzicht!O278","v":0},{"$f":"-Rekenoverzicht!P278","v":0},{"$f":"-Rekenoverzicht!Q278","v":0},{"$f":"-Rekenoverzicht!R278","v":0},{"$f":"-Rekenoverzicht!S278","v":0},{"$f":"-Rekenoverzicht!T278","v":0},{"$f":"-Rekenoverzicht!U278","v":0},{"$f":"-Rekenoverzicht!V278","v":0},{"$f":"-Rekenoverzicht!W278","v":0},{"$f":"-Rekenoverzicht!X278","v":0},{"$f":"-Rekenoverzicht!Y278","v":0},{"$f":"-Rekenoverzicht!Z278","v":0},{"$f":"-Rekenoverzicht!AA278","v":0},{"$f":"-Rekenoverzicht!AB278","v":0},{"$f":"-Rekenoverzicht!AC278","v":0},{"$f":"-Rekenoverzicht!AD278","v":0},{"$f":"-Rekenoverzicht!AE278","v":0},{"$f":"-Rekenoverzicht!AF278","v":0},{"$f":"-Rekenoverzicht!AG278","v":0},{"$f":"-Rekenoverzicht!AH278","v":0},{"$f":"-Rekenoverzicht!AI278","v":0},{"$f":"-Rekenoverzicht!AJ278","v":0},{"$f":"-Rekenoverzicht!AK278","v":0},{"$f":"-Rekenoverzicht!AL278","v":0},{"$f":"-Rekenoverzicht!AM278","v":0},{"$f":"-Rekenoverzicht!AN278","v":0},{"$f":"-Rekenoverzicht!AO278","v":0},{"$f":"-Rekenoverzicht!AP278","v":0},{"$f":"-Rekenoverzicht!AQ278","v":0},{"$f":"-Rekenoverzicht!AR278","v":0},{"$f":"-Rekenoverzicht!AS278","v":0},{"$f":"-Rekenoverzicht!AT278","v":0},{"$f":"-Rekenoverzicht!AU278","v":0},{"$f":"-Rekenoverzicht!AV278","v":0},{"$f":"-Rekenoverzicht!AW278","v":0},{"$f":"-Rekenoverzicht!AX278","v":0},{"$f":"-Rekenoverzicht!AY278","v":0},{"$f":"-Rekenoverzicht!AZ278","v":0},{"$f":"-Rekenoverzicht!BA278","v":0},{"$f":"-Rekenoverzicht!BB278","v":0},{"$f":"-Rekenoverzicht!BC278","v":0},{"$f":"-Rekenoverzicht!BD278","v":0},{"$f":"-Rekenoverzicht!BE278","v":0},{"$f":"-Rekenoverzicht!BF278","v":0},{"$f":"-Rekenoverzicht!BG278","v":0},{"$f":"-Rekenoverzicht!BH278","v":0},{"$f":"-Rekenoverzicht!BI278","v":0},{"$f":"-Rekenoverzicht!BJ278","v":0},{"$f":"-Rekenoverzicht!BK278","v":0},{"$f":"-Rekenoverzicht!BL278","v":0},{"$f":"-Rekenoverzicht!BM278","v":0},{"$f":"-Rekenoverzicht!BN278","v":0},{"$f":"-Rekenoverzicht!BO278","v":0},{"$f":"-Rekenoverzicht!BP278","v":0},{"$f":"-Rekenoverzicht!BQ278","v":0},{"$f":"-Rekenoverzicht!BR278","v":0},{"$f":"-Rekenoverzicht!BS278","v":0},{"$f":"-Rekenoverzicht!BT278","v":0}]
[null,null,null,null,"Gross margin",null,"€",{"$f":" SUM(M17:XFD17)","v":0},null,null,null,null,{"$f":" M14 + M16","v":0},{"$f":" N14 + N16","v":0},{"$f":" O14 + O16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Rekenoverzicht!E$405","v":"Totaal Onderhoud & beheer"},{"$f":" Rekenoverzicht!F$405","v":0},{"$f":" Rekenoverzicht!G$405","v":"€"},{"$f":" Rekenoverzicht!H$405","v":0},{"$f":" Rekenoverzicht!I$405","v":0},{"$f":" Rekenoverzicht!J$405","v":0},{"$f":" Rekenoverzicht!K$405","v":0},{"$f":" Rekenoverzicht!L$405","v":0},{"$f":" Rekenoverzicht!M$405","v":0},{"$f":" Rekenoverzicht!N$405","v":0},{"$f":" Rekenoverzicht!O$405","v":0},{"$f":" Rekenoverzicht!P$405","v":0},{"$f":" Rekenoverzicht!Q$405","v":0},{"$f":" Rekenoverzicht!R$405","v":0},{"$f":" Rekenoverzicht!S$405","v":0},{"$f":" Rekenoverzicht!T$405","v":0},{"$f":" Rekenoverzicht!U$405","v":0},{"$f":" Rekenoverzicht!V$405","v":0},{"$f":" Rekenoverzicht!W$405","v":0},{"$f":" Rekenoverzicht!X$405","v":0},{"$f":" Rekenoverzicht!Y$405","v":0},{"$f":" Rekenoverzicht!Z$405","v":0},{"$f":" Rekenoverzicht!AA$405","v":0},{"$f":" Rekenoverzicht!AB$405","v":0},{"$f":" Rekenoverzicht!AC$405","v":0},{"$f":" Rekenoverzicht!AD$405","v":0},{"$f":" Rekenoverzicht!AE$405","v":0},{"$f":" Rekenoverzicht!AF$405","v":0},{"$f":" Rekenoverzicht!AG$405","v":0},{"$f":" Rekenoverzicht!AH$405","v":0},{"$f":" Rekenoverzicht!AI$405","v":0},{"$f":" Rekenoverzicht!AJ$405","v":0},{"$f":" Rekenoverzicht!AK$405","v":0},{"$f":" Rekenoverzicht!AL$405","v":0},{"$f":" Rekenoverzicht!AM$405","v":0},{"$f":" Rekenoverzicht!AN$405","v":0},{"$f":" Rekenoverzicht!AO$405","v":0},{"$f":" Rekenoverzicht!AP$405","v":0},{"$f":" Rekenoverzicht!AQ$405","v":0},{"$f":" Rekenoverzicht!AR$405","v":0},{"$f":" Rekenoverzicht!AS$405","v":0},{"$f":" Rekenoverzicht!AT$405","v":0},{"$f":" Rekenoverzicht!AU$405","v":0},{"$f":" Rekenoverzicht!AV$405","v":0},{"$f":" Rekenoverzicht!AW$405","v":0},{"$f":" Rekenoverzicht!AX$405","v":0},{"$f":" Rekenoverzicht!AY$405","v":0},{"$f":" Rekenoverzicht!AZ$405","v":0},{"$f":" Rekenoverzicht!BA$405","v":0},{"$f":" Rekenoverzicht!BB$405","v":0},{"$f":" Rekenoverzicht!BC$405","v":0},{"$f":" Rekenoverzicht!BD$405","v":0},{"$f":" Rekenoverzicht!BE$405","v":0},{"$f":" Rekenoverzicht!BF$405","v":0},{"$f":" Rekenoverzicht!BG$405","v":0},{"$f":" Rekenoverzicht!BH$405","v":0},{"$f":" Rekenoverzicht!BI$405","v":0},{"$f":" Rekenoverzicht!BJ$405","v":0},{"$f":" Rekenoverzicht!BK$405","v":0},{"$f":" Rekenoverzicht!BL$405","v":0},{"$f":" Rekenoverzicht!BM$405","v":0},{"$f":" Rekenoverzicht!BN$405","v":0},{"$f":" Rekenoverzicht!BO$405","v":0},{"$f":" Rekenoverzicht!BP$405","v":0},{"$f":" Rekenoverzicht!BQ$405","v":0},{"$f":" Rekenoverzicht!BR$405","v":0},{"$f":" Rekenoverzicht!BS$405","v":0},{"$f":" Rekenoverzicht!BT$405","v":0}]
[null,null,null,null,"EBITDA",null,"€",{"$f":" SUM(M20:XFD20)","v":0},null,null,null,null,{"$f":" M17 + M19","v":0},{"$f":" N17 + N19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Rekenoverzicht!E$190","v":"Afschrijvingen"},{"$f":" Rekenoverzicht!F$190","v":0},{"$f":" Rekenoverzicht!G$190","v":0},{"$f":" Rekenoverzicht!H$190","v":0},{"$f":" Rekenoverzicht!I$190","v":0},{"$f":" Rekenoverzicht!J$190","v":0},{"$f":" Rekenoverzicht!K$190","v":0},{"$f":" Rekenoverzicht!L$190","v":0},{"$f":" Rekenoverzicht!M$190","v":0},{"$f":" Rekenoverzicht!N$190","v":0},{"$f":" Rekenoverzicht!O$190","v":0},{"$f":" Rekenoverzicht!P$190","v":0},{"$f":" Rekenoverzicht!Q$190","v":0},{"$f":" Rekenoverzicht!R$190","v":0},{"$f":" Rekenoverzicht!S$190","v":0},{"$f":" Rekenoverzicht!T$190","v":0},{"$f":" Rekenoverzicht!U$190","v":0},{"$f":" Rekenoverzicht!V$190","v":0},{"$f":" Rekenoverzicht!W$190","v":0},{"$f":" Rekenoverzicht!X$190","v":0},{"$f":" Rekenoverzicht!Y$190","v":0},{"$f":" Rekenoverzicht!Z$190","v":0},{"$f":" Rekenoverzicht!AA$190","v":0},{"$f":" Rekenoverzicht!AB$190","v":0},{"$f":" Rekenoverzicht!AC$190","v":0},{"$f":" Rekenoverzicht!AD$190","v":0},{"$f":" Rekenoverzicht!AE$190","v":0},{"$f":" Rekenoverzicht!AF$190","v":0},{"$f":" Rekenoverzicht!AG$190","v":0},{"$f":" Rekenoverzicht!AH$190","v":0},{"$f":" Rekenoverzicht!AI$190","v":0},{"$f":" Rekenoverzicht!AJ$190","v":0},{"$f":" Rekenoverzicht!AK$190","v":0},{"$f":" Rekenoverzicht!AL$190","v":0},{"$f":" Rekenoverzicht!AM$190","v":0},{"$f":" Rekenoverzicht!AN$190","v":0},{"$f":" Rekenoverzicht!AO$190","v":0},{"$f":" Rekenoverzicht!AP$190","v":0},{"$f":" Rekenoverzicht!AQ$190","v":0},{"$f":" Rekenoverzicht!AR$190","v":0},{"$f":" Rekenoverzicht!AS$190","v":0},{"$f":" Rekenoverzicht!AT$190","v":0},{"$f":" Rekenoverzicht!AU$190","v":0},{"$f":" Rekenoverzicht!AV$190","v":0},{"$f":" Rekenoverzicht!AW$190","v":0},{"$f":" Rekenoverzicht!AX$190","v":0},{"$f":" Rekenoverzicht!AY$190","v":0},{"$f":" Rekenoverzicht!AZ$190","v":0},{"$f":" Rekenoverzicht!BA$190","v":0},{"$f":" Rekenoverzicht!BB$190","v":0},{"$f":" Rekenoverzicht!BC$190","v":0},{"$f":" Rekenoverzicht!BD$190","v":0},{"$f":" Rekenoverzicht!BE$190","v":0},{"$f":" Rekenoverzicht!BF$190","v":0},{"$f":" Rekenoverzicht!BG$190","v":0},{"$f":" Rekenoverzicht!BH$190","v":0},{"$f":" Rekenoverzicht!BI$190","v":0},{"$f":" Rekenoverzicht!BJ$190","v":0},{"$f":" Rekenoverzicht!BK$190","v":0},{"$f":" Rekenoverzicht!BL$190","v":0},{"$f":" Rekenoverzicht!BM$190","v":0},{"$f":" Rekenoverzicht!BN$190","v":0},{"$f":" Rekenoverzicht!BO$190","v":0},{"$f":" Rekenoverzicht!BP$190","v":0},{"$f":" Rekenoverzicht!BQ$190","v":0},{"$f":" Rekenoverzicht!BR$190","v":0},{"$f":" Rekenoverzicht!BS$190","v":0},{"$f":" Rekenoverzicht!BT$190","v":0}]
[null,null,null,null,{"$f":" Rekenoverzicht!E$226","v":"Vrijval BAK"},{"$f":" Rekenoverzicht!F$226","v":0},{"$f":" Rekenoverzicht!G$226","v":0},{"$f":" Rekenoverzicht!H$226","v":0},{"$f":" Rekenoverzicht!I$226","v":0},{"$f":" Rekenoverzicht!J$226","v":0},{"$f":" Rekenoverzicht!K$226","v":0},{"$f":" Rekenoverzicht!L$226","v":0},{"$f":" Rekenoverzicht!M$226","v":0},{"$f":" Rekenoverzicht!N$226","v":0},{"$f":" Rekenoverzicht!O$226","v":0},{"$f":" Rekenoverzicht!P$226","v":0},{"$f":" Rekenoverzicht!Q$226","v":0},{"$f":" Rekenoverzicht!R$226","v":0},{"$f":" Rekenoverzicht!S$226","v":0},{"$f":" Rekenoverzicht!T$226","v":0},{"$f":" Rekenoverzicht!U$226","v":0},{"$f":" Rekenoverzicht!V$226","v":0},{"$f":" Rekenoverzicht!W$226","v":0},{"$f":" Rekenoverzicht!X$226","v":0},{"$f":" Rekenoverzicht!Y$226","v":0},{"$f":" Rekenoverzicht!Z$226","v":0},{"$f":" Rekenoverzicht!AA$226","v":0},{"$f":" Rekenoverzicht!AB$226","v":0},{"$f":" Rekenoverzicht!AC$226","v":0},{"$f":" Rekenoverzicht!AD$226","v":0},{"$f":" Rekenoverzicht!AE$226","v":0},{"$f":" Rekenoverzicht!AF$226","v":0},{"$f":" Rekenoverzicht!AG$226","v":0},{"$f":" Rekenoverzicht!AH$226","v":0},{"$f":" Rekenoverzicht!AI$226","v":0},{"$f":" Rekenoverzicht!AJ$226","v":0},{"$f":" Rekenoverzicht!AK$226","v":0},{"$f":" Rekenoverzicht!AL$226","v":0},{"$f":" Rekenoverzicht!AM$226","v":0},{"$f":" Rekenoverzicht!AN$226","v":0},{"$f":" Rekenoverzicht!AO$226","v":0},{"$f":" Rekenoverzicht!AP$226","v":0},{"$f":" Rekenoverzicht!AQ$226","v":0},{"$f":" Rekenoverzicht!AR$226","v":0},{"$f":" Rekenoverzicht!AS$226","v":0},{"$f":" Rekenoverzicht!AT$226","v":0},{"$f":" Rekenoverzicht!AU$226","v":0},{"$f":" Rekenoverzicht!AV$226","v":0},{"$f":" Rekenoverzicht!AW$226","v":0},{"$f":" Rekenoverzicht!AX$226","v":0},{"$f":" Rekenoverzicht!AY$226","v":0},{"$f":" Rekenoverzicht!AZ$226","v":0},{"$f":" Rekenoverzicht!BA$226","v":0},{"$f":" Rekenoverzicht!BB$226","v":0},{"$f":" Rekenoverzicht!BC$226","v":0},{"$f":" Rekenoverzicht!BD$226","v":0},{"$f":" Rekenoverzicht!BE$226","v":0},{"$f":" Rekenoverzicht!BF$226","v":0},{"$f":" Rekenoverzicht!BG$226","v":0},{"$f":" Rekenoverzicht!BH$226","v":0},{"$f":" Rekenoverzicht!BI$226","v":0},{"$f":" Rekenoverzicht!BJ$226","v":0},{"$f":" Rekenoverzicht!BK$226","v":0},{"$f":" Rekenoverzicht!BL$226","v":0},{"$f":" Rekenoverzicht!BM$226","v":0},{"$f":" Rekenoverzicht!BN$226","v":0},{"$f":" Rekenoverzicht!BO$226","v":0},{"$f":" Rekenoverzicht!BP$226","v":0},{"$f":" Rekenoverzicht!BQ$226","v":0},{"$f":" Rekenoverzicht!BR$226","v":0},{"$f":" Rekenoverzicht!BS$226","v":0},{"$f":" Rekenoverzicht!BT$226","v":0}]
[]
[null,null,null,null,"EBIT",null,"€",{"$f":" SUM(M25:XFD25)","v":0},null,null,null,null,{"$f":" SUM(M20:M24)","v":0},{"$f":" SUM(N20:N24)","v":0},{"$f":" SUM(O20:O24)","v":0},{"$f":" SUM(P20:P24)","v":0},{"$f":" SUM(Q20:Q24)","v":0},{"$f":" SUM(R20:R24)","v":0},{"$f":" SUM(S20:S24)","v":0},{"$f":" SUM(T20:T24)","v":0},{"$f":" SUM(U20:U24)","v":0},{"$f":" SUM(V20:V24)","v":0},{"$f":" SUM(W20:W24)","v":0},{"$f":" SUM(X20:X24)","v":0},{"$f":" SUM(Y20:Y24)","v":0},{"$f":" SUM(Z20:Z24)","v":0},{"$f":" SUM(AA20:AA24)","v":0},{"$f":" SUM(AB20:AB24)","v":0},{"$f":" SUM(AC20:AC24)","v":0},{"$f":" SUM(AD20:AD24)","v":0},{"$f":" SUM(AE20:AE24)","v":0},{"$f":" SUM(AF20:AF24)","v":0},{"$f":" SUM(AG20:AG24)","v":0},{"$f":" SUM(AH20:AH24)","v":0},{"$f":" SUM(AI20:AI24)","v":0},{"$f":" SUM(AJ20:AJ24)","v":0},{"$f":" SUM(AK20:AK24)","v":0},{"$f":" SUM(AL20:AL24)","v":0},{"$f":" SUM(AM20:AM24)","v":0},{"$f":" SUM(AN20:AN24)","v":0},{"$f":" SUM(AO20:AO24)","v":0},{"$f":" SUM(AP20:AP24)","v":0},{"$f":" SUM(AQ20:AQ24)","v":0},{"$f":" SUM(AR20:AR24)","v":0},{"$f":" SUM(AS20:AS24)","v":0},{"$f":" SUM(AT20:AT24)","v":0},{"$f":" SUM(AU20:AU24)","v":0},{"$f":" SUM(AV20:AV24)","v":0},{"$f":" SUM(AW20:AW24)","v":0},{"$f":" SUM(AX20:AX24)","v":0},{"$f":" SUM(AY20:AY24)","v":0},{"$f":" SUM(AZ20:AZ24)","v":0},{"$f":" SUM(BA20:BA24)","v":0},{"$f":" SUM(BB20:BB24)","v":0},{"$f":" SUM(BC20:BC24)","v":0},{"$f":" SUM(BD20:BD24)","v":0},{"$f":" SUM(BE20:BE24)","v":0},{"$f":" SUM(BF20:BF24)","v":0},{"$f":" SUM(BG20:BG24)","v":0},{"$f":" SUM(BH20:BH24)","v":0},{"$f":" SUM(BI20:BI24)","v":0},{"$f":" SUM(BJ20:BJ24)","v":0},{"$f":" SUM(BK20:BK24)","v":0},{"$f":" SUM(BL20:BL24)","v":0},{"$f":" SUM(BM20:BM24)","v":0},{"$f":" SUM(BN20:BN24)","v":0},{"$f":" SUM(BO20:BO24)","v":0},{"$f":" SUM(BP20:BP24)","v":0},{"$f":" SUM(BQ20:BQ24)","v":0},{"$f":" SUM(BR20:BR24)","v":0},{"$f":" SUM(BS20:BS24)","v":0},{"$f":" SUM(BT20:BT24)","v":0}]
[]
[null,null,null,null,{"$f":" Rekenoverzicht!E$234","v":"EIA gerechtigde investering"},{"$f":" Rekenoverzicht!F$234","v":0},{"$f":" Rekenoverzicht!G$234","v":"€"},{"$f":" Rekenoverzicht!H$234","v":0},{"$f":" Rekenoverzicht!I$234","v":0},{"$f":" Rekenoverzicht!J$234","v":0},{"$f":" Rekenoverzicht!K$234","v":0},{"$f":" Rekenoverzicht!L$234","v":0},{"$f":" Rekenoverzicht!M$234","v":0},{"$f":" Rekenoverzicht!N$234","v":0},{"$f":" Rekenoverzicht!O$234","v":0},{"$f":" Rekenoverzicht!P$234","v":0},{"$f":" Rekenoverzicht!Q$234","v":0},{"$f":" Rekenoverzicht!R$234","v":0},{"$f":" Rekenoverzicht!S$234","v":0},{"$f":" Rekenoverzicht!T$234","v":0},{"$f":" Rekenoverzicht!U$234","v":0},{"$f":" Rekenoverzicht!V$234","v":0},{"$f":" Rekenoverzicht!W$234","v":0},{"$f":" Rekenoverzicht!X$234","v":0},{"$f":" Rekenoverzicht!Y$234","v":0},{"$f":" Rekenoverzicht!Z$234","v":0},{"$f":" Rekenoverzicht!AA$234","v":0},{"$f":" Rekenoverzicht!AB$234","v":0},{"$f":" Rekenoverzicht!AC$234","v":0},{"$f":" Rekenoverzicht!AD$234","v":0},{"$f":" Rekenoverzicht!AE$234","v":0},{"$f":" Rekenoverzicht!AF$234","v":0},{"$f":" Rekenoverzicht!AG$234","v":0},{"$f":" Rekenoverzicht!AH$234","v":0},{"$f":" Rekenoverzicht!AI$234","v":0},{"$f":" Rekenoverzicht!AJ$234","v":0},{"$f":" Rekenoverzicht!AK$234","v":0},{"$f":" Rekenoverzicht!AL$234","v":0},{"$f":" Rekenoverzicht!AM$234","v":0},{"$f":" Rekenoverzicht!AN$234","v":0},{"$f":" Rekenoverzicht!AO$234","v":0},{"$f":" Rekenoverzicht!AP$234","v":0},{"$f":" Rekenoverzicht!AQ$234","v":0},{"$f":" Rekenoverzicht!AR$234","v":0},{"$f":" Rekenoverzicht!AS$234","v":0},{"$f":" Rekenoverzicht!AT$234","v":0},{"$f":" Rekenoverzicht!AU$234","v":0},{"$f":" Rekenoverzicht!AV$234","v":0},{"$f":" Rekenoverzicht!AW$234","v":0},{"$f":" Rekenoverzicht!AX$234","v":0},{"$f":" Rekenoverzicht!AY$234","v":0},{"$f":" Rekenoverzicht!AZ$234","v":0},{"$f":" Rekenoverzicht!BA$234","v":0},{"$f":" Rekenoverzicht!BB$234","v":0},{"$f":" Rekenoverzicht!BC$234","v":0},{"$f":" Rekenoverzicht!BD$234","v":0},{"$f":" Rekenoverzicht!BE$234","v":0},{"$f":" Rekenoverzicht!BF$234","v":0},{"$f":" Rekenoverzicht!BG$234","v":0},{"$f":" Rekenoverzicht!BH$234","v":0},{"$f":" Rekenoverzicht!BI$234","v":0},{"$f":" Rekenoverzicht!BJ$234","v":0},{"$f":" Rekenoverzicht!BK$234","v":0},{"$f":" Rekenoverzicht!BL$234","v":0},{"$f":" Rekenoverzicht!BM$234","v":0},{"$f":" Rekenoverzicht!BN$234","v":0},{"$f":" Rekenoverzicht!BO$234","v":0},{"$f":" Rekenoverzicht!BP$234","v":0},{"$f":" Rekenoverzicht!BQ$234","v":0},{"$f":" Rekenoverzicht!BR$234","v":0},{"$f":" Rekenoverzicht!BS$234","v":0},{"$f":" Rekenoverzicht!BT$234","v":0}]
[]
[null,null,null,null,"EBT",null,"€",{"$f":" SUM(M29:XFD29)","v":0},null,null,null,null,{"$f":" SUM(M25:M28)","v":0},{"$f":" SUM(N25:N28)","v":0},{"$f":" SUM(O25:O28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Rekenoverzicht!E$411","v":"Corporate tax"},{"$f":" Rekenoverzicht!F$411","v":0},{"$f":" Rekenoverzicht!G$411","v":"€"},{"$f":" Rekenoverzicht!H$411","v":0},{"$f":" Rekenoverzicht!I$411","v":0},{"$f":" Rekenoverzicht!J$411","v":0},{"$f":" Rekenoverzicht!K$411","v":0},{"$f":" Rekenoverzicht!L$411","v":0},{"$f":" Rekenoverzicht!M$411","v":0},{"$f":" Rekenoverzicht!N$411","v":0},{"$f":" Rekenoverzicht!O$411","v":0},{"$f":" Rekenoverzicht!P$411","v":0},{"$f":" Rekenoverzicht!Q$411","v":0},{"$f":" Rekenoverzicht!R$411","v":0},{"$f":" Rekenoverzicht!S$411","v":0},{"$f":" Rekenoverzicht!T$411","v":0},{"$f":" Rekenoverzicht!U$411","v":0},{"$f":" Rekenoverzicht!V$411","v":0},{"$f":" Rekenoverzicht!W$411","v":0},{"$f":" Rekenoverzicht!X$411","v":0},{"$f":" Rekenoverzicht!Y$411","v":0},{"$f":" Rekenoverzicht!Z$411","v":0},{"$f":" Rekenoverzicht!AA$411","v":0},{"$f":" Rekenoverzicht!AB$411","v":0},{"$f":" Rekenoverzicht!AC$411","v":0},{"$f":" Rekenoverzicht!AD$411","v":0},{"$f":" Rekenoverzicht!AE$411","v":0},{"$f":" Rekenoverzicht!AF$411","v":0},{"$f":" Rekenoverzicht!AG$411","v":0},{"$f":" Rekenoverzicht!AH$411","v":0},{"$f":" Rekenoverzicht!AI$411","v":0},{"$f":" Rekenoverzicht!AJ$411","v":0},{"$f":" Rekenoverzicht!AK$411","v":0},{"$f":" Rekenoverzicht!AL$411","v":0},{"$f":" Rekenoverzicht!AM$411","v":0},{"$f":" Rekenoverzicht!AN$411","v":0},{"$f":" Rekenoverzicht!AO$411","v":0},{"$f":" Rekenoverzicht!AP$411","v":0},{"$f":" Rekenoverzicht!AQ$411","v":0},{"$f":" Rekenoverzicht!AR$411","v":0},{"$f":" Rekenoverzicht!AS$411","v":0},{"$f":" Rekenoverzicht!AT$411","v":0},{"$f":" Rekenoverzicht!AU$411","v":0},{"$f":" Rekenoverzicht!AV$411","v":0},{"$f":" Rekenoverzicht!AW$411","v":0},{"$f":" Rekenoverzicht!AX$411","v":0},{"$f":" Rekenoverzicht!AY$411","v":0},{"$f":" Rekenoverzicht!AZ$411","v":0},{"$f":" Rekenoverzicht!BA$411","v":0},{"$f":" Rekenoverzicht!BB$411","v":0},{"$f":" Rekenoverzicht!BC$411","v":0},{"$f":" Rekenoverzicht!BD$411","v":0},{"$f":" Rekenoverzicht!BE$411","v":0},{"$f":" Rekenoverzicht!BF$411","v":0},{"$f":" Rekenoverzicht!BG$411","v":0},{"$f":" Rekenoverzicht!BH$411","v":0},{"$f":" Rekenoverzicht!BI$411","v":0},{"$f":" Rekenoverzicht!BJ$411","v":0},{"$f":" Rekenoverzicht!BK$411","v":0},{"$f":" Rekenoverzicht!BL$411","v":0},{"$f":" Rekenoverzicht!BM$411","v":0},{"$f":" Rekenoverzicht!BN$411","v":0},{"$f":" Rekenoverzicht!BO$411","v":0},{"$f":" Rekenoverzicht!BP$411","v":0},{"$f":" Rekenoverzicht!BQ$411","v":0},{"$f":" Rekenoverzicht!BR$411","v":0},{"$f":" Rekenoverzicht!BS$411","v":0},{"$f":" Rekenoverzicht!BT$411","v":0}]
[]
[null,null,null,null,"Net income",null,"€",{"$f":" SUM(M33:XFD33)","v":0},null,null,null,null,{"$f":" M29 + M31","v":0},{"$f":" N29 + N31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Kasstroomoverzicht"]
[]
[null,null,null,null,{"$f":" E$20","v":"EBITDA"},{"$f":" F$20","v":0},"€",0,null,null,null,0,0,{"$f":" N$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$20","v":0},0,0]
[null,null,null,null,{"$f":" Rekenoverzicht!E$411","v":"Corporate tax"},{"$f":" Rekenoverzicht!F$411","v":0},{"$f":" Rekenoverzicht!G$411","v":"€"},{"$f":" Rekenoverzicht!H$411","v":0},{"$f":" Rekenoverzicht!I$411","v":0},{"$f":" Rekenoverzicht!J$411","v":0},{"$f":" Rekenoverzicht!K$411","v":0},{"$f":" Rekenoverzicht!L$411","v":0},{"$f":" Rekenoverzicht!M$411","v":0},{"$f":" Rekenoverzicht!N$411","v":0},{"$f":" Rekenoverzicht!O$411","v":0},{"$f":" Rekenoverzicht!P$411","v":0},{"$f":" Rekenoverzicht!Q$411","v":0},{"$f":" Rekenoverzicht!R$411","v":0},{"$f":" Rekenoverzicht!S$411","v":0},{"$f":" Rekenoverzicht!T$411","v":0},{"$f":" Rekenoverzicht!U$411","v":0},{"$f":" Rekenoverzicht!V$411","v":0},{"$f":" Rekenoverzicht!W$411","v":0},{"$f":" Rekenoverzicht!X$411","v":0},{"$f":" Rekenoverzicht!Y$411","v":0},{"$f":" Rekenoverzicht!Z$411","v":0},{"$f":" Rekenoverzicht!AA$411","v":0},{"$f":" Rekenoverzicht!AB$411","v":0},{"$f":" Rekenoverzicht!AC$411","v":0},{"$f":" Rekenoverzicht!AD$411","v":0},{"$f":" Rekenoverzicht!AE$411","v":0},{"$f":" Rekenoverzicht!AF$411","v":0},{"$f":" Rekenoverzicht!AG$411","v":0},{"$f":" Rekenoverzicht!AH$411","v":0},{"$f":" Rekenoverzicht!AI$411","v":0},{"$f":" Rekenoverzicht!AJ$411","v":0},{"$f":" Rekenoverzicht!AK$411","v":0},{"$f":" Rekenoverzicht!AL$411","v":0},{"$f":" Rekenoverzicht!AM$411","v":0},{"$f":" Rekenoverzicht!AN$411","v":0},{"$f":" Rekenoverzicht!AO$411","v":0},{"$f":" Rekenoverzicht!AP$411","v":0},{"$f":" Rekenoverzicht!AQ$411","v":0},{"$f":" Rekenoverzicht!AR$411","v":0},{"$f":" Rekenoverzicht!AS$411","v":0},{"$f":" Rekenoverzicht!AT$411","v":0},{"$f":" Rekenoverzicht!AU$411","v":0},{"$f":" Rekenoverzicht!AV$411","v":0},{"$f":" Rekenoverzicht!AW$411","v":0},{"$f":" Rekenoverzicht!AX$411","v":0},{"$f":" Rekenoverzicht!AY$411","v":0},{"$f":" Rekenoverzicht!AZ$411","v":0},{"$f":" Rekenoverzicht!BA$411","v":0},{"$f":" Rekenoverzicht!BB$411","v":0},{"$f":" Rekenoverzicht!BC$411","v":0},{"$f":" Rekenoverzicht!BD$411","v":0},{"$f":" Rekenoverzicht!BE$411","v":0},{"$f":" Rekenoverzicht!BF$411","v":0},{"$f":" Rekenoverzicht!BG$411","v":0},{"$f":" Rekenoverzicht!BH$411","v":0},{"$f":" Rekenoverzicht!BI$411","v":0},{"$f":" Rekenoverzicht!BJ$411","v":0},{"$f":" Rekenoverzicht!BK$411","v":0},{"$f":" Rekenoverzicht!BL$411","v":0},{"$f":" Rekenoverzicht!BM$411","v":0},{"$f":" Rekenoverzicht!BN$411","v":0},{"$f":" Rekenoverzicht!BO$411","v":0},{"$f":" Rekenoverzicht!BP$411","v":0},{"$f":" Rekenoverzicht!BQ$411","v":0},{"$f":" Rekenoverzicht!BR$411","v":0},{"$f":" Rekenoverzicht!BS$411","v":0},{"$f":" Rekenoverzicht!BT$411","v":0}]
[null,null,null,null,{"$f":" Rekenoverzicht!E$41","v":"Totaal Capex infra en bron"},{"$f":" Rekenoverzicht!F$41","v":0},{"$f":" Rekenoverzicht!G$41","v":"€"},{"$f":" Rekenoverzicht!H$41","v":0},{"$f":" Rekenoverzicht!I$41","v":0},{"$f":" Rekenoverzicht!J$41","v":0},{"$f":" Rekenoverzicht!K$41","v":0},{"$f":" Rekenoverzicht!L$41","v":0},{"$f":" Rekenoverzicht!M$41","v":0},{"$f":" Rekenoverzicht!N$41","v":0},{"$f":" Rekenoverzicht!O$41","v":0},{"$f":" Rekenoverzicht!P$41","v":0},{"$f":" Rekenoverzicht!Q$41","v":0},{"$f":" Rekenoverzicht!R$41","v":0},{"$f":" Rekenoverzicht!S$41","v":0},{"$f":" Rekenoverzicht!T$41","v":0},{"$f":" Rekenoverzicht!U$41","v":0},{"$f":" Rekenoverzicht!V$41","v":0},{"$f":" Rekenoverzicht!W$41","v":0},{"$f":" Rekenoverzicht!X$41","v":0},{"$f":" Rekenoverzicht!Y$41","v":0},{"$f":" Rekenoverzicht!Z$41","v":0},{"$f":" Rekenoverzicht!AA$41","v":0},{"$f":" Rekenoverzicht!AB$41","v":0},{"$f":" Rekenoverzicht!AC$41","v":0},{"$f":" Rekenoverzicht!AD$41","v":0},{"$f":" Rekenoverzicht!AE$41","v":0},{"$f":" Rekenoverzicht!AF$41","v":0},{"$f":" Rekenoverzicht!AG$41","v":0},{"$f":" Rekenoverzicht!AH$41","v":0},{"$f":" Rekenoverzicht!AI$41","v":0},{"$f":" Rekenoverzicht!AJ$41","v":0},{"$f":" Rekenoverzicht!AK$41","v":0},{"$f":" Rekenoverzicht!AL$41","v":0},{"$f":" Rekenoverzicht!AM$41","v":0},{"$f":" Rekenoverzicht!AN$41","v":0},{"$f":" Rekenoverzicht!AO$41","v":0},{"$f":" Rekenoverzicht!AP$41","v":0},{"$f":" Rekenoverzicht!AQ$41","v":0},{"$f":" Rekenoverzicht!AR$41","v":0},{"$f":" Rekenoverzicht!AS$41","v":0},{"$f":" Rekenoverzicht!AT$41","v":0},{"$f":" Rekenoverzicht!AU$41","v":0},{"$f":" Rekenoverzicht!AV$41","v":0},{"$f":" Rekenoverzicht!AW$41","v":0},{"$f":" Rekenoverzicht!AX$41","v":0},{"$f":" Rekenoverzicht!AY$41","v":0},{"$f":" Rekenoverzicht!AZ$41","v":0},{"$f":" Rekenoverzicht!BA$41","v":0},{"$f":" Rekenoverzicht!BB$41","v":0},{"$f":" Rekenoverzicht!BC$41","v":0},{"$f":" Rekenoverzicht!BD$41","v":0},{"$f":" Rekenoverzicht!BE$41","v":0},{"$f":" Rekenoverzicht!BF$41","v":0},{"$f":" Rekenoverzicht!BG$41","v":0},{"$f":" Rekenoverzicht!BH$41","v":0},{"$f":" Rekenoverzicht!BI$41","v":0},{"$f":" Rekenoverzicht!BJ$41","v":0},{"$f":" Rekenoverzicht!BK$41","v":0},{"$f":" Rekenoverzicht!BL$41","v":0},{"$f":" Rekenoverzicht!BM$41","v":0},{"$f":" Rekenoverzicht!BN$41","v":0},{"$f":" Rekenoverzicht!BO$41","v":0},{"$f":" Rekenoverzicht!BP$41","v":0},{"$f":" Rekenoverzicht!BQ$41","v":0},{"$f":" Rekenoverzicht!BR$41","v":0},{"$f":" Rekenoverzicht!BS$41","v":0},{"$f":" Rekenoverzicht!BT$41","v":0}]
[null,null,null,null,{"$f":" Rekenoverzicht!E$87","v":"Totaal Capex KV"},{"$f":" Rekenoverzicht!F$87","v":0},{"$f":" Rekenoverzicht!G$87","v":"€"},{"$f":" Rekenoverzicht!H$87","v":0},{"$f":" Rekenoverzicht!I$87","v":0},{"$f":" Rekenoverzicht!J$87","v":0},{"$f":" Rekenoverzicht!K$87","v":0},{"$f":" Rekenoverzicht!L$87","v":0},{"$f":" Rekenoverzicht!M$87","v":0},{"$f":" Rekenoverzicht!N$87","v":0},{"$f":" Rekenoverzicht!O$87","v":0},{"$f":" Rekenoverzicht!P$87","v":0},{"$f":" Rekenoverzicht!Q$87","v":0},{"$f":" Rekenoverzicht!R$87","v":0},{"$f":" Rekenoverzicht!S$87","v":0},{"$f":" Rekenoverzicht!T$87","v":0},{"$f":" Rekenoverzicht!U$87","v":0},{"$f":" Rekenoverzicht!V$87","v":0},{"$f":" Rekenoverzicht!W$87","v":0},{"$f":" Rekenoverzicht!X$87","v":0},{"$f":" Rekenoverzicht!Y$87","v":0},{"$f":" Rekenoverzicht!Z$87","v":0},{"$f":" Rekenoverzicht!AA$87","v":0},{"$f":" Rekenoverzicht!AB$87","v":0},{"$f":" Rekenoverzicht!AC$87","v":0},{"$f":" Rekenoverzicht!AD$87","v":0},{"$f":" Rekenoverzicht!AE$87","v":0},{"$f":" Rekenoverzicht!AF$87","v":0},{"$f":" Rekenoverzicht!AG$87","v":0},{"$f":" Rekenoverzicht!AH$87","v":0},{"$f":" Rekenoverzicht!AI$87","v":0},{"$f":" Rekenoverzicht!AJ$87","v":0},{"$f":" Rekenoverzicht!AK$87","v":0},{"$f":" Rekenoverzicht!AL$87","v":0},{"$f":" Rekenoverzicht!AM$87","v":0},{"$f":" Rekenoverzicht!AN$87","v":0},{"$f":" Rekenoverzicht!AO$87","v":0},{"$f":" Rekenoverzicht!AP$87","v":0},{"$f":" Rekenoverzicht!AQ$87","v":0},{"$f":" Rekenoverzicht!AR$87","v":0},{"$f":" Rekenoverzicht!AS$87","v":0},{"$f":" Rekenoverzicht!AT$87","v":0},{"$f":" Rekenoverzicht!AU$87","v":0},{"$f":" Rekenoverzicht!AV$87","v":0},{"$f":" Rekenoverzicht!AW$87","v":0},{"$f":" Rekenoverzicht!AX$87","v":0},{"$f":" Rekenoverzicht!AY$87","v":0},{"$f":" Rekenoverzicht!AZ$87","v":0},{"$f":" Rekenoverzicht!BA$87","v":0},{"$f":" Rekenoverzicht!BB$87","v":0},{"$f":" Rekenoverzicht!BC$87","v":0},{"$f":" Rekenoverzicht!BD$87","v":0},{"$f":" Rekenoverzicht!BE$87","v":0},{"$f":" Rekenoverzicht!BF$87","v":0},{"$f":" Rekenoverzicht!BG$87","v":0},{"$f":" Rekenoverzicht!BH$87","v":0},{"$f":" Rekenoverzicht!BI$87","v":0},{"$f":" Rekenoverzicht!BJ$87","v":0},{"$f":" Rekenoverzicht!BK$87","v":0},{"$f":" Rekenoverzicht!BL$87","v":0},{"$f":" Rekenoverzicht!BM$87","v":0},{"$f":" Rekenoverzicht!BN$87","v":0},{"$f":" Rekenoverzicht!BO$87","v":0},{"$f":" Rekenoverzicht!BP$87","v":0},{"$f":" Rekenoverzicht!BQ$87","v":0},{"$f":" Rekenoverzicht!BR$87","v":0},{"$f":" Rekenoverzicht!BS$87","v":0},{"$f":" Rekenoverzicht!BT$87","v":0}]
[null,null,null,null,{"$f":" Rekenoverzicht!E$115","v":"Totaal Capex Coll"},{"$f":" Rekenoverzicht!F$115","v":0},{"$f":" Rekenoverzicht!G$115","v":"€"},{"$f":" Rekenoverzicht!H$115","v":0},{"$f":" Rekenoverzicht!I$115","v":0},{"$f":" Rekenoverzicht!J$115","v":0},{"$f":" Rekenoverzicht!K$115","v":0},{"$f":" Rekenoverzicht!L$115","v":0},{"$f":" Rekenoverzicht!M$115","v":0},{"$f":" Rekenoverzicht!N$115","v":0},{"$f":" Rekenoverzicht!O$115","v":0},{"$f":" Rekenoverzicht!P$115","v":0},{"$f":" Rekenoverzicht!Q$115","v":0},{"$f":" Rekenoverzicht!R$115","v":0},{"$f":" Rekenoverzicht!S$115","v":0},{"$f":" Rekenoverzicht!T$115","v":0},{"$f":" Rekenoverzicht!U$115","v":0},{"$f":" Rekenoverzicht!V$115","v":0},{"$f":" Rekenoverzicht!W$115","v":0},{"$f":" Rekenoverzicht!X$115","v":0},{"$f":" Rekenoverzicht!Y$115","v":0},{"$f":" Rekenoverzicht!Z$115","v":0},{"$f":" Rekenoverzicht!AA$115","v":0},{"$f":" Rekenoverzicht!AB$115","v":0},{"$f":" Rekenoverzicht!AC$115","v":0},{"$f":" Rekenoverzicht!AD$115","v":0},{"$f":" Rekenoverzicht!AE$115","v":0},{"$f":" Rekenoverzicht!AF$115","v":0},{"$f":" Rekenoverzicht!AG$115","v":0},{"$f":" Rekenoverzicht!AH$115","v":0},{"$f":" Rekenoverzicht!AI$115","v":0},{"$f":" Rekenoverzicht!AJ$115","v":0},{"$f":" Rekenoverzicht!AK$115","v":0},{"$f":" Rekenoverzicht!AL$115","v":0},{"$f":" Rekenoverzicht!AM$115","v":0},{"$f":" Rekenoverzicht!AN$115","v":0},{"$f":" Rekenoverzicht!AO$115","v":0},{"$f":" Rekenoverzicht!AP$115","v":0},{"$f":" Rekenoverzicht!AQ$115","v":0},{"$f":" Rekenoverzicht!AR$115","v":0},{"$f":" Rekenoverzicht!AS$115","v":0},{"$f":" Rekenoverzicht!AT$115","v":0},{"$f":" Rekenoverzicht!AU$115","v":0},{"$f":" Rekenoverzicht!AV$115","v":0},{"$f":" Rekenoverzicht!AW$115","v":0},{"$f":" Rekenoverzicht!AX$115","v":0},{"$f":" Rekenoverzicht!AY$115","v":0},{"$f":" Rekenoverzicht!AZ$115","v":0},{"$f":" Rekenoverzicht!BA$115","v":0},{"$f":" Rekenoverzicht!BB$115","v":0},{"$f":" Rekenoverzicht!BC$115","v":0},{"$f":" Rekenoverzicht!BD$115","v":0},{"$f":" Rekenoverzicht!BE$115","v":0},{"$f":" Rekenoverzicht!BF$115","v":0},{"$f":" Rekenoverzicht!BG$115","v":0},{"$f":" Rekenoverzicht!BH$115","v":0},{"$f":" Rekenoverzicht!BI$115","v":0},{"$f":" Rekenoverzicht!BJ$115","v":0},{"$f":" Rekenoverzicht!BK$115","v":0},{"$f":" Rekenoverzicht!BL$115","v":0},{"$f":" Rekenoverzicht!BM$115","v":0},{"$f":" Rekenoverzicht!BN$115","v":0},{"$f":" Rekenoverzicht!BO$115","v":0},{"$f":" Rekenoverzicht!BP$115","v":0},{"$f":" Rekenoverzicht!BQ$115","v":0},{"$f":" Rekenoverzicht!BR$115","v":0},{"$f":" Rekenoverzicht!BS$115","v":0},{"$f":" Rekenoverzicht!BT$115","v":0}]
[null,null,null,null,{"$f":" Rekenoverzicht!E$212","v":"Totaal BAK"},{"$f":" Rekenoverzicht!F$212","v":0},{"$f":" Rekenoverzicht!G$212","v":"€"},{"$f":" Rekenoverzicht!H$212","v":0},{"$f":" Rekenoverzicht!I$212","v":0},{"$f":" Rekenoverzicht!J$212","v":0},{"$f":" Rekenoverzicht!K$212","v":0},{"$f":" Rekenoverzicht!L$212","v":0},{"$f":" Rekenoverzicht!M$212","v":0},{"$f":" Rekenoverzicht!N$212","v":0},{"$f":" Rekenoverzicht!O$212","v":0},{"$f":" Rekenoverzicht!P$212","v":0},{"$f":" Rekenoverzicht!Q$212","v":0},{"$f":" Rekenoverzicht!R$212","v":0},{"$f":" Rekenoverzicht!S$212","v":0},{"$f":" Rekenoverzicht!T$212","v":0},{"$f":" Rekenoverzicht!U$212","v":0},{"$f":" Rekenoverzicht!V$212","v":0},{"$f":" Rekenoverzicht!W$212","v":0},{"$f":" Rekenoverzicht!X$212","v":0},{"$f":" Rekenoverzicht!Y$212","v":0},{"$f":" Rekenoverzicht!Z$212","v":0},{"$f":" Rekenoverzicht!AA$212","v":0},{"$f":" Rekenoverzicht!AB$212","v":0},{"$f":" Rekenoverzicht!AC$212","v":0},{"$f":" Rekenoverzicht!AD$212","v":0},{"$f":" Rekenoverzicht!AE$212","v":0},{"$f":" Rekenoverzicht!AF$212","v":0},{"$f":" Rekenoverzicht!AG$212","v":0},{"$f":" Rekenoverzicht!AH$212","v":0},{"$f":" Rekenoverzicht!AI$212","v":0},{"$f":" Rekenoverzicht!AJ$212","v":0},{"$f":" Rekenoverzicht!AK$212","v":0},{"$f":" Rekenoverzicht!AL$212","v":0},{"$f":" Rekenoverzicht!AM$212","v":0},{"$f":" Rekenoverzicht!AN$212","v":0},{"$f":" Rekenoverzicht!AO$212","v":0},{"$f":" Rekenoverzicht!AP$212","v":0},{"$f":" Rekenoverzicht!AQ$212","v":0},{"$f":" Rekenoverzicht!AR$212","v":0},{"$f":" Rekenoverzicht!AS$212","v":0},{"$f":" Rekenoverzicht!AT$212","v":0},{"$f":" Rekenoverzicht!AU$212","v":0},{"$f":" Rekenoverzicht!AV$212","v":0},{"$f":" Rekenoverzicht!AW$212","v":0},{"$f":" Rekenoverzicht!AX$212","v":0},{"$f":" Rekenoverzicht!AY$212","v":0},{"$f":" Rekenoverzicht!AZ$212","v":0},{"$f":" Rekenoverzicht!BA$212","v":0},{"$f":" Rekenoverzicht!BB$212","v":0},{"$f":" Rekenoverzicht!BC$212","v":0},{"$f":" Rekenoverzicht!BD$212","v":0},{"$f":" Rekenoverzicht!BE$212","v":0},{"$f":" Rekenoverzicht!BF$212","v":0},{"$f":" Rekenoverzicht!BG$212","v":0},{"$f":" Rekenoverzicht!BH$212","v":0},{"$f":" Rekenoverzicht!BI$212","v":0},{"$f":" Rekenoverzicht!BJ$212","v":0},{"$f":" Rekenoverzicht!BK$212","v":0},{"$f":" Rekenoverzicht!BL$212","v":0},{"$f":" Rekenoverzicht!BM$212","v":0},{"$f":" Rekenoverzicht!BN$212","v":0},{"$f":" Rekenoverzicht!BO$212","v":0},{"$f":" Rekenoverzicht!BP$212","v":0},{"$f":" Rekenoverzicht!BQ$212","v":0},{"$f":" Rekenoverzicht!BR$212","v":0},{"$f":" Rekenoverzicht!BS$212","v":0},{"$f":" Rekenoverzicht!BT$212","v":0}]
[null,null,null,null,"Kasstroom",null,"€",{"$f":" SUM(M47:BV47)","v":0},null,null,null,null,{"$f":" SUM(M41:M46)","v":0},{"$f":" SUM(N41:N46)","v":0},{"$f":" SUM(O41:O46)","v":0},{"$f":" SUM(P41:P46)","v":0},{"$f":" SUM(Q41:Q46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$47","v":"Kasstroom"},{"$f":" F$47","v":0},"€",0,null,null,null,0,{"$f":" M$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$47","v":0},0,0]
[null,null,null,null,"Cumulatieve kasstroom",null,"€",null,null,null,null,null,{"$f":" M49 + L50","v":0},{"$f":" N49 + M50","v":0},{"$f":" O49 + N50","v":0},{"$f":" P49 + O50","v":0},{"$f":" Q49 + P50","v":0},{"$f":" R49 + Q50","v":0},{"$f":" S49 + R50","v":0},{"$f":" T49 + S50","v":0},{"$f":" U49 + T50","v":0},{"$f":" V49 + U50","v":0},{"$f":" W49 + V50","v":0},{"$f":" X49 + W50","v":0},{"$f":" Y49 + X50","v":0},{"$f":" Z49 + Y50","v":0},{"$f":" AA49 + Z50","v":0},{"$f":" AB49 + AA50","v":0},{"$f":" AC49 + AB50","v":0},{"$f":" AD49 + AC50","v":0},{"$f":" AE49 + AD50","v":0},{"$f":" AF49 + AE50","v":0},{"$f":" AG49 + AF50","v":0},{"$f":" AH49 + AG50","v":0},{"$f":" AI49 + AH50","v":0},{"$f":" AJ49 + AI50","v":0},{"$f":" AK49 + AJ50","v":0},{"$f":" AL49 + AK50","v":0},{"$f":" AM49 + AL50","v":0},{"$f":" AN49 + AM50","v":0},{"$f":" AO49 + AN50","v":0},{"$f":" AP49 + AO50","v":0},{"$f":" AQ49 + AP50","v":0},{"$f":" AR49 + AQ50","v":0},{"$f":" AS49 + AR50","v":0},{"$f":" AT49 + AS50","v":0},{"$f":" AU49 + AT50","v":0},{"$f":" AV49 + AU50","v":0},{"$f":" AW49 + AV50","v":0},{"$f":" AX49 + AW50","v":0},{"$f":" AY49 + AX50","v":0},{"$f":" AZ49 + AY50","v":0},{"$f":" BA49 + AZ50","v":0},{"$f":" BB49 + BA50","v":0},{"$f":" BC49 + BB50","v":0},{"$f":" BD49 + BC50","v":0},{"$f":" BE49 + BD50","v":0},{"$f":" BF49 + BE50","v":0},{"$f":" BG49 + BF50","v":0},{"$f":" BH49 + BG50","v":0},{"$f":" BI49 + BH50","v":0},{"$f":" BJ49 + BI50","v":0},{"$f":" BK49 + BJ50","v":0},{"$f":" BL49 + BK50","v":0},{"$f":" BM49 + BL50","v":0},{"$f":" BN49 + BM50","v":0},{"$f":" BO49 + BN50","v":0},{"$f":" BP49 + BO50","v":0},{"$f":" BQ49 + BP50","v":0},{"$f":" BR49 + BQ50","v":0},{"$f":" BS49 + BR50","v":0},{"$f":" BT49 + BS50","v":0}]
[]
[null,null,null,null,{"$f":" E$50","v":"Cumulatieve kasstroom"},{"$f":" F$50","v":0},"€",0,null,null,null,0,{"$f":" M$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$50","v":0},0,0]
[null,null,null,null,"Terugverdientijd",null,null,{"$f":" SUM(M53:BV53)","v":0},null,null,null,null,{"$f":" IF(M52 <0, 1, 0)","v":0},{"$f":" IF(N52 <0, 1, 0)","v":0},{"$f":" IF(O52 <0, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Discontovoet",{"$f":"IF('Overzicht Invoer'!F20=\"ja\",'Overzicht Invoer'!F21,'Overzicht Invoer'!F18)","v":0},{"$f":"'Overzicht Invoer'!G16","v":"%"}]
[null,null,null,null,{"$f":" E$47","v":"Kasstroom"},{"$f":" F$47","v":0},"€",0,null,null,null,0,{"$f":" M$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$47","v":0},0,0]
[null,null,null,null,"Netto contante waarde",null,"€",{"$f":" SUM(M58:BV58)","v":0},null,null,null,null,{"$f":" M57 / (1 + $F56) ^ (M$6 - 1)","v":0},{"$f":" N57 / (1 + $F56) ^ (N$6 - 1)","v":0},{"$f":" O57 / (1 + $F56) ^ (O$6 - 1)","v":0},{"$f":" P57 / (1 + $F56) ^ (P$6 - 1)","v":0},{"$f":" Q57 / (1 + $F56) ^ (Q$6 - 1)","v":0},{"$f":" R57 / (1 + $F56) ^ (R$6 - 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulatieve NCW",null,"€",{"$f":" SUM(M59:BV59)","v":0},null,null,null,null,{"$f":" M58 + L59","v":0},{"$f":" N58 + M59","v":0},{"$f":" O58 + N59","v":0},{"$f":" P58 + O59","v":0},{"$f":" Q58 + P59","v":0},{"$f":" R58 + Q59","v":0},{"$f":" S58 + R59","v":0},{"$f":" T58 + S59","v":0},{"$f":" U58 + T59","v":0},{"$f":" V58 + U59","v":0},{"$f":" W58 + V59","v":0},{"$f":" X58 + W59","v":0},{"$f":" Y58 + X59","v":0},{"$f":" Z58 + Y59","v":0},{"$f":" AA58 + Z59","v":0},{"$f":" AB58 + AA59","v":0},{"$f":" AC58 + AB59","v":0},{"$f":" AD58 + AC59","v":0},{"$f":" AE58 + AD59","v":0},{"$f":" AF58 + AE59","v":0},{"$f":" AG58 + AF59","v":0},{"$f":" AH58 + AG59","v":0},{"$f":" AI58 + AH59","v":0},{"$f":" AJ58 + AI59","v":0},{"$f":" AK58 + AJ59","v":0},{"$f":" AL58 + AK59","v":0},{"$f":" AM58 + AL59","v":0},{"$f":" AN58 + AM59","v":0},{"$f":" AO58 + AN59","v":0},{"$f":" AP58 + AO59","v":0},{"$f":" AQ58 + AP59","v":0},{"$f":" AR58 + AQ59","v":0},{"$f":" AS58 + AR59","v":0},{"$f":" AT58 + AS59","v":0},{"$f":" AU58 + AT59","v":0},{"$f":" AV58 + AU59","v":0},{"$f":" AW58 + AV59","v":0},{"$f":" AX58 + AW59","v":0},{"$f":" AY58 + AX59","v":0},{"$f":" AZ58 + AY59","v":0},{"$f":" BA58 + AZ59","v":0},{"$f":" BB58 + BA59","v":0},{"$f":" BC58 + BB59","v":0},{"$f":" BD58 + BC59","v":0},{"$f":" BE58 + BD59","v":0},{"$f":" BF58 + BE59","v":0},{"$f":" BG58 + BF59","v":0},{"$f":" BH58 + BG59","v":0},{"$f":" BI58 + BH59","v":0},{"$f":" BJ58 + BI59","v":0},{"$f":" BK58 + BJ59","v":0},{"$f":" BL58 + BK59","v":0},{"$f":" BM58 + BL59","v":0},{"$f":" BN58 + BM59","v":0},{"$f":" BO58 + BN59","v":0},{"$f":" BP58 + BO59","v":0},{"$f":" BQ58 + BP59","v":0},{"$f":" BR58 + BQ59","v":0},{"$f":" BS58 + BR59","v":0},{"$f":" BT58 + BS59","v":0}]
[]
[]
[null,null,null,null,"IRR",{"$f":" IRR(M47:BV47)","v":{"$error":"#NUM!"}},"factor"]
[null,null,null,null,"NCW",{"$f":" H58","v":0},"€"]
[null,null,null,null,"TvT",{"$f":" H53","v":0},"factor"]

{"sheet":"Resultaten","index":5,"n_rows":104,"n_cols":41,"rows_kept":104,"cut":false,"hidden":false,"merged":[[17,8,17,9],[15,8,15,9],[16,8,16,9],[9,8,9,9],[10,8,10,9],[12,8,12,9],[11,8,11,9],[14,8,14,9]]}
[]
["REKENMODEL BUSINESS CASE WARMTENETTEN - OUTPUT"]
[null,"LEES DE HANDLEIDING VOOR GEBRUIK MODEL"]
[null,null,null,null,"FINANCIAL RESULTS & SENSITIVITIES"]
[]
[null,null,null,null,null,null,null,null,"ERRORCHECKS"]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(COUNTIF(Invoer!H130:H142,FALSE)=0,COUNTIF(Invoer!H145:H146,FALSE)=0,COUNTIF(Invoer!H150:H153,FALSE)=0),TRUE,FALSE)","v":true}]
[]
[null,null,null,null,null,"Summary Result",null,null,null,null,null,"Per aansluiting"]
[null,null,null,null,null,"Bruto investering",null,null,{"$f":" SUM('Overzicht Invoer'!F37:F39) + ('Overzicht Invoer'!F43+'Overzicht Invoer'!F46+'Overzicht Invoer'!F49) * (MAX(Invoer!Q122:BV122))+ ('Overzicht Invoer'!F44+'Overzicht Invoer'!F47+'Overzicht Invoer'!F50) * MAX(Invoer!Q123:BV123)+ ('Overzicht Invoer'!F45+'Overzicht Invoer'!F48+'Overzicht Invoer'!F51) * MAX(Invoer!Q124:BV124)","v":0},null,null,"Bruto investering",null,null,{"$f":"I10/(MAX(Invoer!$Q$122:$AU$122)+MAX(Invoer!$Q$123:$AU$123)+MAX(Invoer!$Q$124:$AU$124))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"KDB",null,null,{"$f":" (MAX(Invoer!Q122:BV122)+MAX(Invoer!Q123:BV123)) * Invoer!F39","v":0},null,null,"KDB",null,null,{"$f":"I11/(MAX(Invoer!$Q$122:$AU$122)+MAX(Invoer!$Q$123:$AU$123)+MAX(Invoer!$Q$124:$AU$124))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"AB",null,null,{"$f":" ((MAX(Invoer!Q122:BV122)+MAX(Invoer!Q123:BV123)) * Invoer!F40) + (MAX(Invoer!Q124:BV124)* MAX(Invoer!Q125:BV125) * Invoer!F45)","v":0},null,null,"AB",null,null,{"$f":"I12/(MAX(Invoer!$Q$122:$AU$122)+MAX(Invoer!$Q$123:$AU$123)+MAX(Invoer!$Q$124:$AU$124))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Netto investering",null,null,{"$f":"I10 - I11 - I12","v":0},null,null,"Netto investering",null,null,{"$f":"I13/(MAX(Invoer!$Q$122:$AU$122)+MAX(Invoer!$Q$123:$AU$123)+MAX(Invoer!$Q$124:$AU$124))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,"IRR",null,null,{"$f":"'Financial Statement'!F62","v":{"$error":"#NUM!"}},null,null,"Kosten per aansluiting, cumulatief"]
[null,null,null,null,null,"NPV",null,null,{"$f":" 'Financial Statement'!F$63","v":0},null,null,{"$f":"'Financial Statement'!E43","v":"Totaal Capex infra en bron"},null,null,{"$f":"-'Financial Statement'!H43/(MAX(Invoer!$Q$122:$AU$122)+MAX(Invoer!$Q$123:$AU$123)+MAX(Invoer!$Q$124:$AU$124))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Terugverdientijd",null,null,{"$f":" 'Financial Statement'!F$64","v":0},null,null,{"$f":"'Financial Statement'!E44","v":"Totaal Capex KV"},null,null,{"$f":"-'Financial Statement'!H44/(MAX(Invoer!$Q$122:$AU$122)+MAX(Invoer!$Q$123:$AU$123)+MAX(Invoer!$Q$124:$AU$124))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Vereist projectrendement",null,null,{"$f":"Invoer!F35","v":0},null,null,{"$f":"'Financial Statement'!E45","v":"Totaal Capex Coll"},null,null,{"$f":"-'Financial Statement'!H45/(MAX(Invoer!$Q$122:$AU$122)+MAX(Invoer!$Q$123:$AU$123)+MAX(Invoer!$Q$124:$AU$124))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Financial Statement'!E16","v":"Totaal warmtekosten"},null,null,{"$f":"'Financial Statement'!H16/(MAX(Invoer!$Q$122:$AU$122)+MAX(Invoer!$Q$123:$AU$123)+MAX(Invoer!$Q$124:$AU$124))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Financial Statement'!E11","v":"Totaal inkomsten kleinverbruik"},null,null,{"$f":"'Financial Statement'!H11/(MAX(Invoer!$Q$122:$AU$122)+MAX(Invoer!$Q$123:$AU$123)+MAX(Invoer!$Q$124:$AU$124))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Financial Statement'!E12","v":"Totaal inkomsten collectief"},null,null,{"$f":"'Financial Statement'!H12/(MAX(Invoer!$Q$122:$AU$122)+MAX(Invoer!$Q$123:$AU$123)+MAX(Invoer!$Q$124:$AU$124))","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Beknopt overzicht financien gedurende eerste 30 jaar"]
[null,null,null,null,null,null,null,null,null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,{"$f":"'Financial Statement'!E47","v":"Kasstroom"},null,{"$f":"'Financial Statement'!G47","v":"€"},{"$f":"'Financial Statement'!H47","v":0},null,null,{"$f":"'Financial Statement'!M47","v":0},{"$f":"'Financial Statement'!N47","v":0},{"$f":"'Financial Statement'!O47","v":0},{"$f":"'Financial Statement'!P47","v":0},{"$f":"'Financial Statement'!Q47","v":0},{"$f":"'Financial Statement'!R47","v":0},{"$f":"'Financial Statement'!S47","v":0},{"$f":"'Financial Statement'!T47","v":0},{"$f":"'Financial Statement'!U47","v":0},{"$f":"'Financial Statement'!V47","v":0},{"$f":"'Financial Statement'!W47","v":0},{"$f":"'Financial Statement'!X47","v":0},{"$f":"'Financial Statement'!Y47","v":0},{"$f":"'Financial Statement'!Z47","v":0},{"$f":"'Financial Statement'!AA47","v":0},{"$f":"'Financial Statement'!AB47","v":0},{"$f":"'Financial Statement'!AC47","v":0},{"$f":"'Financial Statement'!AD47","v":0},{"$f":"'Financial Statement'!AE47","v":0},{"$f":"'Financial Statement'!AF47","v":0},{"$f":"'Financial Statement'!AG47","v":0},{"$f":"'Financial Statement'!AH47","v":0},{"$f":"'Financial Statement'!AI47","v":0},{"$f":"'Financial Statement'!AJ47","v":0},{"$f":"'Financial Statement'!AK47","v":0},{"$f":"'Financial Statement'!AL47","v":0},{"$f":"'Financial Statement'!AM47","v":0},{"$f":"'Financial Statement'!AN47","v":0},{"$f":"'Financial Statement'!AO47","v":0},{"$f":"'Financial Statement'!AP47","v":0},{"$f":"'Financial Statement'!AQ47","v":0}]
[null,null,null,null,{"$f":"'Financial Statement'!E50","v":"Cumulatieve kasstroom"},null,{"$f":"'Financial Statement'!G50","v":"€"},{"$f":"'Financial Statement'!H50","v":0},null,null,{"$f":"'Financial Statement'!M50","v":0},{"$f":"'Financial Statement'!N50","v":0},{"$f":"'Financial Statement'!O50","v":0},{"$f":"'Financial Statement'!P50","v":0},{"$f":"'Financial Statement'!Q50","v":0},{"$f":"'Financial Statement'!R50","v":0},{"$f":"'Financial Statement'!S50","v":0},{"$f":"'Financial Statement'!T50","v":0},{"$f":"'Financial Statement'!U50","v":0},{"$f":"'Financial Statement'!V50","v":0},{"$f":"'Financial Statement'!W50","v":0},{"$f":"'Financial Statement'!X50","v":0},{"$f":"'Financial Statement'!Y50","v":0},{"$f":"'Financial Statement'!Z50","v":0},{"$f":"'Financial Statement'!AA50","v":0},{"$f":"'Financial Statement'!AB50","v":0},{"$f":"'Financial Statement'!AC50","v":0},{"$f":"'Financial Statement'!AD50","v":0},{"$f":"'Financial Statement'!AE50","v":0},{"$f":"'Financial Statement'!AF50","v":0},{"$f":"'Financial Statement'!AG50","v":0},{"$f":"'Financial Statement'!AH50","v":0},{"$f":"'Financial Statement'!AI50","v":0},{"$f":"'Financial Statement'!AJ50","v":0},{"$f":"'Financial Statement'!AK50","v":0},{"$f":"'Financial Statement'!AL50","v":0},{"$f":"'Financial Statement'!AM50","v":0},{"$f":"'Financial Statement'!AN50","v":0},{"$f":"'Financial Statement'!AO50","v":0},{"$f":"'Financial Statement'!AP50","v":0},{"$f":"'Financial Statement'!AQ50","v":0}]
[]
[null,null,null,null,{"$f":"'Financial Statement'!E29","v":"EBT"},null,{"$f":"'Financial Statement'!G29","v":"€"},{"$f":"'Financial Statement'!H29","v":0},null,null,{"$f":"'Financial Statement'!M29","v":0},{"$f":"'Financial Statement'!N29","v":0},{"$f":"'Financial Statement'!O29","v":0},{"$f":"'Financial Statement'!P29","v":0},{"$f":"'Financial Statement'!Q29","v":0},{"$f":"'Financial Statement'!R29","v":0},{"$f":"'Financial Statement'!S29","v":0},{"$f":"'Financial Statement'!T29","v":0},{"$f":"'Financial Statement'!U29","v":0},{"$f":"'Financial Statement'!V29","v":0},{"$f":"'Financial Statement'!W29","v":0},{"$f":"'Financial Statement'!X29","v":0},{"$f":"'Financial Statement'!Y29","v":0},{"$f":"'Financial Statement'!Z29","v":0},{"$f":"'Financial Statement'!AA29","v":0},{"$f":"'Financial Statement'!AB29","v":0},{"$f":"'Financial Statement'!AC29","v":0},{"$f":"'Financial Statement'!AD29","v":0},{"$f":"'Financial Statement'!AE29","v":0},{"$f":"'Financial Statement'!AF29","v":0},{"$f":"'Financial Statement'!AG29","v":0},{"$f":"'Financial Statement'!AH29","v":0},{"$f":"'Financial Statement'!AI29","v":0},{"$f":"'Financial Statement'!AJ29","v":0},{"$f":"'Financial Statement'!AK29","v":0},{"$f":"'Financial Statement'!AL29","v":0},{"$f":"'Financial Statement'!AM29","v":0},{"$f":"'Financial Statement'!AN29","v":0},{"$f":"'Financial Statement'!AO29","v":0},{"$f":"'Financial Statement'!AP29","v":0},{"$f":"'Financial Statement'!AQ29","v":0}]
[null,null,null,null,{"$f":"'Financial Statement'!E25","v":"EBIT"},null,{"$f":"'Financial Statement'!G25","v":"€"},{"$f":"'Financial Statement'!H25","v":0},null,null,{"$f":"'Financial Statement'!M25","v":0},{"$f":"'Financial Statement'!N25","v":0},{"$f":"'Financial Statement'!O25","v":0},{"$f":"'Financial Statement'!P25","v":0},{"$f":"'Financial Statement'!Q25","v":0},{"$f":"'Financial Statement'!R25","v":0},{"$f":"'Financial Statement'!S25","v":0},{"$f":"'Financial Statement'!T25","v":0},{"$f":"'Financial Statement'!U25","v":0},{"$f":"'Financial Statement'!V25","v":0},{"$f":"'Financial Statement'!W25","v":0},{"$f":"'Financial Statement'!X25","v":0},{"$f":"'Financial Statement'!Y25","v":0},{"$f":"'Financial Statement'!Z25","v":0},{"$f":"'Financial Statement'!AA25","v":0},{"$f":"'Financial Statement'!AB25","v":0},{"$f":"'Financial Statement'!AC25","v":0},{"$f":"'Financial Statement'!AD25","v":0},{"$f":"'Financial Statement'!AE25","v":0},{"$f":"'Financial Statement'!AF25","v":0},{"$f":"'Financial Statement'!AG25","v":0},{"$f":"'Financial Statement'!AH25","v":0},{"$f":"'Financial Statement'!AI25","v":0},{"$f":"'Financial Statement'!AJ25","v":0},{"$f":"'Financial Statement'!AK25","v":0},{"$f":"'Financial Statement'!AL25","v":0},{"$f":"'Financial Statement'!AM25","v":0},{"$f":"'Financial Statement'!AN25","v":0},{"$f":"'Financial Statement'!AO25","v":0},{"$f":"'Financial Statement'!AP25","v":0},{"$f":"'Financial Statement'!AQ25","v":0}]
[null,null,null,null,{"$f":"'Financial Statement'!E22","v":"Afschrijvingen"},null,"€",{"$f":"'Financial Statement'!H22","v":0},null,null,{"$f":"'Financial Statement'!M22","v":0},{"$f":"'Financial Statement'!N22","v":0},{"$f":"'Financial Statement'!O22","v":0},{"$f":"'Financial Statement'!P22","v":0},{"$f":"'Financial Statement'!Q22","v":0},{"$f":"'Financial Statement'!R22","v":0},{"$f":"'Financial Statement'!S22","v":0},{"$f":"'Financial Statement'!T22","v":0},{"$f":"'Financial Statement'!U22","v":0},{"$f":"'Financial Statement'!V22","v":0},{"$f":"'Financial Statement'!W22","v":0},{"$f":"'Financial Statement'!X22","v":0},{"$f":"'Financial Statement'!Y22","v":0},{"$f":"'Financial Statement'!Z22","v":0},{"$f":"'Financial Statement'!AA22","v":0},{"$f":"'Financial Statement'!AB22","v":0},{"$f":"'Financial Statement'!AC22","v":0},{"$f":"'Financial Statement'!AD22","v":0},{"$f":"'Financial Statement'!AE22","v":0},{"$f":"'Financial Statement'!AF22","v":0},{"$f":"'Financial Statement'!AG22","v":0},{"$f":"'Financial Statement'!AH22","v":0},{"$f":"'Financial Statement'!AI22","v":0},{"$f":"'Financial Statement'!AJ22","v":0},{"$f":"'Financial Statement'!AK22","v":0},{"$f":"'Financial Statement'!AL22","v":0},{"$f":"'Financial Statement'!AM22","v":0},{"$f":"'Financial Statement'!AN22","v":0},{"$f":"'Financial Statement'!AO22","v":0},{"$f":"'Financial Statement'!AP22","v":0},{"$f":"'Financial Statement'!AQ22","v":0}]
[]
[]
[]
[]
[null,null,null,null,"Gevoeligheidsanalyse",null,"IRR",null,"AB + KDB"]
[null,null,null,null,null,null,"Worst","Best","Worst","Best"]
[null,null,null,null,{"$f":" \"1. Capex Infra (\" & F64 * 100 & \"%; +\" & F63 * 100 & \"%)\"","v":"1. Capex Infra (-10%; +10%)"},null,{"$f":" G63 - G62","v":{"$error":"#NUM!"}},{"$f":" G64 - G62","v":{"$error":"#NUM!"}},{"$f":" H63 - H62","v":{"$error":"#DIV/0!"}},{"$f":" H64 - H62","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":" \"2. Capex aansl (\" & F74 * 100 & \"%; +\" & F73 * 100 & \"%)\"","v":"2. Capex aansl (-10%; +10%)"},null,{"$f":" G68 - G67","v":{"$error":"#NUM!"}},{"$f":" G69 - G67","v":{"$error":"#NUM!"}},{"$f":" H68 - H67","v":{"$error":"#DIV/0!"}},{"$f":" H69 - H67","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":" \"3. Opex (\" & F74 * 100 & \"%; +\" & F73 * 100 & \"%)\"","v":"3. Opex (-10%; +10%)"},null,{"$f":" G73 - G72","v":{"$error":"#NUM!"}},{"$f":" G74 - G72","v":{"$error":"#NUM!"}},{"$f":" H73 - H72","v":{"$error":"#DIV/0!"}},{"$f":" H74 - H72","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":" \"4. GJ KV (\" & F79 * 100 & \"%; +\" & F78 * 100 & \"%)\"","v":"4. GJ KV (25%; +-25%)"},null,{"$f":" G78 - G77","v":{"$error":"#NUM!"}},{"$f":" G79 - G77","v":{"$error":"#NUM!"}},{"$f":" H78 - H77","v":{"$error":"#DIV/0!"}},{"$f":" H79 - H77","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":" \"5. GJ Coll. (\" & F84 * 100 & \"%; +\" & F83 * 100 & \"%)\"","v":"5. GJ Coll. (30%; +-30%)"},null,{"$f":" G83 - G82","v":{"$error":"#NUM!"}},{"$f":" G84 - G82","v":{"$error":"#NUM!"}},{"$f":" H83 - H82","v":{"$error":"#DIV/0!"}},{"$f":" H84 - H82","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":" \"6. Inkoop W (\" & F89 * 100 & \"%; +\" & F88 * 100 & \"%)\"","v":"6. Inkoop W (-25%; +25%)"},null,{"$f":" G88 - G87","v":{"$error":"#NUM!"}},{"$f":" G89 - G87","v":{"$error":"#NUM!"}},{"$f":" H88 - H87","v":{"$error":"#DIV/0!"}},{"$f":" H89 - H87","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":" \"7. Extra aansl. (\" & F94 * 100 & \"%; +\" & F93 * 100 & \"%)\"","v":"7. Extra aansl. (25%; +-25%)"},null,{"$f":" G93 - G92","v":{"$error":"#NUM!"}},{"$f":" G94 - G92","v":{"$error":"#NUM!"}},{"$f":" H93 - H92","v":{"$error":"#DIV/0!"}},{"$f":" H94 - H92","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":" \"8. kW aansl Coll. (\" & F99 * 100 & \"%; +\" & F98 * 100 & \"%)\"","v":"8. kW aansl Coll. (30%; +-30%)"},null,{"$f":"G98-G97","v":{"$error":"#NUM!"}},{"$f":" G99 - G97","v":{"$error":"#NUM!"}},{"$f":" H98 - H97","v":{"$error":"#DIV/0!"}},{"$f":" H99 - H97","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":" \"9. Vastrecht (\" & F104 * 100 & \"%; +\" & F103 * 100 & \"%)\"","v":"9. Vastrecht (10%; +-10%)"},null,{"$f":" G103 - G102","v":{"$error":"#NUM!"}},{"$f":" G104 - G102","v":{"$error":"#NUM!"}},{"$f":" H103 - H102","v":{"$error":"#DIV/0!"}},{"$f":" H104 - H102","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,"Sensitivities",null,"IRR","AB+KDB"]
[]
[null,null,null,null,"1. Capex Hoofddistributietracé"]
[null,null,null,null,"midden",null,{"$f":" 'Financial Statement'!F$62","v":{"$error":"#NUM!"}},{"$f":" - 'Financial Statement'!F$63 / (MAX(Invoer!$Q$122:$BV$122)+MAX(Invoer!$Q$123:$BV$123)+MAX(Invoer!$Q$124:$BV$124))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"hoog",0.1,{"$error":"#NUM!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"laag",-0.1,{"$error":"#NUM!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,"2. Capex KV & Collectief"]
[null,null,null,null,"midden",null,{"$f":" 'Financial Statement'!F$62","v":{"$error":"#NUM!"}},{"$f":" -'Financial Statement'!F$63 / (MAX(Invoer!$Q$122:$BV$122)+MAX(Invoer!$Q$123:$BV$123)+MAX(Invoer!$Q$124:$BV$124))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"hoog",0.1,{"$error":"#NUM!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"laag",-0.1,{"$error":"#NUM!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,"3. Opex"]
[null,null,null,null,"midden",null,{"$f":" 'Financial Statement'!F$62","v":{"$error":"#NUM!"}},{"$f":" -'Financial Statement'!F$63 / (MAX(Invoer!$Q$122:$BV$122)+MAX(Invoer!$Q$123:$BV$123)+MAX(Invoer!$Q$124:$BV$124))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"hoog",0.1,{"$error":"#NUM!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"laag",-0.1,{"$error":"#NUM!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,"4. GJ verbruiken KV"]
[null,null,null,null,"midden",null,{"$f":" 'Financial Statement'!F$62","v":{"$error":"#NUM!"}},{"$f":" -'Financial Statement'!F$63 / (MAX(Invoer!$Q$122:$BV$122)+MAX(Invoer!$Q$123:$BV$123)+MAX(Invoer!$Q$124:$BV$124))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"hoog",-0.25,{"$error":"#NUM!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"laag",0.25,{"$error":"#NUM!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,"5. GJ verbruiken Collectief"]
[null,null,null,null,"midden",null,{"$f":" 'Financial Statement'!F$62","v":{"$error":"#NUM!"}},{"$f":" -'Financial Statement'!F$63 / (MAX(Invoer!$Q$122:$BV$122)+MAX(Invoer!$Q$123:$BV$123)+MAX(Invoer!$Q$124:$BV$124))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"hoog",-0.3,{"$error":"#NUM!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"laag",0.3,{"$error":"#NUM!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,"6. Inkoopprijs warmte"]
[null,null,null,null,"midden",null,{"$f":" 'Financial Statement'!F$62","v":{"$error":"#NUM!"}},{"$f":" -'Financial Statement'!F$63 / (MAX(Invoer!$Q$122:$BV$122)+MAX(Invoer!$Q$123:$BV$123)+MAX(Invoer!$Q$124:$BV$124))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"hoog",0.25,{"$error":"#NUM!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"laag",-0.25,{"$error":"#NUM!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,"7. Extra particuliere aansluitingen (in % van aantal kleinverbruik)"]
[null,null,null,null,"midden",null,{"$f":" 'Financial Statement'!F$62","v":{"$error":"#NUM!"}},{"$f":" -'Financial Statement'!F$63 / (MAX(Invoer!$Q$122:$BV$122)+MAX(Invoer!$Q$123:$BV$123)+MAX(Invoer!$Q$124:$BV$124))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"hoog",-0.25,{"$error":"#NUM!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"laag",0.25,{"$error":"#NUM!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,"8. Impact afwijkende vermogen Collectief"]
[null,null,null,null,"midden",null,{"$f":" 'Financial Statement'!F$62","v":{"$error":"#NUM!"}},{"$f":" -'Financial Statement'!F$63 / (MAX(Invoer!$Q$122:$BV$122)+MAX(Invoer!$Q$123:$BV$123)+MAX(Invoer!$Q$124:$BV$124))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"hoog",-0.3,{"$error":"#NUM!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"laag",0.3,{"$error":"#NUM!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,"9. Vastrecht KV"]
[null,null,null,null,"midden",null,{"$f":" 'Financial Statement'!F$62","v":{"$error":"#NUM!"}},{"$f":" -'Financial Statement'!F$63 / (MAX(Invoer!$Q$122:$BV$122)+MAX(Invoer!$Q$123:$BV$123)+MAX(Invoer!$Q$124:$BV$124))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"hoog",-0.1,{"$error":"#NUM!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"laag",0.1,{"$error":"#NUM!"},{"$error":"#DIV/0!"}]